Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)
Sales Turnover	343.37	15.46	0.00	0.00	1152.86	2082.40
Excise Duty	0.00	0.00	0.00	0.00	21.13	37.58
Net Sales	343.37	15.46	0.00	0.00	1131.73	2044.82
Other Income	0.75	0.26	0.05	0.06	124.59	7.40
Stock Adjustments	85.83	-4.12	0.00	0.00	-327.13	-285.00
Total Income	429.95	11.60	0.05	0.06	929.19	1767.22
EXPENDITURE :
Raw Materials	335.71	12.57	0.00	0.00	1056.11	1637.32
Power & Fuel Cost	7.71	2.34	0.03	0.06	4.15	7.38
Employee Cost	7.27	3.03	0.14	0.14	22.19	22.40
Other Manufacturing Expenses	17.30	7.27	0.79	0.77	9.44	20.45
Selling & Administrative Expenses	18.49	9.79	2.05	1.55	40.94	48.79
Miscellaneous Expenses	0.30	0.00	-0.18	-0.29	318.95	34.06
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	386.78	35.00	2.83	2.23	1451.79	1770.41
Operating Profit	43.18	-23.39	-2.78	-2.17	-522.58	-3.18
Interest	6.71	0.65	6.92	6.25	191.32	223.34
Gross Profit	36.47	-24.04	-9.70	-8.42	-713.90	-226.52
Depreciation	19.56	18.84	15.70	15.70	93.95	57.46
Profit Before Tax	16.91	-42.88	-25.40	-24.12	-807.85	-283.98
Tax	0.00	0.00	0.00	0.00	-13.12	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.12	0.00	0.00	0.00	0.00	-14.62
Reported Net Profit	17.03	-42.88	-25.40	-24.13	-794.73	-269.36
Extraordinary Items	-0.30	0.00	0.00	0.00	113.97	0.00
Adjusted Net Profit	17.33	-42.88	-25.40	-24.13	-908.70	-269.36
Adjustment below Net Profit	0.00	0.00	25.40	0.00	0.00	-0.01
P & L Balance brought forward	-2048.14	-1993.26	-1967.85	-1943.73	81.19	304.62
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	12.01	25.40	0.00	0.00	-45.93
P & L Balance carried down	-2031.12	-2048.14	-1993.26	-1967.85	-713.55	81.19
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	3.23	-8.14	-0.94	-0.89	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	3.23	-8.14	-0.94	-0.89	0.00	0.00
Book Value-Unit Curr	-184.71	-185.95	-24.80	-23.86	22.59	89.03
Book Value(Adj)-Unit Curr	-184.71	-185.95	-24.80	-23.86	22.59	89.03