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	0.82	39.67	31.09	109.97	315.70
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	0.00	0.82	39.67	31.09	109.97	315.70
Other Income	156.08	0.14	1.01	5.83	35.21	3.65
Stock Adjustments	0.00	0.00	-1.13	0.20	-18.08	-121.40
Total Income	156.08	0.96	39.55	37.12	127.10	197.95
EXPENDITURE :
Raw Materials	0.00	-0.01	31.99	25.20	65.98	156.28
Power & Fuel Cost	3.00	2.64	2.40	2.06	6.97	13.29
Employee Cost	1.43	4.17	12.55	13.67	21.62	23.78
Other Manufacturing Expenses	0.70	0.68	1.31	1.58	6.17	12.02
Selling & Administrative Expenses	1.08	1.52	7.00	3.29	5.25	8.79
Miscellaneous Expenses	0.38	1.04	1.11	3.84	29.76	17.14
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	6.59	10.05	56.36	49.64	135.74	231.30
Operating Profit	149.49	-9.10	-16.81	-12.52	-8.64	-33.35
Interest	5.99	0.01	0.02	2.12	2.18	74.95
Gross Profit	143.50	-9.11	-16.83	-14.64	-10.82	-108.30
Depreciation	22.18	22.25	23.37	23.40	22.46	22.59
Profit Before Tax	121.32	-31.36	-40.20	-38.04	-33.28	-130.89
Tax	0.00	0.00	0.00	0.00	0.00	15.79
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	-3.40	2.64
Reported Net Profit	121.32	-31.36	-40.20	-38.04	-29.88	-149.33
Extraordinary Items	155.90	0.00	0.00	0.39	34.78	2.75
Adjusted Net Profit	-34.58	-31.36	-40.20	-38.43	-64.66	-152.08
Adjustment below Net Profit	0.00	0.58	0.58	0.58	-0.33	1.30
P & L Balance brought forward	-271.46	-240.68	-201.06	-163.60	-133.39	14.65
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	-150.13	-271.46	-240.68	-201.06	-163.60	-133.39
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	36.54	-9.44	-12.11	-11.46	-9.00	0.00
Earnings Per Share(Adj)-Unit Curr	36.54	-9.44	-12.11	-11.46	-9.00	0.00
Book Value-Unit Curr	-22.82	-59.37	-50.10	-38.16	-26.88	-17.78
Book Value(Adj)-Unit Curr	-22.82	-59.37	-50.10	-38.16	-26.88	-17.78