Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	147.55	84.14	48.27	13.89
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	147.55	84.14	48.27	13.89
Other Income	0.64	0.83	0.40	0.00
Stock Adjustments	0.00	0.00	0.00	0.00
Total Income	148.19	84.97	48.67	13.89
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.04	0.07	0.03	0.01
Employee Cost	6.34	6.57	1.99	0.94
Other Manufacturing Expenses	101.86	56.29	33.13	16.50
Selling & Administrative Expenses	3.18	2.63	3.42	2.26
Miscellaneous Expenses	0.42	0.22	0.18	0.16
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	111.84	65.77	38.76	19.87
Operating Profit	36.33	19.20	9.92	-5.99
Interest	1.97	0.94	1.49	0.07
Gross Profit	34.36	18.26	8.43	-6.06
Depreciation	0.08	0.06	0.05	0.03
Profit Before Tax	34.28	18.20	8.38	-6.09
Tax	8.88	4.53	0.47	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	-0.04	-0.02	2.76	-1.88
Reported Net Profit	25.44	13.70	5.15	-4.20
Extraordinary Items	0.31	0.44	0.05	0.00
Adjusted Net Profit	25.13	13.26	5.10	-4.20
Adjustment below Net Profit	0.00	0.00	0.00	0.86
P & L Balance brought forward	10.40	-3.30	-8.37	-5.03
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	35.84	10.40	-3.22	-8.37
Dividend	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	14.12	7.78	20.60	-19.75
Earnings Per Share(Adj)-Unit Curr	14.12	7.78	20.60	-19.75
Book Value-Unit Curr	57.29	41.66	87.31	-15.85
Book Value(Adj)-Unit Curr	57.29	41.66	87.31	-15.85