Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	0.39	0.00	0.00	2.82	3.32	124.02
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	0.39	0.00	0.00	2.82	3.32	124.02
Other Income	29.97	0.01	0.01	0.05	0.15	0.17
Stock Adjustments	0.00	0.00	0.00	-1.03	-8.86	0.61
Total Income	30.36	0.01	0.01	1.84	-5.39	124.80
EXPENDITURE :
Raw Materials	0.52	0.00	0.00	2.85	0.87	120.89
Power & Fuel Cost	0.00	0.00	0.00	0.00	1.09	2.64
Employee Cost	0.26	0.03	0.00	0.49	0.78	2.67
Other Manufacturing Expenses	0.00	0.00	0.01	0.24	4.35	0.81
Selling & Administrative Expenses	0.01	0.01	0.01	0.10	0.49	3.86
Miscellaneous Expenses	1.15	0.31	0.15	0.58	13.55	6.93
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1.94	0.35	0.17	4.26	21.14	137.80
Operating Profit	28.42	-0.34	-0.16	-2.42	-26.54	-13.00
Interest	0.21	0.00	0.00	0.43	0.24	8.34
Gross Profit	28.21	-0.34	-0.16	-2.85	-26.78	-21.34
Depreciation	1.45	1.53	1.53	1.53	1.60	3.69
Profit Before Tax	26.76	-1.87	-1.69	-4.38	-28.38	-25.03
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	26.76	-1.87	-1.69	-4.38	-28.38	-25.03
Extraordinary Items	29.96	0.00	0.00	0.00	-13.07	0.00
Adjusted Net Profit	-3.20	-1.87	-1.69	-4.38	-15.31	-25.03
Adjustment below Net Profit	-26.76	1.87	1.69	4.38	28.38	0.44
P & L Balance brought forward	0.00	0.00	0.00	0.00	0.00	11.67
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	0.00	0.00	0.00	0.00	0.00	-12.92
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	33.64	-2.36	-2.13	-5.51	-35.68	0.00
Earnings Per Share(Adj)-Unit Curr	33.64	-2.36	-2.13	-5.51	-35.68	0.00
Book Value-Unit Curr	-1.36	-35.01	-32.65	-30.52	-25.01	10.67
Book Value(Adj)-Unit Curr	-1.36	-35.01	-32.65	-30.52	-25.01	10.67