Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	6689.39	6629.14	6038.61	5081.65	9322.23	12883.88
Other Income	23.01	21.15	66.11	6.25	20.89	18.64
Total Income	6712.40	6650.29	6104.72	5087.90	9343.12	12902.52
EXPENDITURE :
Operating Expenses & Administrative Expenses	6223.52	5035.40	868.62	581.84	15245.02	2960.39
Miscellaneous Expenses	-580.19	10311.67	842.83	-26.67	6258.21	1177.78
Interest	3603.69	3453.33	3332.24	2828.21	5725.18	9392.85
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	859.07	561.04	294.69	135.07	283.29	485.33
Total Expenditure	10106.09	19361.44	5338.38	3518.45	27511.70	14016.35
Gross Profit	-3393.69	-12711.15	766.34	1569.45	-18168.58	-1113.83
Depreciation	155.11	94.97	52.36	29.22	79.41	51.15
Profit Before Tax	-3548.80	-12806.12	713.98	1540.23	-18247.99	-1164.98
Tax	-529.32	-3327.54	563.25	50.28	-11.33	538.32
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1108.13	-2053.75	-375.02	455.51	-4624.34	-667.25
Reported Net Profit	-1911.35	-7424.83	525.75	1034.44	-13612.32	-1036.05
Extraordinary Items	0.67	-10254.19	-30.13	0.00	-1.69	-27.94
Adjusted Net Profit	-1912.02	2829.36	555.88	1034.44	-13610.63	-1008.11
Adjustment below Net Profit	-4.21	1.00	0.35	2.11	0.32	-15.20
P & L Balance brought forward	-7366.49	57.34	1556.54	726.88	1248.07	2377.73
Appropriations	0.00	0.00	1920.15	0.00	0.00	78.41
P & L Balance carried down	-9282.05	-7366.49	57.34	1556.54	-12363.93	1248.07
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	-0.82	-3.48	0.25	0.54	-433.76	0.00
Earnings Per Share(Adj)-Unit Curr	-0.82	-3.48	0.25	0.54	-433.76	0.00
Book Value-Unit Curr	6.42	6.97	10.42	11.14	-176.47	258.18
Book Value(Adj)-Unit Curr	6.42	6.97	10.42	11.14	-176.47	258.18