Equity Analysis

Particulars(INCOME)	Mar 1997 ( Cr)	Mar 1996 ( Cr)
Sales Turnover	2.93	1.80
Excise Duty	0.00	0.00
Net Sales	2.93	1.80
Other Income	0.02	0.01
Stock Adjustments	0.65	0.26
Total Income	3.60	2.07
EXPENDITURE :
Raw Materials	3.29	1.65
Power & Fuel Cost	0.00	0.00
Employee Cost	0.06	0.05
Other Manufacturing Expenses	0.08	0.04
Selling & Administrative Expenses	0.17	0.11
Miscellaneous Expenses	0.01	0.01
Less : Pre-operative Expenses Capitalised	0.00	0.00
Total Expenditure	3.61	1.86
Operating Profit	-0.01	0.21
Interest	0.01	0.00
Gross Profit	-0.02	0.21
Depreciation	0.09	0.05
Profit Before Tax	-0.11	0.16
Tax	0.00	0.00
Fringe Benefit tax	0.00	0.00
Deferred Tax	0.00	0.00
Reported Net Profit	-0.11	0.16
Extraordinary Items	0.00	0.00
Adjusted Net Profit	-0.11	0.16
Adjustment below Net Profit	0.00	0.00
P & L Balance brought forward	0.16	0.00
Statutory Appropriations	0.00	0.00
Appropriations	0.00	0.00
P & L Balance carried down	0.05	0.16
Dividend	0.00	0.00
Preference Dividend	0.00	0.00
Equity Dividend %	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00
Earnings Per Share-Unit Curr	0.00	0.50
Earnings Per Share(Adj)-Unit Curr	0.00	0.50
Book Value-Unit Curr	10.16	10.50
Book Value(Adj)-Unit Curr	10.16	10.50