Equity Analysis

Particulars(INCOME)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)	Mar 2015 ( Cr)
Sales Turnover	0.11	10.60	7.13	4.37	3.31	1.90
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	0.11	10.60	7.13	4.37	3.31	1.90
Other Income	-0.53	0.41	3.12	0.57	0.38	0.20
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	-0.42	11.01	10.25	4.94	3.69	2.10
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.01	0.02	0.03	0.06	0.00	0.00
Employee Cost	0.04	0.21	0.27	0.69	0.26	0.18
Other Manufacturing Expenses	0.02	0.01	4.06	0.89	0.75	0.02
Selling & Administrative Expenses	0.18	7.66	0.98	0.42	0.30	1.09
Miscellaneous Expenses	0.09	0.17	0.11	0.07	0.16	0.12
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	0.34	8.07	5.45	2.13	1.47	1.41
Operating Profit	-0.76	2.95	4.79	2.82	2.22	0.69
Interest	1.26	1.70	0.97	1.13	0.95	0.62
Gross Profit	-2.02	1.25	3.82	1.69	1.27	0.07
Depreciation	1.49	2.18	0.30	0.22	0.38	0.53
Profit Before Tax	-3.51	-0.93	3.52	1.47	0.89	-0.46
Tax	0.00	0.00	0.54	0.44	0.20	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.19	0.40	0.01	0.00	0.04	-0.15
Reported Net Profit	-3.31	-1.33	2.97	1.03	0.65	-0.31
Extraordinary Items	-0.57	0.01	0.00	0.00	0.00	0.02
Adjusted Net Profit	-2.74	-1.34	2.97	1.03	0.65	-0.33
Adjustment below Net Profit	1.07	2.85	-1.87	0.00	0.00	0.00
P & L Balance brought forward	4.63	3.11	2.00	0.97	0.31	0.62
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	2.38	4.63	3.11	2.00	0.95	0.31
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	-2.86	-1.15	2.56	3.22	2.02	0.00
Earnings Per Share(Adj)-Unit Curr	-2.86	-1.15	2.56	3.22	2.02	0.00
Book Value-Unit Curr	15.38	18.23	19.38	17.18	13.90	11.89
Book Value(Adj)-Unit Curr	15.38	18.23	19.38	17.18	13.90	11.89