Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	88.52	14.06	196.59	16.36	34.52	17.53
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	88.52	14.06	196.59	16.36	34.52	17.53
Other Income	7.65	3.88	91.71	5.08	4.87	43.91
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	-5.50
Total Income	96.17	17.94	288.30	21.44	39.39	55.94
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	20.91	8.99
Power & Fuel Cost	0.08	0.14	0.03	0.16	0.24	0.23
Employee Cost	1.91	1.78	1.47	1.07	1.04	3.40
Other Manufacturing Expenses	10.50	13.71	7.45	8.93	1.49	4.11
Selling & Administrative Expenses	5.61	8.30	9.49	4.54	5.80	7.12
Miscellaneous Expenses	0.65	0.56	442.93	6.73	6.48	19.81
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	18.75	24.49	461.37	21.42	35.96	43.65
Operating Profit	77.42	-6.55	-173.06	0.02	3.43	12.29
Interest	1.32	4.58	26.92	2.41	8.16	12.54
Gross Profit	76.10	-11.13	-199.98	-2.39	-4.73	-0.25
Depreciation	2.09	1.58	1.43	1.54	1.52	3.26
Profit Before Tax	74.01	-12.71	-201.41	-3.93	-6.25	-3.51
Tax	15.96	19.08	0.00	0.00	3.13	0.24
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	8.98	0.00	-3.50	5.42	0.79	-0.76
Reported Net Profit	49.07	-31.79	-197.92	-9.35	-10.18	-2.99
Extraordinary Items	0.07	0.00	-202.24	0.77	0.00	-2.30
Adjusted Net Profit	49.00	-31.79	4.32	-10.12	-10.18	-0.69
Adjustment below Net Profit	-0.11	-0.17	0.04	-4.36	-0.05	0.06
P & L Balance brought forward	0.41	32.37	230.25	243.96	254.19	257.12
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	49.37	0.41	32.37	230.25	243.96	254.19
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	6.02	-3.90	-24.28	-1.15	-1.25	-0.37
Earnings Per Share(Adj)-Unit Curr	6.02	-3.90	-24.28	-1.15	-1.25	-0.37
Book Value-Unit Curr	33.29	27.28	29.93	54.21	55.89	57.15
Book Value(Adj)-Unit Curr	33.29	27.28	29.93	54.21	55.89	57.15