Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	348.17	271.62	89.38	45.05	6.28	1.57
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	348.17	271.62	89.38	45.05	6.28	1.57
Other Income	3.06	1.71	0.45	0.45	0.11	0.14
Stock Adjustments	14.19	-36.51	19.69	1.04	0.00	13.27
Total Income	365.42	236.82	109.52	46.54	6.39	14.98
EXPENDITURE :
Raw Materials	333.87	223.20	101.64	38.58	6.48	14.73
Power & Fuel Cost	2.82	1.89	0.06	0.00	0.00	0.00
Employee Cost	3.99	4.02	0.52	0.16	0.11	0.14
Other Manufacturing Expenses	4.26	3.44	0.01	0.16	0.00	0.01
Selling & Administrative Expenses	2.71	2.19	0.62	0.41	0.16	0.50
Miscellaneous Expenses	0.64	1.05	0.58	0.02	0.55	0.14
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	348.29	235.78	103.43	39.32	7.31	15.51
Operating Profit	17.13	1.03	6.09	7.23	-0.91	-0.53
Interest	6.64	5.98	0.38	0.07	0.15	0.01
Gross Profit	10.49	-4.95	5.71	7.16	-1.06	-0.54
Depreciation	2.64	2.44	0.17	0.22	0.27	0.08
Profit Before Tax	7.85	-7.39	5.54	6.94	-1.33	-0.62
Tax	0.00	-0.05	1.43	1.01	0.06	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.20	0.17	-0.04	0.01	0.00	0.00
Reported Net Profit	7.65	-7.50	4.15	5.93	-1.39	-0.62
Extraordinary Items	0.19	0.11	0.00	0.00	0.00	0.00
Adjusted Net Profit	7.46	-7.61	4.15	5.93	-1.39	-0.62
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	6.92	14.42	1.17	-4.76	-3.37	-2.75
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.88	0.00	0.00	0.00
P & L Balance carried down	14.57	6.92	4.43	1.17	-4.76	-3.37
Dividend	0.00	0.00	0.88	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	5.00	5.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.50	0.50	0.00	0.00
Earnings Per Share-Unit Curr	0.69	-0.85	4.69	6.71	-1.58	-0.72
Earnings Per Share(Adj)-Unit Curr	0.69	-0.68	0.37	0.54	-0.13	-0.06
Book Value-Unit Curr	4.83	3.14	27.17	23.48	16.76	18.58
Book Value(Adj)-Unit Curr	4.83	2.50	2.17	1.87	1.34	1.48