Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	4041.71	509.84	504.79	90.03	2.89	0.16
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	4041.71	509.84	504.79	90.03	2.89	0.16
Other Income	21.08	0.00	0.00	0.00	0.00	0.09
Stock Adjustments	125.91	-76.55	0.00	0.00	0.00	0.00
Total Income	4188.70	433.29	504.79	90.03	2.89	0.25
EXPENDITURE :
Raw Materials	4127.29	417.30	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.06	0.06	0.09	0.07	0.05	0.00
Employee Cost	0.40	0.55	0.21	0.19	0.18	0.04
Other Manufacturing Expenses	0.52	0.06	498.75	87.95	1.79	0.05
Selling & Administrative Expenses	4.95	6.46	3.76	1.09	0.47	0.00
Miscellaneous Expenses	0.18	0.84	0.14	0.00	0.00	0.14
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	4133.41	425.28	502.97	89.31	2.49	0.23
Operating Profit	55.29	8.00	1.83	0.73	0.40	0.02
Interest	4.78	0.45	0.23	0.02	0.01	0.00
Gross Profit	50.51	7.55	1.60	0.71	0.39	0.02
Depreciation	0.06	0.15	0.07	0.06	0.01	0.00
Profit Before Tax	50.45	7.40	1.53	0.65	0.38	0.02
Tax	17.74	1.98	0.45	0.17	0.09	0.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.02	-0.01	0.00	0.00	0.00	0.01
Reported Net Profit	32.73	5.43	1.08	0.48	0.28	0.01
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	32.73	5.43	1.08	0.48	0.28	0.01
Adjustment below Net Profit	-6.40	0.00	0.00	0.02	0.00	0.00
P & L Balance brought forward	6.55	1.12	0.04	-0.46	-0.74	-0.75
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	32.88	6.55	1.12	0.04	-0.46	-0.74
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	32.47	15.07	2.99	1.33	0.77	0.02
Earnings Per Share(Adj)-Unit Curr	8.12	0.13	0.03	0.01	0.01	0.00
Book Value-Unit Curr	42.62	28.79	13.72	10.72	9.32	8.55
Book Value(Adj)-Unit Curr	10.66	0.26	0.12	0.10	0.08	0.08