Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	33.45	40.74	120.92	76.70	131.89	162.09
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	33.45	40.74	120.92	76.70	131.89	162.09
Other Income	50.26	40.63	322.84	123.97	220.58	41.12
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	83.71	81.37	443.76	200.67	352.47	203.21
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	4.01	4.83	5.67	4.36	8.29	7.95
Employee Cost	4.04	13.58	16.53	12.95	25.19	59.46
Other Manufacturing Expenses	1.19	7.64	8.48	8.06	17.99	14.86
Selling & Administrative Expenses	20.79	11.81	19.97	15.42	28.04	45.58
Miscellaneous Expenses	0.42	0.84	7.26	7.83	8.27	13.50
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	30.45	38.70	57.91	48.62	87.78	141.35
Operating Profit	53.26	42.67	385.85	152.05	264.69	61.86
Interest	23.37	23.95	32.28	59.17	63.32	57.39
Gross Profit	29.89	18.72	353.57	92.88	201.37	4.47
Depreciation	30.49	32.64	62.87	66.38	67.41	37.68
Profit Before Tax	-0.60	-13.92	290.70	26.50	133.96	-33.21
Tax	0.00	0.00	0.00	0.00	0.00	2.73
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.27	10.55	0.00	0.00	-32.71	-2.67
Reported Net Profit	-0.33	-24.47	290.70	26.50	166.67	-33.27
Extraordinary Items	9.91	1.85	253.38	95.80	200.37	19.51
Adjusted Net Profit	-10.24	-26.32	37.32	-69.30	-33.70	-52.78
Adjustment below Net Profit	0.02	0.14	0.66	-0.66	-22.99	13.92
P & L Balance brought forward	493.77	518.10	226.74	200.90	57.22	76.57
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-1.71	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	495.17	493.77	518.10	226.74	200.90	57.22
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	-0.01	-0.82	9.71	0.89	5.57	0.00
Earnings Per Share(Adj)-Unit Curr	-0.01	-0.82	9.71	0.89	5.57	0.00
Book Value-Unit Curr	52.33	52.34	52.84	43.14	42.28	34.67
Book Value(Adj)-Unit Curr	52.33	52.34	52.84	43.14	42.28	34.67