Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	15.95	12.11	6.87
Excise Duty	1.97	1.62	1.10
Net Sales	13.98	10.49	5.77
Other Income	0.03	0.00	0.04
Stock Adjustments	0.00	0.00	0.00
Total Income	14.01	10.49	5.81
EXPENDITURE :
Raw Materials	0.00	0.00	0.00
Power & Fuel Cost	0.06	0.05	0.05
Employee Cost	4.06	3.38	2.69
Other Manufacturing Expenses	6.73	5.34	2.01
Selling & Administrative Expenses	1.44	0.99	0.63
Miscellaneous Expenses	0.16	0.00	0.11
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00
Total Expenditure	12.45	9.77	5.49
Operating Profit	1.56	0.72	0.32
Interest	0.16	0.15	0.18
Gross Profit	1.40	0.57	0.14
Depreciation	0.27	0.13	0.11
Profit Before Tax	1.13	0.44	0.03
Tax	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00
Deferred Tax	0.06	-0.03	-0.08
Reported Net Profit	1.07	0.46	0.11
Extraordinary Items	0.00	0.00	0.00
Adjusted Net Profit	1.07	0.46	0.11
Adjustment below Net Profit	1.97	0.00	0.36
P & L Balance brought forward	-13.93	-14.39	-14.86
Statutory Appropriations	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00
P & L Balance carried down	-10.89	-13.93	-14.39
Dividend	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00
Earnings Per Share-Unit Curr	25.47	10.95	2.65
Earnings Per Share(Adj)-Unit Curr	25.47	10.95	2.65
Book Value-Unit Curr	95.93	23.83	12.88
Book Value(Adj)-Unit Curr	95.93	23.83	12.88