Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	14.86	3.59	7.96	15.03	2.75	2.95
Other Income	0.03	0.01	0.01	0.47	0.56	0.55
Total Income	14.89	3.60	7.97	15.50	3.31	3.50
EXPENDITURE :
Operating Expenses & Administrative Expenses	0.26	1.75	0.18	0.15	11.12	2.20
Miscellaneous Expenses	0.06	0.09	0.10	0.07	0.05	0.05
Interest	0.01	0.03	0.04	0.01	0.02	0.03
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	1.58	1.42	1.25	1.14	1.19	1.09
Total Expenditure	1.91	3.29	1.57	1.37	12.38	3.37
Gross Profit	12.98	0.32	6.40	14.12	-9.07	0.13
Depreciation	0.17	0.14	0.15	0.13	0.13	0.14
Profit Before Tax	12.81	0.18	6.25	13.99	-9.20	-0.01
Tax	1.12	0.29	0.58	0.85	0.00	0.05
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.31	-0.66	-0.03	3.99	-2.62	-0.69
Reported Net Profit	10.38	0.55	5.71	9.15	-6.59	0.62
Extraordinary Items	0.02	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	10.36	0.55	5.71	9.15	-6.59	0.62
Adjustment below Net Profit	-2.20	-0.12	-1.20	-2.00	-0.15	-0.62
P & L Balance brought forward	13.08	13.55	9.94	3.39	10.88	12.08
Appropriations	0.60	0.90	0.90	0.60	0.75	1.20
P & L Balance carried down	20.66	13.08	13.55	9.94	3.39	10.88
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 %	40.00	20.00	30.00	30.00	20.00	0.00
Dividend Per Share(Rs)	4.00	2.00	3.00	3.00	2.00	0.00
Earnings Per Share-Unit Curr	34.59	1.84	19.02	30.51	-21.95	2.07
Earnings Per Share(Adj)-Unit Curr	34.59	1.84	19.02	30.51	-21.95	2.07
Book Value-Unit Curr	188.38	155.60	156.83	140.78	112.39	137.72
Book Value(Adj)-Unit Curr	188.38	155.60	156.83	140.78	112.39	137.72