Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	5.38	5.27	4.11	9.68	6.10	10.70
Other Income	0.09	0.03	0.10	0.01	0.28	0.22
Total Income	5.47	5.30	4.21	9.69	6.38	10.92
EXPENDITURE :
Operating Expenses & Administrative Expenses	2.00	2.20	1.08	1.05	1.17	1.19
Miscellaneous Expenses	0.27	0.24	0.11	0.11	0.21	0.60
Interest	6.94	8.13	5.91	3.73	4.00	4.01
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.11	0.06	0.15	0.06	0.14	0.11
Total Expenditure	9.32	10.63	7.25	4.95	5.52	5.91
Gross Profit	-3.84	-5.33	-3.04	4.74	0.87	5.00
Depreciation	1.17	1.19	1.29	1.37	1.37	1.37
Profit Before Tax	-5.01	-6.52	-4.33	3.37	-0.50	3.63
Tax	0.02	0.04	0.11	0.59	0.00	0.10
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	-0.95	-0.04	0.00	-0.01	0.47
Reported Net Profit	-5.02	-5.60	-4.39	2.79	-0.49	3.06
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	-5.02	-5.60	-4.39	2.79	-0.49	3.06
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	8.02	13.62	18.00	32.95	33.44	30.39
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	3.00	8.02	13.62	35.74	32.95	33.44
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	-6.09	-11.31	-9.05	5.77	-1.02	6.32
Earnings Per Share(Adj)-Unit Curr	-6.09	-9.72	-7.78	4.96	-0.88	5.43
Book Value-Unit Curr	74.72	43.27	55.82	92.58	86.81	87.83
Book Value(Adj)-Unit Curr	74.72	37.19	47.98	79.58	74.62	75.50