Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	5.42	56.23	18.00	10.72	2.47	21.96
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	5.42	56.23	18.00	10.72	2.47	21.96
Other Income	-11.62	9.07	17.27	15.32	26.08	34.35
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	-6.20	65.30	35.27	26.04	28.55	56.31
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.09	0.14	0.09	0.00	0.15	0.14
Employee Cost	2.01	2.78	4.47	4.12	6.32	6.82
Other Manufacturing Expenses	3.52	46.47	16.13	2.04	2.29	18.62
Selling & Administrative Expenses	1.51	3.72	8.42	7.22	9.97	8.98
Miscellaneous Expenses	188.46	5.70	479.44	4.21	0.64	1.27
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	195.58	58.80	508.55	17.59	19.38	35.83
Operating Profit	-201.79	6.49	-473.27	8.45	9.17	20.48
Interest	0.74	0.68	0.30	0.36	0.49	0.17
Gross Profit	-202.53	5.81	-473.57	8.09	8.68	20.31
Depreciation	0.72	1.11	1.23	1.57	1.74	0.80
Profit Before Tax	-203.25	4.70	-474.80	6.52	6.94	19.51
Tax	3.44	0.93	0.00	-1.00	-0.25	2.30
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.57	-0.52	2.37	-0.28	-0.54	-0.19
Reported Net Profit	-207.25	4.29	-477.17	7.79	7.74	17.40
Extraordinary Items	-180.14	-4.37	-5.12	13.82	0.00	0.74
Adjusted Net Profit	-27.11	8.66	-472.05	-6.03	7.74	16.66
Adjustment below Net Profit	0.00	0.00	0.00	0.00	-1.17	-4.84
P & L Balance brought forward	-388.62	-392.90	84.27	76.48	75.82	86.94
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	5.92	23.67
P & L Balance carried down	-595.87	-388.62	-392.90	84.27	76.48	75.83
Dividend	0.00	0.00	0.00	0.00	0.00	8.88
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	100.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	1.00
Earnings Per Share-Unit Curr	-14.01	0.29	-32.26	0.53	0.52	1.18
Earnings Per Share(Adj)-Unit Curr	-14.01	0.29	-32.26	0.53	0.52	1.18
Book Value-Unit Curr	6.45	20.47	20.17	52.39	51.77	51.54
Book Value(Adj)-Unit Curr	6.45	20.47	20.17	52.39	51.77	51.54