Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	75.64	250.77	373.09	533.09	71.54	27.47
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	75.64	250.77	373.09	533.09	71.54	27.47
Other Income	0.98	18.38	26.41	59.88	4.78	18.08
Stock Adjustments	0.00	0.00	0.00	0.00	-0.54	0.36
Total Income	76.62	269.15	399.50	592.97	75.78	45.91
EXPENDITURE :
Raw Materials	0.00	250.48	367.98	100.77	66.98	25.93
Power & Fuel Cost	0.39	0.48	0.48	0.21	0.00	0.00
Employee Cost	1.98	3.49	5.16	6.31	1.16	0.64
Other Manufacturing Expenses	69.24	0.79	1.52	553.97	0.00	0.00
Selling & Administrative Expenses	5.34	3.57	4.80	4.43	0.00	0.00
Miscellaneous Expenses	0.45	16.70	3.60	13.58	0.01	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	77.40	275.50	383.54	679.27	68.16	26.58
Operating Profit	-0.78	-6.35	15.96	-86.30	7.61	19.34
Interest	0.05	0.31	0.01	0.30	0.00	0.00
Gross Profit	-0.83	-6.66	15.95	-86.60	7.61	19.34
Depreciation	0.39	0.39	0.29	0.20	0.00	0.00
Profit Before Tax	-1.22	-7.05	15.66	-86.80	7.61	19.34
Tax	0.00	0.00	3.90	16.40	0.96	0.44
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.03	0.04	0.12	5.98	0.00	0.00
Reported Net Profit	-1.25	-7.09	11.63	-109.18	6.65	18.90
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	-1.25	-7.09	11.63	-109.18	6.65	18.90
Adjustment below Net Profit	-0.01	-23.55	0.00	0.00	0.00	-0.82
P & L Balance brought forward	115.66	146.30	134.67	243.30	88.21	74.05
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-0.04	0.00	0.00	0.00	0.00	3.91
P & L Balance carried down	114.44	115.66	146.30	134.12	94.86	88.23
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	-0.13	-0.75	1.19	-11.18	0.68	1.94
Earnings Per Share(Adj)-Unit Curr	-0.13	-0.75	1.19	-11.18	0.68	1.94
Book Value-Unit Curr	62.62	62.75	64.49	63.24	59.23	58.52
Book Value(Adj)-Unit Curr	62.62	62.75	64.49	63.24	59.23	58.52