Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	0.00	0.00	0.00	249.81	2936.74	8903.44
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	0.00	0.00	0.00	249.81	2936.74	8903.44
Other Income	100.23	85.32	151.19	58.32	107.17	113.04
Stock Adjustments	0.00	0.00	0.00	-0.10	0.10	-0.02
Total Income	100.23	85.32	151.19	308.03	3044.01	9016.46
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	244.75	2927.06	8886.80
Power & Fuel Cost	1.04	0.94	0.99	1.73	1.94	2.71
Employee Cost	32.34	34.75	40.91	81.65	79.51	98.59
Other Manufacturing Expenses	0.33	0.30	3.71	0.86	1.15	1.48
Selling & Administrative Expenses	11.32	8.77	6.94	12.02	19.19	32.64
Miscellaneous Expenses	0.80	1.51	145.23	0.42	106.15	720.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	45.83	46.27	197.78	341.42	3135.00	9742.42
Operating Profit	54.40	39.05	-46.60	-33.40	-90.99	-725.96
Interest	1.94	1.94	2.00	1.95	7.38	156.01
Gross Profit	52.46	37.11	-48.60	-35.35	-98.37	-881.97
Depreciation	0.00	0.00	0.00	15.88	15.26	15.14
Profit Before Tax	52.46	37.11	-48.60	-51.23	-113.63	-897.11
Tax	0.25	4.22	-27.64	0.00	0.00	-16.04
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	73.01	0.00	0.00	0.00
Reported Net Profit	52.21	32.89	-93.97	-51.23	-113.63	-881.07
Extraordinary Items	3.70	0.21	-143.91	0.75	-75.39	-714.44
Adjusted Net Profit	48.51	32.68	49.94	-51.98	-38.24	-166.63
Adjustment below Net Profit	180.64	-19.57	54.47	3.54	0.77	1.61
P & L Balance brought forward	-1315.53	-1169.36	-1170.05	-1073.48	-960.62	-81.16
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	-1082.68	-1156.04	-1209.54	-1121.17	-1073.48	-960.62
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	8.70	5.48	-15.66	-8.54	-18.94	-146.85
Earnings Per Share(Adj)-Unit Curr	8.70	5.48	-15.66	-8.54	-18.94	-146.85
Book Value-Unit Curr	-159.22	-171.44	-180.36	-165.63	-157.69	-138.87
Book Value(Adj)-Unit Curr	-159.22	-171.44	-180.36	-165.63	-157.69	-138.87