Equity Analysis

Particulars(INCOME)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)
Sales Turnover	0.00	25.25	33.15	-56.94	100.73	91.24
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	0.00	25.25	33.15	-56.94	100.73	91.24
Other Income	0.00	125.31	3.14	7.31	12.62	9.78
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	0.00	150.56	36.29	-49.63	113.35	101.02
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.10	0.12	0.13	0.19	0.22
Employee Cost	0.06	1.00	1.53	1.55	1.39	1.51
Other Manufacturing Expenses	0.01	24.58	32.74	-42.90	77.07	82.21
Selling & Administrative Expenses	0.40	0.91	1.58	2.54	2.73	2.99
Miscellaneous Expenses	1.16	35.87	0.22	0.58	-2.08	0.30
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1.62	62.46	36.18	-38.09	79.30	87.23
Operating Profit	-1.63	88.09	0.12	-11.54	34.05	13.80
Interest	0.16	70.60	0.14	27.54	24.47	11.82
Gross Profit	-1.79	17.49	-0.02	-39.08	9.58	1.98
Depreciation	0.07	0.15	0.22	0.12	0.07	0.12
Profit Before Tax	-1.86	17.34	-0.24	-39.20	9.51	1.86
Tax	0.00	0.00	0.00	0.21	1.26	-2.57
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	9.42	1.77	0.00
Reported Net Profit	-1.86	17.35	-0.24	-48.83	6.48	4.42
Extraordinary Items	0.00	122.07	0.08	0.00	0.00	0.00
Adjusted Net Profit	-1.86	-104.72	-0.32	-48.83	6.48	4.42
Adjustment below Net Profit	0.00	0.25	0.02	-0.19	-0.30	0.00
P & L Balance brought forward	-25.77	-43.36	-43.15	7.66	3.26	18.75
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	1.78	1.78	2.15
P & L Balance carried down	-27.63	-25.77	-43.36	-43.15	7.66	21.02
Dividend	0.00	0.00	0.00	0.00	1.78	1.78
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	5.00	5.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.10	0.10
Earnings Per Share-Unit Curr	-0.10	0.97	-0.01	0.00	0.36	0.23
Earnings Per Share(Adj)-Unit Curr	-0.10	0.97	-0.01	0.00	0.36	0.23
Book Value-Unit Curr	3.37	3.48	2.49	2.50	5.35	6.10
Book Value(Adj)-Unit Curr	3.37	3.48	2.49	2.50	5.35	6.10