Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	26.19	33.44	31.23	13.80	19.80
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	26.19	33.44	31.23	13.80	19.80
Other Income	0.79	2.86	1.48	0.71	0.79
Stock Adjustments	-0.18	0.83	2.23	0.36	0.86
Total Income	26.80	37.13	34.94	14.87	21.45
EXPENDITURE :
Raw Materials	5.59	12.61	10.81	5.77	9.14
Power & Fuel Cost	0.14	0.12	0.10	0.09	0.12
Employee Cost	5.39	4.87	4.09	2.86	4.25
Other Manufacturing Expenses	3.08	6.28	0.05	0.02	1.78
Selling & Administrative Expenses	7.04	6.93	12.52	4.45	4.71
Miscellaneous Expenses	6.96	4.19	3.32	1.08	0.25
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	28.20	35.00	30.89	14.27	20.25
Operating Profit	-1.40	2.13	4.05	0.60	1.19
Interest	0.18	0.09	1.10	0.56	0.72
Gross Profit	-1.58	2.04	2.95	0.04	0.47
Depreciation	0.14	0.17	0.10	0.04	0.07
Profit Before Tax	-1.72	1.87	2.85	0.00	0.40
Tax	0.00	0.00	0.00	0.00	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	-1.72	1.87	2.85	0.00	0.40
Extraordinary Items	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	-1.72	1.87	2.85	0.00	0.40
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-43.29	-45.17	-48.01	-48.01	-48.41
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	-45.02	-43.29	-45.17	-48.01	-48.01
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	-0.81	15.61	23.72	-0.03	3.31
Earnings Per Share(Adj)-Unit Curr	-0.81	15.61	23.72	-0.03	3.31
Book Value-Unit Curr	4.74	15.75	-1.07	-25.58	-26.45
Book Value(Adj)-Unit Curr	4.74	15.75	-1.07	-25.58	-26.45