Equity Analysis

Particulars(INCOME)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)	Mar 2015 ( Cr)	Mar 2014 ( Cr)
Sales Turnover	72.61	91.78	213.53	423.44	545.46	614.36
Excise Duty	0.00	0.00	0.16	0.00	0.00	0.00
Net Sales	72.61	91.78	213.37	423.44	545.46	614.36
Other Income	0.21	5.81	4.99	5.89	13.70	13.93
Stock Adjustments	-6.22	-97.95	-129.97	-74.14	7.07	21.77
Total Income	66.60	-0.36	88.39	355.19	566.23	650.06
EXPENDITURE :
Raw Materials	41.30	68.69	170.14	429.64	518.46	492.59
Power & Fuel Cost	0.43	0.53	0.53	0.92	1.38	1.70
Employee Cost	4.30	4.85	4.55	6.87	7.18	12.32
Other Manufacturing Expenses	13.76	17.06	22.62	37.54	43.28	36.92
Selling & Administrative Expenses	7.72	11.21	15.92	22.79	22.86	31.87
Miscellaneous Expenses	11.55	87.31	17.06	5.99	0.87	28.27
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	79.05	189.64	230.82	503.74	594.03	603.67
Operating Profit	-12.44	-190.01	-142.44	-148.55	-27.81	46.39
Interest	41.55	32.99	34.43	39.37	38.87	37.01
Gross Profit	-53.99	-223.00	-176.87	-187.92	-66.68	9.38
Depreciation	0.60	2.57	4.19	5.83	8.42	8.29
Profit Before Tax	-54.59	-225.57	-181.06	-193.75	-75.10	1.09
Tax	0.00	0.00	0.00	0.00	0.00	0.58
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	8.54	0.61	-1.25	0.35	-0.54	-0.44
Reported Net Profit	-63.14	-226.18	-179.81	-194.10	-74.56	0.94
Extraordinary Items	-9.55	-70.99	0.01	-3.00	11.52	-18.69
Adjusted Net Profit	-53.59	-155.19	-179.82	-191.10	-86.08	19.63
Adjustment below Net Profit	0.00	0.00	0.00	0.00	-3.53	-0.01
P & L Balance brought forward	-512.38	-286.20	-111.32	82.79	154.64	153.71
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	-575.52	-512.38	-291.12	-111.32	76.55	154.64
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	0.00	0.00	0.00	0.00	0.00	0.08
Earnings Per Share(Adj)-Unit Curr	0.00	0.00	0.00	0.00	0.00	0.08
Book Value-Unit Curr	-3.29	-0.58	8.89	25.90	42.32	49.15
Book Value(Adj)-Unit Curr	-3.29	-0.58	8.89	25.90	42.32	49.15