Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	53.67	24.14	12.17	3.31	6.28
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	53.67	24.14	12.17	3.31	6.28
Other Income	0.19	0.00	0.00	0.00	0.00
Stock Adjustments	-0.65	4.71	1.55	-0.06	0.09
Total Income	53.21	28.85	13.72	3.25	6.37
EXPENDITURE :
Raw Materials	0.00	0.00	4.83	0.11	5.01
Power & Fuel Cost	0.00	0.00	0.03	0.01	0.01
Employee Cost	1.76	0.53	0.51	2.03	0.52
Other Manufacturing Expenses	30.60	18.35	5.28	0.00	0.00
Selling & Administrative Expenses	1.09	0.24	0.29	0.24	0.05
Miscellaneous Expenses	0.66	0.05	0.00	0.01	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	34.12	19.18	10.95	2.41	5.60
Operating Profit	19.09	9.67	2.77	0.84	0.77
Interest	0.08	0.64	0.72	0.58	0.58
Gross Profit	19.01	9.03	2.05	0.26	0.19
Depreciation	0.13	0.17	0.12	0.04	0.10
Profit Before Tax	18.88	8.86	1.93	0.22	0.09
Tax	3.85	2.66	0.71	0.07	0.04
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	-0.01
Reported Net Profit	15.04	6.21	1.22	0.15	0.06
Extraordinary Items	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	15.04	6.21	1.22	0.15	0.06
Adjustment below Net Profit	0.00	-2.48	-0.14	0.00	0.00
P & L Balance brought forward	5.00	1.27	0.20	0.00	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.06
P & L Balance carried down	20.04	5.00	1.27	0.15	0.00
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	18.80	11.14	3.93	152.70	62.90
Earnings Per Share(Adj)-Unit Curr	18.37	11.14	3.93	152.70	62.90
Book Value-Unit Curr	66.54	18.98	14.12	162.70	10.00
Book Value(Adj)-Unit Curr	65.00	18.98	14.12	162.70	10.00