Equity Analysis

Particulars(INCOME)	Mar 2017 ( Cr)	Mar 2016 ( Cr)	Mar 2015 ( Cr)	Mar 2014 ( Cr)	Mar 2013 ( Cr)	Mar 2012 ( Cr)
Sales Turnover	502.17	731.47	409.29	970.21	1821.19	1437.34
Excise Duty	0.00	0.00	30.35	37.83	108.15	65.16
Net Sales	502.17	731.47	378.94	932.38	1713.04	1372.18
Other Income	5.18	88.72	92.87	318.26	38.90	28.09
Stock Adjustments	-132.92	-732.61	44.35	-211.48	101.47	440.91
Total Income	374.43	87.58	516.16	1039.16	1853.41	1841.18
EXPENDITURE :
Raw Materials	456.75	772.75	397.56	1263.74	1217.72	1285.50
Power & Fuel Cost	15.83	10.45	14.66	16.87	31.81	0.00
Employee Cost	33.53	33.53	47.25	44.08	60.27	54.58
Other Manufacturing Expenses	26.07	16.81	65.21	58.68	61.22	0.00
Selling & Administrative Expenses	43.26	47.38	31.82	47.32	63.94	0.00
Miscellaneous Expenses	21.12	57.07	40.41	50.18	50.83	230.23
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	596.56	937.99	596.91	1480.87	1485.79	1570.31
Operating Profit	-222.13	-850.41	-80.75	-441.71	367.62	270.87
Interest	393.89	293.54	317.91	331.39	263.02	208.57
Gross Profit	-616.02	-1143.95	-398.66	-773.10	104.60	62.30
Depreciation	59.81	64.90	61.87	61.30	58.33	56.77
Profit Before Tax	-675.83	-1208.85	-460.53	-834.40	46.27	5.53
Tax	0.00	2.31	0.00	-0.27	20.33	0.47
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	-391.82	-138.80	-273.32	-5.04	1.97
Reported Net Profit	-675.83	-819.34	-321.73	-560.81	30.98	3.09
Extraordinary Items	-0.04	-34.29	-32.70	-48.17	-38.34	-57.05
Adjusted Net Profit	-675.79	-785.05	-289.03	-512.64	69.32	60.14
Adjustment below Net Profit	1.10	-36.89	-0.50	4.68	0.00	0.00
P & L Balance brought forward	-1713.44	-857.21	-538.06	0.00	0.00	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	-18.07	30.98	3.09
P & L Balance carried down	-2388.17	-1713.44	-860.29	-538.06	0.00	0.00
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	0.50	0.05
Earnings Per Share(Adj)-Unit Curr	0.00	0.00	0.00	0.00	0.50	0.05
Book Value-Unit Curr	2.67	6.60	13.36	18.96	27.43	25.77
Book Value(Adj)-Unit Curr	2.67	6.60	13.36	18.96	27.43	25.77