Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	53.66	50.24	86.03	1144.66	508.03	1240.37
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	53.66	50.24	86.03	1144.66	508.03	1240.37
Other Income	78.48	10.91	5.68	37.98	26.53	31.98
Stock Adjustments	0.00	0.00	0.00	-3.30	-3.37	-157.27
Total Income	132.14	61.15	91.71	1179.34	531.19	1115.08
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	157.39
Power & Fuel Cost	0.15	0.10	0.11	0.15	0.63	0.42
Employee Cost	16.41	17.08	29.59	49.15	57.69	69.43
Other Manufacturing Expenses	48.88	48.90	122.93	1055.19	520.37	614.74
Selling & Administrative Expenses	10.46	10.63	46.26	16.47	15.89	18.50
Miscellaneous Expenses	10.88	0.59	801.05	701.68	225.91	259.67
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	86.77	77.30	999.94	1822.63	820.48	1120.15
Operating Profit	45.36	-16.15	-908.23	-643.30	-289.28	-5.07
Interest	2452.06	928.47	818.42	508.13	427.45	242.30
Gross Profit	-2406.70	-944.62	-1726.65	-1151.43	-716.73	-247.37
Depreciation	2.51	2.52	2.68	2.30	1.66	3.26
Profit Before Tax	-2409.21	-947.14	-1729.33	-1153.73	-718.39	-250.63
Tax	0.00	0.00	-0.80	7.53	4.47	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	248.28	29.39	-55.55	-32.17
Reported Net Profit	-2409.21	-947.14	-1976.80	-1190.65	-667.32	-218.47
Extraordinary Items	0.07	0.00	-685.92	-210.88	-68.80	-60.87
Adjusted Net Profit	-2409.28	-947.14	-1290.88	-979.77	-598.52	-157.60
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-384.87
P & L Balance brought forward	-2957.79	-2010.65	-33.85	1156.80	1824.12	2427.46
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-0.04	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-5366.96	-2957.79	-2010.65	-33.85	1156.80	1824.12
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	-9.21	-3.62	-7.56	-4.55	-2.55	-0.84
Earnings Per Share(Adj)-Unit Curr	-9.21	-3.62	-7.56	-4.55	-2.55	-0.84
Book Value-Unit Curr	1.94	11.15	14.76	22.29	26.84	29.57
Book Value(Adj)-Unit Curr	1.94	11.15	14.76	22.29	26.84	29.57