Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	147.78	254.36	300.82	186.02	103.12	114.46
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	147.78	254.36	300.82	186.02	103.12	114.46
Other Income	2.54	5.85	1.04	10.33	1.87	1.62
Stock Adjustments	0.90	0.57	2.43	-1.66	-0.88	0.37
Total Income	151.22	260.78	304.29	194.69	104.11	116.45
EXPENDITURE :
Raw Materials	129.87	230.64	280.35	172.74	88.83	94.10
Power & Fuel Cost	0.07	0.05	0.04	0.05	0.17	0.43
Employee Cost	3.39	3.34	2.88	2.91	3.65	3.93
Other Manufacturing Expenses	0.96	1.10	0.35	0.31	0.63	1.36
Selling & Administrative Expenses	14.13	18.38	13.56	7.70	9.32	12.51
Miscellaneous Expenses	0.96	0.56	0.87	7.63	0.90	1.74
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	149.38	254.07	298.06	191.33	103.51	114.07
Operating Profit	1.84	6.71	6.23	3.37	0.62	2.38
Interest	0.18	0.14	0.09	0.08	0.09	0.12
Gross Profit	1.66	6.57	6.14	3.29	0.53	2.26
Depreciation	0.37	0.25	0.27	0.24	0.32	0.50
Profit Before Tax	1.29	6.32	5.87	3.05	0.21	1.76
Tax	0.43	1.90	2.07	0.34	0.00	0.33
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.55	-0.20	-0.32	-0.03	-0.05	-0.19
Reported Net Profit	1.41	4.61	4.12	2.73	0.26	1.63
Extraordinary Items	-0.05	0.00	-0.01	0.09	-0.06	0.00
Adjusted Net Profit	1.46	4.61	4.13	2.64	0.32	1.63
Adjustment below Net Profit	0.06	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	17.89	13.28	9.15	6.42	6.16	4.53
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	19.36	17.89	13.28	9.15	6.42	6.16
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	2.35	7.69	6.87	4.56	0.43	2.72
Earnings Per Share(Adj)-Unit Curr	2.35	7.69	6.87	4.56	0.43	2.72
Book Value-Unit Curr	48.26	44.52	37.68	29.60	23.93	24.05
Book Value(Adj)-Unit Curr	48.26	44.52	37.68	29.60	23.93	24.05