Equity Analysis

Particulars(INCOME)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)	Mar 2015 ( Cr)	Mar 2014 ( Cr)
Sales Turnover	77.32	158.68	185.80	174.67	129.17	136.72
Excise Duty	0.00	0.77	4.79	0.00	0.00	0.00
Net Sales	77.32	157.91	181.01	174.67	129.17	136.72
Other Income	6.67	5.14	7.17	8.06	12.78	6.14
Stock Adjustments	3.03	13.16	-4.23	-1.88	-1.37	-5.16
Total Income	87.02	176.21	183.95	180.85	140.58	137.70
EXPENDITURE :
Raw Materials	61.20	111.44	117.99	121.61	101.45	101.66
Power & Fuel Cost	0.45	0.92	0.93	0.88	0.89	1.03
Employee Cost	16.77	22.47	21.19	20.00	18.06	20.23
Other Manufacturing Expenses	10.26	5.78	5.00	3.48	1.54	1.25
Selling & Administrative Expenses	9.65	19.69	23.23	27.16	24.03	28.25
Miscellaneous Expenses	1.77	1.51	1.01	0.53	4.07	0.77
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	100.10	161.80	169.37	173.66	150.03	153.18
Operating Profit	-13.08	14.41	14.57	7.18	-9.45	-15.49
Interest	10.31	11.37	9.29	9.19	7.40	5.61
Gross Profit	-23.39	3.04	5.28	-2.01	-16.85	-21.10
Depreciation	1.99	2.16	2.11	2.14	2.12	2.99
Profit Before Tax	-25.38	0.88	3.17	-4.15	-18.97	-24.09
Tax	-0.03	0.25	0.00	0.00	0.00	-0.52
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1.36	0.20	-0.40	-0.13	1.47	-0.13
Reported Net Profit	-23.99	0.44	3.57	-4.02	-20.44	-23.44
Extraordinary Items	3.19	0.13	2.23	5.24	6.62	4.59
Adjusted Net Profit	-27.18	0.31	1.34	-9.26	-27.06	-28.03
Adjustment below Net Profit	0.18	0.14	-0.08	0.00	-0.07	0.00
P & L Balance brought forward	-30.41	-30.99	-34.48	-31.95	-11.44	12.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-0.49	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-53.73	-30.41	-30.99	-35.96	-31.95	-11.44
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	0.00	0.26	2.22	0.00	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	0.00	0.26	2.22	0.00	0.00	0.00
Book Value-Unit Curr	59.73	73.81	74.74	70.22	72.73	85.50
Book Value(Adj)-Unit Curr	59.73	73.81	74.74	70.22	72.73	85.50