Equity Analysis

Particulars(INCOME)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)
Sales Turnover	22.30	42.05	53.45	75.92	132.27	111.12
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	22.30	42.05	53.45	75.92	132.27	111.12
Other Income	2.99	2.79	1.59	3.43	3.92	0.91
Stock Adjustments	-9.40	-9.75	4.80	5.79	-9.60	9.53
Total Income	15.89	35.09	59.84	85.14	126.59	121.56
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.87	0.97	0.77	1.05	0.00	0.00
Employee Cost	12.63	13.94	14.55	16.34	19.22	19.42
Other Manufacturing Expenses	11.28	29.45	46.06	58.21	85.90	90.49
Selling & Administrative Expenses	5.06	5.67	6.08	6.81	5.86	5.90
Miscellaneous Expenses	3.23	1.76	4.04	3.70	8.01	5.40
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	33.07	51.79	71.50	86.11	118.98	121.20
Operating Profit	-17.18	-16.70	-11.67	-0.98	7.61	0.36
Interest	13.46	12.64	9.91	8.94	8.37	6.34
Gross Profit	-30.64	-29.34	-21.58	-9.92	-0.76	-5.98
Depreciation	0.68	0.85	1.05	1.17	2.31	0.95
Profit Before Tax	-31.32	-30.19	-22.63	-11.09	-3.07	-6.93
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.38	-0.01	-0.50	-0.24	-0.47	-0.25
Reported Net Profit	-30.95	-30.18	-22.14	-10.85	-2.60	-6.68
Extraordinary Items	-0.05	-0.63	-0.62	0.24	-0.16	0.00
Adjusted Net Profit	-30.90	-29.55	-21.52	-11.09	-2.44	-6.68
Adjustment below Net Profit	-0.58	3.17	0.03	0.04	-0.01	0.00
P & L Balance brought forward	-50.39	-23.38	-1.27	9.54	12.15	23.09
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	-81.92	-50.39	-23.38	-1.27	9.54	16.41
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	-24.60	-23.99	0.00	0.00	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	-24.60	-23.99	0.00	0.00	0.00	0.00
Book Value-Unit Curr	-36.67	-11.61	13.51	31.29	42.74	41.50
Book Value(Adj)-Unit Curr	-36.67	-11.61	13.51	31.29	42.74	41.50