Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	862.07	342.81	242.47	214.33	365.17
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	862.07	342.81	242.47	214.33	365.17
Other Income	68.03	98.25	159.26	75.62	78.06
Stock Adjustments	0.00	0.00	0.00	0.00	0.00
Total Income	930.10	441.06	401.73	289.95	443.23
EXPENDITURE :
Raw Materials	0.87	1.07	4.21	158.48	280.08
Power & Fuel Cost	0.28	0.03	0.03	0.02	0.10
Employee Cost	75.75	49.64	30.65	23.49	18.04
Other Manufacturing Expenses	732.95	290.73	193.48	1.84	1.37
Selling & Administrative Expenses	52.53	29.84	24.15	26.36	19.45
Miscellaneous Expenses	35.56	16.18	1.49	0.56	1.94
Less : Pre-operative Expenses Capitalised	4.43	2.33	1.99	0.00	0.00
Total Expenditure	893.52	385.17	252.02	210.75	320.98
Operating Profit	36.58	55.88	149.72	79.21	122.25
Interest	118.17	123.98	148.90	77.87	81.25
Gross Profit	-81.59	-68.10	0.82	1.34	41.00
Depreciation	20.18	17.20	11.01	7.41	1.81
Profit Before Tax	-101.77	-85.30	-10.19	-6.07	39.19
Tax	0.19	-1.65	6.52	1.13	9.08
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	10.57	-14.08	-9.17	-5.22	-1.03
Reported Net Profit	-112.52	-69.56	-7.53	-1.97	31.13
Extraordinary Items	1.45	0.07	0.01	0.00	16.13
Adjusted Net Profit	-113.97	-69.63	-7.54	-1.97	15.00
Adjustment below Net Profit	-0.13	-0.80	0.13	-0.03	0.00
P & L Balance brought forward	-164.11	-99.32	-95.79	0.00	-50.79
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	-12.00	-5.57	-3.87	0.00	-19.65
P & L Balance carried down	-264.76	-164.11	-99.32	-2.00	0.00
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	-9.01	-6.11	-13.24	-3.47	54.74
Earnings Per Share(Adj)-Unit Curr	-9.01	-6.11	-13.24	-3.47	54.74
Book Value-Unit Curr	22.61	-5.99	-9.10	163.87	166.87
Book Value(Adj)-Unit Curr	22.61	-5.99	-9.10	163.87	166.87