Equity Analysis

Particulars(INCOME)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)	Mar 2015 ( Cr)	Mar 2014 ( Cr)
Operating Income	1.74	2.49	19.85	21.79	43.53	47.98
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Operating Income	1.74	2.49	19.85	21.79	43.53	47.98
Other Income	3.79	13.98	37.73	59.43	12.78	70.91
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	5.53	16.47	57.58	81.22	56.31	118.89
EXPENDITURE :
Power & Fuel Cost	0.01	0.21	0.22	0.22	0.19	0.20
Operating Expenses	0.04	0.70	0.41	0.61	0.02	0.56
Employee Cost	2.01	4.95	5.10	5.26	5.69	5.50
Selling & Administrative Expenses	0.98	2.21	2.61	3.18	3.88	4.88
Miscellaneous Expenses	726.70	246.27	2.94	7.38	6.55	0.32
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	729.74	254.34	11.28	16.65	16.32	11.46
Operating Profit	-724.20	-237.87	46.30	64.57	39.99	107.43
Interest	7.68	138.06	133.39	101.05	50.61	92.86
Gross Profit	-731.88	-375.93	-87.09	-36.48	-10.62	14.57
Depreciation	0.06	0.22	0.41	0.72	2.70	1.05
Profit Before Tax	-731.94	-376.15	-87.50	-37.20	-13.32	13.52
Tax	0.00	0.00	0.00	0.40	0.00	3.82
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	7.38	0.00	0.00	-7.45	-0.05
Reported Net Profit	-731.95	-383.53	-87.50	-37.61	-5.87	9.75
Extraordinary Items	-726.52	-194.81	1.32	0.00	0.00	0.00
Adjusted Net Profit	-5.43	-188.72	-88.82	-37.61	-5.87	9.75
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-283.38	100.15	187.65	259.26	324.30	356.90
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	34.00	37.53	42.35
P & L Balance carried down	-1015.33	-283.38	100.15	187.65	280.90	324.30
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	3.81	7.98
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	0.00	0.00	0.00	0.00	0.00	0.01
Earnings Per Share(Adj)-Unit Curr	0.00	0.00	0.00	0.00	0.00	0.01
Book Value-Unit Curr	47.26	64.52	73.57	75.64	72.52	69.72
Book Value(Adj)-Unit Curr	47.26	64.52	73.57	75.64	72.52	69.72