Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	5642.20	2692.33	1574.91	1704.51	1940.35	3923.68
Excise Duty	0.00	0.00	0.00	0.00	0.00	2.28
Net Sales	5642.20	2692.33	1574.91	1704.51	1940.35	3921.40
Other Income	63.44	30.32	24.35	28.98	26.47	44.97
Stock Adjustments	24.68	-0.81	-43.20	5.01	-35.49	-66.05
Total Income	5730.32	2721.84	1556.06	1738.50	1931.33	3900.32
EXPENDITURE :
Raw Materials	2805.08	1305.15	709.99	777.89	946.37	1785.93
Power & Fuel Cost	2404.51	1227.62	588.31	702.40	601.83	1004.44
Employee Cost	98.93	94.40	96.80	105.33	157.45	173.51
Other Manufacturing Expenses	71.52	72.55	58.07	38.38	51.19	86.93
Selling & Administrative Expenses	193.37	157.56	152.48	158.19	243.15	455.18
Miscellaneous Expenses	688.84	114.19	173.46	51.20	61.41	23.39
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	6262.26	2971.47	1779.11	1833.39	2061.40	3529.37
Operating Profit	-531.93	-249.62	-223.06	-94.89	-130.07	370.95
Interest	525.94	368.93	347.79	328.79	307.99	308.21
Gross Profit	-1057.87	-618.55	-570.85	-423.68	-438.06	62.74
Depreciation	79.27	82.09	82.24	82.13	88.83	89.28
Profit Before Tax	-1137.14	-700.64	-653.09	-505.81	-526.89	-26.54
Tax	0.00	0.00	0.00	0.78	0.00	0.57
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-237.05	-30.73	-37.76	-34.24	-36.16	-5.59
Reported Net Profit	-900.09	-669.91	-615.33	-472.35	-490.73	-21.52
Extraordinary Items	0.07	-90.43	-146.75	0.42	-21.97	-1.99
Adjusted Net Profit	-900.16	-579.48	-468.58	-472.77	-468.76	-19.53
Adjustment below Net Profit	0.00	0.00	0.00	3.42	0.08	2.41
P & L Balance brought forward	-2986.49	-2316.58	-1701.25	-1225.71	-735.06	-715.96
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	-3886.58	-2986.49	-2316.58	-1694.64	-1225.71	-735.06
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	-15.05	-11.20	-10.29	-7.90	-8.21	0.00
Earnings Per Share(Adj)-Unit Curr	-15.05	-11.20	-10.29	-7.90	-8.21	0.00
Book Value-Unit Curr	-34.59	-19.58	-8.40	1.90	9.74	17.95
Book Value(Adj)-Unit Curr	-34.59	-19.58	-8.40	1.90	9.74	17.95