Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	1069.46	0.00	1318.21	906.98	1621.98
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	1069.46	0.00	1318.21	906.98	1621.98
Other Income	7.41	0.00	83.04	141.00	86.21
Stock Adjustments	0.00	0.00	-28.34	-0.54	-6.33
Total Income	1076.87	0.00	1372.91	1047.44	1701.86
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.00	71.19	60.36	102.58
Employee Cost	0.00	0.00	112.69	95.42	116.83
Other Manufacturing Expenses	11.18	0.00	163.05	127.52	209.11
Selling & Administrative Expenses	14.42	2.95	144.96	111.04	159.36
Miscellaneous Expenses	5.18	0.00	41.80	58.51	37.01
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	30.78	2.95	533.70	452.85	624.89
Operating Profit	1046.08	-2.95	839.21	594.59	1076.97
Interest	150.09	0.00	524.00	553.49	560.03
Gross Profit	895.99	-2.95	315.21	41.10	516.94
Depreciation	0.00	0.00	242.89	251.34	261.39
Profit Before Tax	895.99	-2.95	72.32	-210.24	255.55
Tax	2.08	0.00	78.95	-2.34	92.43
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	4.33	-8.80	-43.62
Reported Net Profit	893.91	-2.95	-10.95	-199.11	206.74
Extraordinary Items	6.23	0.00	0.45	-2.69	-2.07
Adjusted Net Profit	887.68	-2.95	-11.40	-196.42	208.81
Adjustment below Net Profit	-755.08	0.00	-2.27	-454.65	-28.35
P & L Balance brought forward	-2.95	0.00	-1001.48	-333.34	-433.17
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	14.39	78.56
P & L Balance carried down	135.88	-2.95	-1014.70	-1001.48	-333.34
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 %	2.09	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	2.09	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	5.92	0.00	0.00	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	5.92	0.00	0.00	0.00	0.00
Book Value-Unit Curr	100.90	0.00	0.00	0.00	0.00
Book Value(Adj)-Unit Curr	100.90	0.00	0.00	0.00	0.00