Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)
Sales Turnover	47.18	74.91	94.40
Excise Duty	0.00	0.00	0.00
Net Sales	47.18	74.91	94.40
Other Income	1.25	9.80	31.12
Stock Adjustments	0.00	0.00	0.00
Total Income	48.43	84.71	125.52
EXPENDITURE :
Raw Materials	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.00	0.00
Employee Cost	6.34	7.92	11.00
Other Manufacturing Expenses	21.51	26.42	58.28
Selling & Administrative Expenses	15.86	4.05	4.19
Miscellaneous Expenses	7.96	395.95	34.36
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00
Total Expenditure	51.67	434.34	107.83
Operating Profit	-3.24	-349.63	17.69
Interest	12.63	15.08	12.48
Gross Profit	-15.87	-364.71	5.21
Depreciation	18.09	18.39	19.05
Profit Before Tax	-33.96	-383.10	-13.84
Tax	-0.57	0.00	1.20
Fringe Benefit tax	0.00	0.00	0.00
Deferred Tax	0.00	0.36	0.00
Reported Net Profit	-33.39	-383.46	-15.04
Extraordinary Items	-0.96	-374.00	1.24
Adjusted Net Profit	-32.43	-9.46	-16.28
Adjustment below Net Profit	0.00	-5.02	0.07
P & L Balance brought forward	-537.65	-149.17	-129.64
Statutory Appropriations	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00
P & L Balance carried down	-571.04	-537.65	-144.61
Dividend	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00
Earnings Per Share-Unit Curr	-1.68	-19.33	-0.76
Earnings Per Share(Adj)-Unit Curr	-1.68	-19.33	-0.76
Book Value-Unit Curr	29.02	30.69	50.25
Book Value(Adj)-Unit Curr	29.02	30.69	50.25