Equity Analysis

Particulars(INCOME)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)	Mar 2015 ( Cr)
Sales Turnover	33.94	57.88	93.65	153.15	172.76	101.66
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	33.94	57.88	93.65	153.15	172.76	101.66
Other Income	3.45	0.26	0.57	1.07	4.88	1.20
Stock Adjustments	-4.07	-18.46	-13.49	-2.34	0.58	11.48
Total Income	33.32	39.68	80.73	151.88	178.22	114.34
EXPENDITURE :
Raw Materials	16.92	29.20	41.26	75.34	86.67	53.15
Power & Fuel Cost	4.98	6.53	9.20	18.54	21.64	14.14
Employee Cost	8.72	11.25	15.35	21.53	23.14	15.29
Other Manufacturing Expenses	0.94	2.02	3.04	8.15	8.73	4.84
Selling & Administrative Expenses	4.88	5.25	7.08	12.06	12.60	9.48
Miscellaneous Expenses	5.49	5.18	6.85	11.97	3.77	2.54
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	41.92	59.42	82.78	147.59	156.55	99.44
Operating Profit	-8.60	-19.75	-2.04	4.28	21.67	14.91
Interest	17.70	16.88	18.06	18.38	21.52	21.18
Gross Profit	-26.30	-36.63	-20.10	-14.10	0.15	-6.27
Depreciation	2.60	2.79	3.23	3.31	9.40	10.18
Profit Before Tax	-28.90	-39.42	-23.33	-17.41	-9.25	-16.45
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.93	0.70	1.65	-4.48	-2.83	-4.81
Reported Net Profit	-32.84	-40.13	-24.97	-12.93	-6.42	-11.64
Extraordinary Items	1.89	0.00	0.00	0.00	3.38	0.00
Adjusted Net Profit	-34.73	-40.13	-24.97	-12.93	-9.80	-11.64
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-0.94
P & L Balance brought forward	-89.11	-48.98	-24.01	-11.07	-6.60	5.99
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-121.95	-89.11	-48.98	-24.00	-13.01	-6.60
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	0.00	0.00	0.00	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	0.00	0.00	0.00	0.00	0.00	0.00
Book Value-Unit Curr	-234.40	-152.37	-51.83	10.94	39.66	55.61
Book Value(Adj)-Unit Curr	-234.40	-152.37	-51.83	10.94	39.66	55.61