Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	59.53	194.18	367.14	1369.57	1869.24	1476.85
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	59.53	194.18	367.14	1369.57	1869.24	1476.85
Other Income	12.60	72.49	24.57	34.38	13.05	14.03
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	72.13	266.67	391.71	1403.95	1882.29	1490.88
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	13.95	29.09	50.29	65.13	76.27	46.38
Other Manufacturing Expenses	42.20	107.56	315.27	1347.78	1532.37	1174.76
Selling & Administrative Expenses	30.51	43.81	43.10	33.16	33.50	29.67
Miscellaneous Expenses	66.85	4.65	101.17	21.24	6.65	5.87
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	153.51	185.11	509.82	1467.31	1648.79	1256.68
Operating Profit	-81.39	81.56	-118.12	-63.35	233.51	234.20
Interest	42.11	43.02	62.85	70.33	64.28	51.96
Gross Profit	-123.50	38.54	-180.97	-133.68	169.23	182.24
Depreciation	7.96	82.10	42.76	51.80	122.26	118.41
Profit Before Tax	-131.46	-43.56	-223.73	-185.48	46.97	63.83
Tax	0.00	0.00	0.00	0.01	19.04	24.08
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.05	1.97	-1.64	-44.81	-2.14	-0.40
Reported Net Profit	-131.40	-45.53	-222.09	-140.67	30.08	40.16
Extraordinary Items	0.00	55.61	-95.50	0.00	0.01	0.07
Adjusted Net Profit	-131.40	-101.14	-126.59	-140.67	30.07	40.09
Adjustment below Net Profit	0.49	1.49	-0.20	-1.18	-1.64	-0.75
P & L Balance brought forward	-183.08	-139.04	83.26	230.61	207.68	170.71
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	5.50	5.50	2.44
P & L Balance carried down	-313.98	-183.08	-139.04	83.26	230.61	207.68
Dividend	0.00	0.00	0.00	0.00	0.00	4.88
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	3.00	3.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.30	0.30
Earnings Per Share-Unit Curr	-7.16	-2.48	-12.11	-7.67	1.64	2.47
Earnings Per Share(Adj)-Unit Curr	-7.16	-2.48	-12.11	-7.67	1.64	2.47
Book Value-Unit Curr	14.88	22.02	24.42	36.54	44.57	39.24
Book Value(Adj)-Unit Curr	14.88	22.02	24.42	36.54	44.57	39.24