Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	177.10	307.64	332.74	562.39	1239.14	1868.76
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	177.10	307.64	332.74	562.39	1239.14	1868.76
Other Income	62.68	134.60	45.02	45.50	23.09	282.86
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	239.78	442.24	377.76	607.89	1262.23	2151.62
EXPENDITURE :
Raw Materials	40.48	100.35	91.02	141.79	437.78	540.72
Power & Fuel Cost	0.31	0.45	0.44	1.11	3.93	5.90
Employee Cost	36.46	43.63	48.97	66.81	142.84	142.27
Other Manufacturing Expenses	84.67	100.87	142.99	259.06	523.55	837.18
Selling & Administrative Expenses	33.83	66.60	35.43	58.13	158.62	179.17
Miscellaneous Expenses	134.78	457.14	282.86	428.95	1694.59	2.60
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	330.53	769.04	601.71	955.85	2961.31	1707.84
Operating Profit	-90.75	-326.80	-223.95	-347.96	-1699.08	443.78
Interest	23.07	46.00	42.70	26.11	290.18	396.03
Gross Profit	-113.82	-372.80	-266.65	-374.07	-1989.26	47.75
Depreciation	10.18	13.55	18.99	32.19	36.75	44.54
Profit Before Tax	-124.00	-386.35	-285.64	-406.26	-2026.01	3.21
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	10.44	-3.71
Reported Net Profit	-124.00	-386.35	-285.64	-406.26	-2036.45	6.92
Extraordinary Items	-5.12	-179.43	-47.58	-399.45	-1632.62	-0.38
Adjusted Net Profit	-118.88	-206.92	-238.06	-6.81	-403.83	7.30
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-3394.25	-3007.90	-2722.26	-2316.00	-279.55	-286.47
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	-3518.25	-3394.25	-3007.90	-2722.26	-2316.00	-279.55
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	-9.46	-29.47	-21.78	-30.98	0.00	0.53
Earnings Per Share(Adj)-Unit Curr	-9.46	-29.47	-21.78	-30.98	0.00	0.53
Book Value-Unit Curr	-236.60	-227.11	-197.63	-175.90	-144.92	10.31
Book Value(Adj)-Unit Curr	-236.60	-227.11	-197.63	-175.90	-144.92	10.31