Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	69.59	136.01	187.85	385.23	507.33	357.52
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	69.59	136.01	187.85	385.23	507.33	357.52
Other Income	154.43	144.37	18.45	129.72	423.02	150.91
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	224.02	280.38	206.30	514.95	930.35	508.43
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	304.07
Power & Fuel Cost	0.31	0.13	0.29	6.34	4.02	0.67
Employee Cost	3.12	2.42	4.77	17.50	21.43	22.19
Other Manufacturing Expenses	51.70	111.18	164.92	335.03	396.48	1.11
Selling & Administrative Expenses	21.59	18.23	12.68	19.31	25.37	26.42
Miscellaneous Expenses	200.59	296.30	53.80	332.80	397.55	125.90
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	277.30	428.26	236.46	710.98	844.85	480.37
Operating Profit	-53.29	-147.88	-30.16	-196.04	85.50	28.07
Interest	7.01	20.25	48.20	48.74	41.10	129.78
Gross Profit	-60.30	-168.13	-78.36	-244.78	44.40	-101.71
Depreciation	4.83	4.05	4.53	10.01	11.08	12.85
Profit Before Tax	-65.13	-172.18	-82.89	-254.79	33.32	-114.56
Tax	0.01	0.07	0.11	0.04	0.72	0.23
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	26.41	0.00	0.15	36.06	0.47	-0.02
Reported Net Profit	-91.54	-172.24	-83.14	-290.89	32.12	-114.77
Extraordinary Items	-31.61	-8.70	-0.68	-151.40	26.19	18.41
Adjusted Net Profit	-59.93	-163.54	-82.46	-139.49	5.93	-133.18
Adjustment below Net Profit	-0.07	-0.08	1.06	0.31	0.35	-0.20
P & L Balance brought forward	-979.41	-807.23	-726.74	-436.72	-469.75	-356.04
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-2.60	-0.14	-1.59	-0.56	-0.55	-1.26
P & L Balance carried down	-1068.42	-979.41	-807.23	-726.74	-436.72	-469.75
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	-5.20	-9.78	-4.72	-16.52	1.82	0.00
Earnings Per Share(Adj)-Unit Curr	-5.20	-9.78	-4.72	-16.52	1.82	0.00
Book Value-Unit Curr	0.94	6.08	15.85	20.44	36.78	34.83
Book Value(Adj)-Unit Curr	0.94	6.08	15.85	20.44	36.78	34.83