Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	1535.55	1600.18	2170.09	3092.73
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	1535.55	1600.18	2170.09	3092.73
Other Income	1.92	0.00	0.30	0.00
Stock Adjustments	0.00	0.00	0.00	0.00
Total Income	1537.47	1600.18	2170.39	3092.73
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00
Power & Fuel Cost	9.93	7.40	3.95	0.29
Employee Cost	0.38	0.39	0.46	0.37
Other Manufacturing Expenses	411.87	1138.16	1646.27	2798.63
Selling & Administrative Expenses	17.65	24.99	18.14	12.84
Miscellaneous Expenses	0.81	0.84	2.39	0.67
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	440.63	1171.77	1671.21	2812.80
Operating Profit	1096.84	428.41	499.18	279.93
Interest	375.86	344.09	264.86	171.21
Gross Profit	720.98	84.32	234.32	108.72
Depreciation	0.00	0.00	0.00	0.00
Profit Before Tax	720.98	84.32	234.32	108.72
Tax	20.82	0.18	-20.28	20.28
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	173.12	21.27	105.15	13.02
Reported Net Profit	527.05	62.87	149.45	75.42
Extraordinary Items	0.00	0.00	0.00	0.00
Adjusted Net Profit	527.05	62.87	149.45	75.42
Adjustment below Net Profit	0.00	0.00	0.00	0.00
P & L Balance brought forward	300.73	339.55	190.10	114.68
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	19.15	101.68	0.00	0.00
P & L Balance carried down	808.63	300.73	339.55	190.10
Dividend	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	28.07	3.35	7.96	4.23
Earnings Per Share(Adj)-Unit Curr	28.07	3.35	7.96	4.23
Book Value-Unit Curr	59.49	31.43	28.08	20.66
Book Value(Adj)-Unit Curr	59.49	31.43	28.08	20.66