Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	96.40	97.60	79.18	3.21	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	96.40	97.60	79.18	3.21	0.00
Other Income	0.01	0.04	0.01	0.00	0.00
Stock Adjustments	-2.70	4.26	2.11	0.08	0.00
Total Income	93.71	101.90	81.30	3.29	0.00
EXPENDITURE :
Raw Materials	52.72	59.29	53.26	2.54	0.00
Power & Fuel Cost	1.22	1.01	0.97	0.05	0.00
Employee Cost	9.57	8.04	6.78	0.03	0.00
Other Manufacturing Expenses	9.63	10.46	9.88	-0.24	0.01
Selling & Administrative Expenses	14.66	19.21	13.57	0.62	0.05
Miscellaneous Expenses	0.22	0.42	0.33	0.01	0.07
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	88.01	98.43	84.80	3.01	0.13
Operating Profit	5.69	3.48	-3.51	0.28	-0.13
Interest	1.15	1.13	0.51	0.00	0.00
Gross Profit	4.54	2.35	-4.02	0.28	-0.13
Depreciation	3.29	1.32	0.96	0.06	0.00
Profit Before Tax	1.25	1.03	-4.98	0.22	-0.13
Tax	0.00	0.00	0.00	0.01	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	1.25	1.02	-4.98	0.21	-0.13
Extraordinary Items	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	1.25	1.02	-4.98	0.21	-0.13
Adjustment below Net Profit	-0.03	0.00	0.00	0.00	0.00
P & L Balance brought forward	-3.61	-4.63	0.35	-0.13	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-2.38	-3.61	-4.63	0.08	-0.13
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	3.11	2.54	-12.35	210.00	-128.49
Earnings Per Share(Adj)-Unit Curr	3.11	2.54	-12.35	210.00	-128.49
Book Value-Unit Curr	43.37	40.34	37.80	90.00	-118.49
Book Value(Adj)-Unit Curr	43.37	40.34	37.80	90.00	-118.49