Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	207.76	107.10	11.62	77.93	358.52	751.68
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	207.76	107.10	11.62	77.93	358.52	751.68
Other Income	11.60	2.96	249.54	4.91	3.84	3.16
Stock Adjustments	-0.31	2.90	0.00	-10.02	-2.94	-3.34
Total Income	219.05	112.96	261.16	72.82	359.42	751.50
EXPENDITURE :
Raw Materials	187.89	90.99	0.00	61.12	341.71	702.48
Power & Fuel Cost	3.91	4.09	6.50	5.26	5.62	7.10
Employee Cost	4.35	3.86	3.08	4.83	4.46	3.61
Other Manufacturing Expenses	4.07	3.35	0.73	1.43	1.42	1.46
Selling & Administrative Expenses	2.60	0.64	0.46	2.32	12.97	15.78
Miscellaneous Expenses	0.07	0.03	147.36	49.69	16.57	0.89
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	202.89	102.96	158.14	124.65	382.75	731.33
Operating Profit	16.16	9.99	103.03	-51.82	-23.33	20.18
Interest	0.00	0.10	0.03	26.90	23.06	15.84
Gross Profit	16.16	9.89	103.00	-78.72	-46.39	4.34
Depreciation	0.60	0.63	0.54	1.34	1.67	0.91
Profit Before Tax	15.56	9.26	102.46	-80.06	-48.06	3.43
Tax	0.35	0.00	0.00	0.00	0.05	1.25
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	4.04	2.58	35.68	-27.02	-16.78	-0.01
Reported Net Profit	11.18	6.68	66.78	-53.04	-31.32	2.19
Extraordinary Items	0.23	0.00	66.45	4.54	0.01	0.00
Adjusted Net Profit	10.95	6.68	0.33	-57.58	-31.33	2.19
Adjustment below Net Profit	-2.24	-0.01	0.00	0.00	-0.02	0.03
P & L Balance brought forward	3.62	-3.06	-69.84	-16.80	14.54	12.32
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	12.56	3.62	-3.06	-69.84	-16.80	14.54
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	1.03	6.13	1224.21	-48.62	-28.71	2.01
Earnings Per Share(Adj)-Unit Curr	1.03	0.61	121.82	-4.86	-2.88	0.20
Book Value-Unit Curr	4.64	38.19	450.71	-38.68	9.94	38.67
Book Value(Adj)-Unit Curr	4.64	3.82	44.85	-3.87	1.00	3.87