Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	0.11	0.70	0.10	0.06	0.03	1.10
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	0.11	0.70	0.10	0.06	0.03	1.10
Other Income	529.58	20.09	4.74	8.54	44.30	11.45
Stock Adjustments	0.00	0.00	-0.08	0.00	0.08	-0.31
Total Income	529.69	20.79	4.76	8.60	44.41	12.24
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.00	0.01	0.01	0.00	0.00
Employee Cost	3.30	5.20	4.16	6.03	6.39	2.16
Other Manufacturing Expenses	2.83	69.84	0.12	0.17	0.02	0.02
Selling & Administrative Expenses	1.38	14.29	1.52	1.71	7.52	0.76
Miscellaneous Expenses	2.12	0.61	0.62	0.27	0.14	0.46
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	9.63	89.94	6.43	8.19	14.07	3.41
Operating Profit	520.06	-69.15	-1.67	0.41	30.34	8.83
Interest	105.98	99.16	85.42	18.39	0.14	1.51
Gross Profit	414.08	-168.31	-87.09	-17.98	30.20	7.32
Depreciation	1.31	1.84	1.00	1.06	0.41	0.09
Profit Before Tax	412.77	-170.15	-88.09	-19.04	29.79	7.23
Tax	-0.22	0.00	0.00	1.98	9.34	3.45
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	1.43	-1.43	1.50
Reported Net Profit	412.99	-170.15	-88.09	-22.45	21.88	2.28
Extraordinary Items	-0.97	0.12	0.22	0.38	17.65	1.88
Adjusted Net Profit	413.96	-170.27	-88.31	-22.83	4.23	0.40
Adjustment below Net Profit	-32.14	-9.11	-5.21	0.01	-0.05	-0.01
P & L Balance brought forward	-1070.11	-890.85	54.69	77.13	61.91	59.64
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	6.61	0.00
P & L Balance carried down	-689.26	-1070.11	-38.61	54.69	77.13	61.91
Dividend	0.00	0.00	0.00	0.00	0.00	5.48
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	50.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	1.00
Earnings Per Share-Unit Curr	41.84	-17.24	-10.06	-2.51	2.45	0.42
Earnings Per Share(Adj)-Unit Curr	41.84	-15.22	-8.88	-2.22	2.16	0.37
Book Value-Unit Curr	-0.53	-40.38	172.37	181.12	178.28	116.56
Book Value(Adj)-Unit Curr	-0.53	-35.65	152.18	159.89	157.40	102.91