Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Dec 2015 ( Cr)
Sales Turnover	786.45	755.72	906.60	2839.86	12252.49	12909.05
Excise Duty	0.00	0.00	0.00	73.79	645.92	490.84
Net Sales	786.45	755.72	906.60	2766.07	11606.57	12418.21
Other Income	42.26	37.14	156.02	584.05	526.36	844.33
Stock Adjustments	-0.50	-7.90	-397.49	-106.35	-21.17	-20.90
Total Income	828.21	784.96	665.13	3243.77	12111.76	13241.64
EXPENDITURE :
Raw Materials	24.70	34.16	932.57	3422.86	8734.00	8065.24
Power & Fuel Cost	188.50	321.76	9.49	15.70	44.90	72.09
Employee Cost	40.35	55.18	118.79	217.08	375.35	283.43
Other Manufacturing Expenses	475.50	261.77	433.43	401.64	580.71	511.31
Selling & Administrative Expenses	27.99	33.35	124.12	288.40	524.86	1124.28
Miscellaneous Expenses	6.12	1.65	1468.37	1040.44	140.34	159.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	763.17	707.88	3086.77	5386.12	10400.15	10215.54
Operating Profit	65.04	77.08	-2421.64	-2142.35	1711.61	3026.11
Interest	6665.64	5693.55	3964.26	2882.96	3270.08	2385.10
Gross Profit	-6600.60	-5616.47	-6385.90	-5025.31	-1558.47	641.01
Depreciation	487.78	495.02	525.51	814.85	955.07	701.71
Profit Before Tax	-7088.38	-6111.49	-6911.41	-5840.16	-2513.54	-60.70
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	-150.65	-576.12	-433.53	-4.90
Reported Net Profit	-7088.38	-6111.49	-6760.76	-5264.04	-2080.02	-55.81
Extraordinary Items	22.07	23.56	-1413.15	-619.84	-10.08	6.11
Adjusted Net Profit	-7110.45	-6135.05	-5347.61	-4644.20	-2069.94	-61.92
Adjustment below Net Profit	2.04	1.33	0.59	5.76	-6.18	0.00
P & L Balance brought forward	-25354.42	-19244.26	-2548.91	2709.76	4756.02	2857.69
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.39	-39.94	-339.84
P & L Balance carried down	-32440.76	-25354.42	-9309.07	-2548.91	2709.76	3141.72
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	-211.94	-182.73	0.00	0.00	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	-211.94	-182.73	0.00	0.00	0.00	0.00
Book Value-Unit Curr	-770.39	-558.53	-78.88	124.82	293.93	308.16
Book Value(Adj)-Unit Curr	-770.39	-558.53	-78.88	124.82	293.93	308.16