Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	161.92	53.66	50.24	86.03	1144.66	508.03
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	161.92	53.66	50.24	86.03	1144.66	508.03
Other Income	30.65	78.48	10.91	5.68	37.98	26.53
Stock Adjustments	0.00	0.00	0.00	0.00	-3.30	-3.37
Total Income	192.57	132.14	61.15	91.71	1179.34	531.19
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.20	0.15	0.10	0.11	0.15	0.63
Employee Cost	17.30	16.41	17.08	29.59	49.15	57.69
Other Manufacturing Expenses	726.61	48.88	48.90	122.93	1055.19	520.37
Selling & Administrative Expenses	9.82	10.46	10.63	46.26	16.47	15.89
Miscellaneous Expenses	2.11	10.88	0.59	801.05	701.68	225.91
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	756.04	86.77	77.30	999.94	1822.63	820.48
Operating Profit	-563.46	45.36	-16.15	-908.23	-643.30	-289.28
Interest	1996.68	2452.06	928.47	818.42	508.13	427.45
Gross Profit	-2560.14	-2406.70	-944.62	-1726.65	-1151.43	-716.73
Depreciation	2.54	2.51	2.52	2.68	2.30	1.66
Profit Before Tax	-2562.68	-2409.21	-947.14	-1729.33	-1153.73	-718.39
Tax	0.00	0.00	0.00	-0.80	7.53	4.47
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	248.28	29.39	-55.55
Reported Net Profit	-2562.68	-2409.21	-947.14	-1976.80	-1190.65	-667.32
Extraordinary Items	0.00	0.07	0.00	-685.92	-210.88	-68.80
Adjusted Net Profit	-2562.68	-2409.28	-947.14	-1290.88	-979.77	-598.52
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-5941.46	-2957.79	-2010.65	-33.85	1156.80	1824.12
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	574.50	574.47	0.00	0.00	0.00	0.00
P & L Balance carried down	-9078.65	-5941.46	-2957.79	-2010.65	-33.85	1156.80
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	-9.80	-9.21	-3.62	-7.56	-4.55	-2.55
Earnings Per Share(Adj)-Unit Curr	-9.80	-9.21	-3.62	-7.56	-4.55	-2.55
Book Value-Unit Curr	-7.86	1.94	11.15	14.76	22.29	26.84
Book Value(Adj)-Unit Curr	-7.86	1.94	11.15	14.76	22.29	26.84