Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	778.96	1408.78	1567.90	1441.66	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	778.96	1408.78	1567.90	1441.66	0.00
Other Income	705.51	31.97	119.47	18.56	0.00
Stock Adjustments	0.00	0.00	0.00	0.00	0.00
Total Income	1484.47	1440.75	1687.37	1460.22	0.00
EXPENDITURE :
Raw Materials	107.51	589.15	651.79	662.56	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00
Employee Cost	25.08	34.71	26.76	28.08	0.00
Other Manufacturing Expenses	113.99	315.30	313.21	200.40	0.00
Selling & Administrative Expenses	98.09	120.60	92.43	92.56	0.39
Miscellaneous Expenses	33.49	96.60	9.58	811.17	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	378.16	1156.36	1093.77	1794.77	0.39
Operating Profit	1106.31	284.39	593.60	-334.55	-0.39
Interest	446.63	551.22	623.41	814.10	0.00
Gross Profit	659.68	-266.83	-29.81	-1148.65	-0.39
Depreciation	14.67	16.03	18.87	20.61	0.00
Profit Before Tax	645.01	-282.86	-48.68	-1169.26	-0.39
Tax	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	-3.86	0.00
Reported Net Profit	645.01	-282.86	-48.68	-1165.40	-0.39
Extraordinary Items	683.13	-65.63	115.79	-783.46	0.00
Adjusted Net Profit	-38.12	-217.23	-164.47	-381.94	-0.39
Adjustment below Net Profit	-0.03	-0.79	-0.13	0.55	0.00
P & L Balance brought forward	943.76	160.21	209.02	-3385.55	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	1127.47	-1067.20	0.00	-4759.42	0.00
P & L Balance carried down	461.27	943.76	160.21	209.02	-0.39
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	10.69	-4.69	-0.81	-19.31	-42.63
Earnings Per Share(Adj)-Unit Curr	10.69	-4.69	-0.81	-19.31	-42.63
Book Value-Unit Curr	8.36	6.44	19.54	11.60	-29.08
Book Value(Adj)-Unit Curr	8.36	6.44	19.54	11.60	-29.08