Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	101.94	39.06	0.00	803.46	763.04	742.47
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	101.94	39.06	0.00	803.46	763.04	742.47
Other Income	144.72	1.00	8.27	359.54	385.86	415.89
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	246.66	40.06	8.27	1163.00	1148.90	1158.36
EXPENDITURE :
Raw Materials	0.66	19.85	0.00	360.39	448.17	376.53
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	31.48	1.23	0.68	40.71	47.29	51.68
Other Manufacturing Expenses	4.54	0.50	0.28	180.83	231.44	249.59
Selling & Administrative Expenses	43.43	20.82	25.04	80.70	94.55	90.50
Miscellaneous Expenses	40.33	168.83	1184.73	1038.06	499.70	136.93
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	120.44	211.23	1210.73	1700.69	1321.15	905.23
Operating Profit	126.22	-171.17	-1202.46	-537.69	-172.25	253.13
Interest	116.30	78.98	78.32	892.93	845.65	821.61
Gross Profit	9.92	-250.15	-1280.78	-1430.62	-1017.90	-568.48
Depreciation	0.35	0.91	1.20	23.52	24.49	19.06
Profit Before Tax	9.57	-251.06	-1281.98	-1454.14	-1042.39	-587.54
Tax	0.00	0.00	0.00	-1.32	0.09	0.09
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	58.72	0.00	26.30	-8.17	0.00
Reported Net Profit	9.57	-309.78	-1281.98	-1479.12	-1034.31	-587.63
Extraordinary Items	120.78	-12.86	-13.06	-970.01	-473.86	-94.16
Adjusted Net Profit	-111.21	-296.92	-1268.92	-509.11	-560.45	-493.47
Adjustment below Net Profit	-0.20	-0.62	4301.43	373.71	0.21	0.49
P & L Balance brought forward	3454.49	2122.60	-956.34	121.50	1123.36	1710.40
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	-1642.29	-59.49	-35.37	-32.34	0.00
P & L Balance carried down	3463.86	3454.49	2122.60	-948.54	121.60	1123.26
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	0.02	-0.51	-2.12	-2.45	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	0.02	-0.51	-2.12	-2.45	0.00	0.00
Book Value-Unit Curr	35.53	17.22	16.13	19.99	19.55	28.52
Book Value(Adj)-Unit Curr	35.53	17.22	16.13	19.99	19.55	28.52