Equity Analysis

Particulars(INCOME)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)	Mar 2015 ( Cr)	Mar 2014 ( Cr)
Sales Turnover	18.84	19.07	29.55	36.45	65.30	192.30
Excise Duty	0.00	0.32	1.75	1.42	2.89	10.12
Net Sales	18.84	18.75	27.80	35.03	62.41	182.18
Other Income	1.77	2.16	5.36	6.69	6.96	2.16
Stock Adjustments	0.25	-1.22	-0.80	-0.60	0.99	-4.66
Total Income	20.86	19.69	32.36	41.12	70.36	179.68
EXPENDITURE :
Raw Materials	9.76	11.29	17.88	20.43	41.62	125.65
Power & Fuel Cost	0.58	0.66	0.69	0.81	0.91	1.17
Employee Cost	10.72	12.33	13.12	11.58	16.76	23.48
Other Manufacturing Expenses	1.52	1.97	1.74	1.33	2.08	3.48
Selling & Administrative Expenses	5.18	6.83	4.78	5.25	6.19	14.04
Miscellaneous Expenses	0.26	1.27	0.98	9.87	7.66	4.52
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	28.02	34.35	39.19	49.27	75.21	172.34
Operating Profit	-7.15	-14.67	-6.83	-8.14	-4.85	7.34
Interest	6.38	2.05	12.93	29.42	29.40	31.43
Gross Profit	-13.53	-16.72	-19.76	-37.56	-34.25	-24.09
Depreciation	4.47	4.75	4.96	7.31	7.34	8.02
Profit Before Tax	-18.00	-21.47	-24.72	-44.87	-41.59	-32.11
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	-4.30	0.00
Reported Net Profit	-18.01	-21.46	-24.72	-44.87	-37.29	-32.10
Extraordinary Items	0.00	0.00	-0.79	-8.01	-6.01	-3.68
Adjusted Net Profit	-18.01	-21.46	-23.93	-36.86	-31.28	-28.42
Adjustment below Net Profit	0.00	0.00	0.00	0.00	-2.62	0.00
P & L Balance brought forward	-102.66	-81.19	-56.61	-51.62	-11.71	20.40
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	-0.13	0.00	0.00	0.00
P & L Balance carried down	-120.66	-102.66	-81.19	-96.49	-51.62	-11.71
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	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	0.00	0.00	0.00	0.00	0.00	0.00
Book Value-Unit Curr	53.49	59.30	59.31	52.42	65.44	89.69
Book Value(Adj)-Unit Curr	53.49	59.30	59.31	52.42	65.44	89.69