Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	22.50	89.41	204.21	192.76	181.77	295.03
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	22.50	89.41	204.21	192.76	181.77	295.03
Other Income	20.70	37.95	30.24	54.30	696.46	72.99
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	43.20	127.36	234.45	247.06	878.23	368.02
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.03	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	10.20	4.75	5.21	3.59	3.34	3.42
Other Manufacturing Expenses	21.26	64.39	154.60	79.38	79.11	66.36
Selling & Administrative Expenses	6.42	2.68	12.88	6.76	23.73	14.28
Miscellaneous Expenses	452.15	324.74	145.67	0.92	119.86	15.46
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	490.03	396.56	318.36	90.64	226.07	99.51
Operating Profit	-446.83	-269.20	-83.91	156.41	652.16	268.50
Interest	115.43	127.74	142.79	127.64	213.29	174.85
Gross Profit	-562.26	-396.94	-226.70	28.77	438.87	93.65
Depreciation	0.04	0.07	0.05	0.02	0.06	0.10
Profit Before Tax	-562.30	-397.01	-226.75	28.75	438.81	93.55
Tax	-0.18	-18.26	7.75	8.24	13.96	33.06
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	-21.21	-42.86	-1.39	48.23	3.95
Reported Net Profit	-562.11	-357.55	-191.65	21.89	376.62	56.54
Extraordinary Items	-450.61	-317.22	-139.48	34.81	551.64	-9.82
Adjusted Net Profit	-111.50	-40.33	-52.17	-12.92	-175.02	66.36
Adjustment below Net Profit	-0.29	0.03	0.26	-0.13	0.04	0.04
P & L Balance brought forward	-150.66	206.85	398.24	376.47	12.53	13.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	12.72	57.05
P & L Balance carried down	-713.07	-150.67	206.85	398.24	376.47	12.53
Dividend	0.00	0.00	0.00	0.00	0.00	8.48
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	5.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.50
Earnings Per Share-Unit Curr	-15.96	-10.15	-5.44	0.62	10.69	1.61
Earnings Per Share(Adj)-Unit Curr	-15.96	-10.15	-5.44	0.62	10.69	1.61
Book Value-Unit Curr	18.70	34.66	44.81	50.25	49.63	39.30
Book Value(Adj)-Unit Curr	18.70	34.66	44.81	50.25	49.63	39.30