Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	64.66	13.46	16.59	5.19	1.33	0.13
Other Income	0.31	0.25	0.71	1.48	0.28	0.49
Total Income	64.97	13.71	17.30	6.67	1.61	0.62
EXPENDITURE :
Operating Expenses & Administrative Expenses	27.50	9.72	9.61	1.25	0.97	0.38
Miscellaneous Expenses	0.13	0.52	0.02	0.31	3.09	1.04
Interest	4.41	1.60	0.64	0.12	0.19	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	21.33	8.64	3.62	0.58	1.03	0.21
Total Expenditure	53.37	20.48	13.89	2.26	5.28	1.63
Gross Profit	11.61	-6.75	3.40	4.40	-3.67	-0.99
Depreciation	1.20	0.22	0.04	0.00	0.21	0.04
Profit Before Tax	10.41	-6.97	3.36	4.40	-3.88	-1.03
Tax	1.55	0.00	0.59	0.67	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1.10	-3.56	-0.67	0.00	10.75	0.00
Reported Net Profit	9.95	-3.42	3.43	3.73	-14.63	-1.03
Extraordinary Items	0.13	-0.49	0.16	1.22	2.87	0.00
Adjusted Net Profit	9.82	-2.93	3.27	2.51	-17.50	-1.03
Adjustment below Net Profit	0.01	4.16	10.00	0.00	0.00	0.00
P & L Balance brought forward	31.87	31.13	17.70	13.97	28.60	29.63
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	41.84	31.87	31.13	17.70	13.97	28.60
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	12.39	-4.25	4.27	23.21	-91.02	-6.42
Earnings Per Share(Adj)-Unit Curr	12.39	-4.25	4.27	4.64	-18.20	-1.28
Book Value-Unit Curr	55.07	42.67	41.74	125.15	101.94	192.96
Book Value(Adj)-Unit Curr	55.07	42.67	41.74	25.03	20.39	38.59