Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	182.14	138.82	105.34	80.09
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	182.14	138.82	105.34	80.09
Other Income	0.00	0.00	0.00	0.01
Stock Adjustments	5.30	0.12	1.96	0.00
Total Income	187.44	138.94	107.30	80.10
EXPENDITURE :
Raw Materials	0.00	0.00	101.75	74.42
Power & Fuel Cost	0.05	0.03	0.02	0.09
Employee Cost	0.24	0.20	0.15	0.28
Other Manufacturing Expenses	169.61	123.34	0.21	0.00
Selling & Administrative Expenses	2.52	1.62	1.34	2.92
Miscellaneous Expenses	0.39	0.05	0.05	0.63
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	172.82	125.24	103.52	78.35
Operating Profit	14.63	13.69	3.78	1.74
Interest	0.01	0.00	0.01	0.01
Gross Profit	14.62	13.69	3.77	1.73
Depreciation	0.04	0.04	0.04	0.04
Profit Before Tax	14.58	13.65	3.73	1.69
Tax	3.86	3.62	0.99	0.47
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00
Reported Net Profit	10.72	10.04	2.74	1.22
Extraordinary Items	0.00	0.00	0.00	0.00
Adjusted Net Profit	10.72	10.04	2.74	1.22
Adjustment below Net Profit	0.00	-4.21	0.00	0.00
P & L Balance brought forward	10.34	4.52	1.78	0.56
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	21.07	10.34	4.52	1.78
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	9.00	11.91	6.50	2.90
Earnings Per Share(Adj)-Unit Curr	9.00	11.91	6.50	2.90
Book Value-Unit Curr	77.36	22.27	20.73	14.23
Book Value(Adj)-Unit Curr	77.36	22.27	20.73	14.23