Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	46.98	36.41	20.38	6.79
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	46.98	36.41	20.38	6.79
Other Income	0.11	0.63	0.09	0.41
Stock Adjustments	13.92	4.79	0.00	0.00
Total Income	61.01	41.83	20.47	7.20
EXPENDITURE :
Raw Materials	24.44	13.91	3.61	3.12
Power & Fuel Cost	1.05	1.09	0.43	0.18
Employee Cost	3.08	1.74	0.61	0.54
Other Manufacturing Expenses	1.23	0.95	1.71	1.07
Selling & Administrative Expenses	3.27	2.25	0.85	0.64
Miscellaneous Expenses	0.25	0.30	0.08	0.02
Less : Pre-operative Expenses Capitalised	-14.72	-11.56	-10.49	-0.36
Total Expenditure	48.04	31.79	17.78	5.94
Operating Profit	12.96	10.05	2.70	1.26
Interest	1.43	1.44	0.91	0.42
Gross Profit	11.53	8.61	1.79	0.84
Depreciation	0.42	0.50	0.35	0.24
Profit Before Tax	11.11	8.11	1.44	0.60
Tax	3.10	2.07	0.38	0.16
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.00	-0.01	0.01	0.00
Reported Net Profit	8.01	6.04	1.04	0.43
Extraordinary Items	-0.14	0.11	0.00	0.15
Adjusted Net Profit	8.15	5.93	1.04	0.28
Adjustment below Net Profit	-7.22	-0.03	0.00	0.00
P & L Balance brought forward	8.24	2.22	1.29	0.86
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	9.03	8.24	2.34	1.29
Dividend	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	11.46	35.24	6.09	2.53
Earnings Per Share(Adj)-Unit Curr	11.46	35.24	6.09	2.53
Book Value-Unit Curr	80.31	58.03	23.62	17.53
Book Value(Adj)-Unit Curr	80.31	58.03	23.62	17.53