Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	2.50	1.43	1.23	0.44	0.94	0.88
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2.50	1.43	1.23	0.44	0.94	0.88
Other Income	23.62	5.86	15.81	0.00	0.19	2.19
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	26.12	7.29	17.04	0.44	1.13	3.07
EXPENDITURE :
Raw Materials	1.84	0.92	0.92	0.31	0.52	0.19
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.01
Employee Cost	0.14	0.10	0.14	0.04	0.52	0.53
Other Manufacturing Expenses	0.03	0.06	0.07	0.27	0.06	0.06
Selling & Administrative Expenses	0.52	0.38	0.36	0.43	0.47	0.41
Miscellaneous Expenses	-4.74	3.52	0.02	11.71	13.42	14.09
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	-2.21	4.98	1.52	12.75	15.00	15.29
Operating Profit	28.33	2.32	15.51	-12.32	-13.86	-12.22
Interest	5.81	5.30	4.82	4.39	4.01	3.65
Gross Profit	22.52	-2.98	10.69	-16.71	-17.87	-15.87
Depreciation	0.00	0.00	0.01	0.00	0.00	0.00
Profit Before Tax	22.52	-2.98	10.68	-16.71	-17.87	-15.87
Tax	0.00	0.00	0.00	0.00	0.01	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	0.02	0.00	0.00
Reported Net Profit	22.51	-2.99	10.69	-16.72	-17.87	-15.86
Extraordinary Items	18.55	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	3.96	-2.99	10.69	-16.72	-17.87	-15.86
Adjustment below Net Profit	0.00	0.00	0.00	0.10	0.00	0.01
P & L Balance brought forward	-88.58	-85.59	-96.27	-79.55	-61.68	-45.82
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	-66.06	-88.58	-85.59	-96.17	-79.55	-61.68
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	44.96	-5.97	21.34	-33.39	-35.69	-31.68
Earnings Per Share(Adj)-Unit Curr	44.96	-5.97	21.34	-33.39	-35.69	-31.68
Book Value-Unit Curr	-65.80	-110.76	-104.79	-126.13	-92.94	-57.25
Book Value(Adj)-Unit Curr	-65.80	-110.76	-104.79	-126.13	-92.94	-57.25