Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	3.58	3.85	0.18	0.46	4.19	4.05
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3.58	3.85	0.18	0.46	4.19	4.05
Other Income	105.76	310.93	328.26	49.35	53.67	123.22
Stock Adjustments	19.83	24.19	8.14	7.78	10.52	18.54
Total Income	129.17	338.97	336.58	57.59	68.38	145.81
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.27	0.26	0.32
Employee Cost	2.70	1.06	1.93	3.32	6.82	15.51
Other Manufacturing Expenses	28.54	27.85	8.17	7.98	12.44	20.75
Selling & Administrative Expenses	2.71	1.72	2.28	5.18	8.93	10.65
Miscellaneous Expenses	24.39	254.36	55.78	64.51	69.38	150.41
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	58.35	285.00	68.16	81.26	97.83	197.63
Operating Profit	70.82	53.99	268.42	-23.67	-29.46	-51.82
Interest	15.14	80.96	159.73	124.00	85.89	44.29
Gross Profit	55.68	-26.97	108.69	-147.67	-115.35	-96.11
Depreciation	0.13	0.17	0.78	0.47	1.20	3.96
Profit Before Tax	55.55	-27.14	107.91	-148.14	-116.55	-100.07
Tax	0.10	-2.19	1.21	0.00	0.50	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	20.29	50.18	17.64	-2.51	3.44	-22.09
Reported Net Profit	35.17	-75.14	89.06	-145.63	-120.50	-77.98
Extraordinary Items	0.00	204.95	163.04	-0.24	0.02	-0.43
Adjusted Net Profit	35.17	-280.09	-73.98	-145.39	-120.52	-77.55
Adjustment below Net Profit	0.00	-0.36	0.02	0.04	0.11	0.18
P & L Balance brought forward	-160.98	-85.48	-174.56	-28.97	91.43	169.23
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	-125.81	-160.98	-85.48	-174.56	-28.97	91.43
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	1.00	-2.90	3.66	-5.99	-4.95	0.00
Earnings Per Share(Adj)-Unit Curr	1.00	-2.90	3.66	-5.99	-4.95	0.00
Book Value-Unit Curr	85.09	96.86	100.33	98.76	113.86	117.81
Book Value(Adj)-Unit Curr	85.09	96.86	100.33	98.76	113.86	117.81