Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	277.27	241.41	68.53	0.00	0.00	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	277.27	241.41	68.53	0.00	0.00	0.00
Other Income	18.36	4.09	0.08	0.00	0.15	0.00
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	295.63	245.50	68.61	0.00	0.15	0.00
EXPENDITURE :
Raw Materials	268.45	235.62	66.42	0.01	0.00	0.00
Power & Fuel Cost	0.01	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.64	0.35	0.07	0.00	0.00	0.00
Other Manufacturing Expenses	0.01	0.01	0.00	0.00	0.00	0.00
Selling & Administrative Expenses	3.17	2.32	0.46	0.04	0.13	0.18
Miscellaneous Expenses	0.09	0.00	0.52	0.11	11.64	0.34
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	272.37	238.30	67.47	0.16	11.77	0.52
Operating Profit	23.25	7.21	1.14	-0.17	-11.62	-0.52
Interest	0.57	0.01	0.05	0.26	0.28	0.31
Gross Profit	22.68	7.20	1.09	-0.43	-11.90	-0.83
Depreciation	3.72	0.03	0.00	0.18	1.50	1.50
Profit Before Tax	18.96	7.17	1.09	-0.61	-13.40	-2.33
Tax	3.43	0.57	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.25	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	15.28	6.60	1.09	-0.61	-13.40	-2.33
Extraordinary Items	0.00	0.00	0.00	0.00	-11.43	0.00
Adjusted Net Profit	15.28	6.60	1.09	-0.61	-1.97	-2.33
Adjustment below Net Profit	0.23	-0.28	0.00	0.00	0.00	0.00
P & L Balance brought forward	-35.20	-41.52	-42.61	-42.00	-28.61	-26.28
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	-19.69	-35.20	-41.52	-42.61	-42.00	-28.61
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	0.17	0.14	0.10	-0.17	-3.69	0.00
Earnings Per Share(Adj)-Unit Curr	0.17	0.07	0.05	-0.03	-0.57	0.00
Book Value-Unit Curr	1.28	1.65	-2.67	-8.31	-8.14	-4.46
Book Value(Adj)-Unit Curr	1.26	0.81	-1.23	-1.28	-1.26	-0.69