Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2012 ( Cr)	Mar 2011 ( Cr)
Sales Turnover	129.61	94.90	73.67	41.61	26.29
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	129.61	94.90	73.67	41.61	26.29
Other Income	4.07	3.00	2.69	0.00	0.00
Stock Adjustments	0.00	0.00	0.00	0.00	0.00
Total Income	133.68	97.90	76.36	41.61	26.29
EXPENDITURE :
Raw Materials	81.42	56.33	43.08	0.00	0.00
Power & Fuel Cost	0.52	0.31	0.22	0.00	0.00
Employee Cost	7.83	6.71	5.54	0.00	0.00
Other Manufacturing Expenses	6.29	5.23	5.69	0.00	0.00
Selling & Administrative Expenses	9.80	8.87	8.13	0.00	0.00
Miscellaneous Expenses	0.80	0.22	0.40	35.37	21.63
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	106.66	77.66	63.06	35.37	21.63
Operating Profit	27.02	20.25	13.30	6.24	4.66
Interest	1.40	0.62	0.78	0.00	0.00
Gross Profit	25.62	19.63	12.52	6.24	4.66
Depreciation	1.91	1.65	1.67	0.59	0.34
Profit Before Tax	23.71	17.98	10.85	5.65	4.32
Tax	6.19	4.52	2.79	2.00	1.45
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.02	0.01	-0.02	0.00	0.00
Reported Net Profit	17.54	13.46	8.07	3.65	2.87
Extraordinary Items	-0.01	0.01	0.00	0.00	0.00
Adjusted Net Profit	17.55	13.45	8.07	3.65	2.87
Adjustment below Net Profit	-72.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	73.32	59.86	51.79	8.25	6.63
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	1.25
P & L Balance carried down	18.86	73.32	59.86	11.90	8.25
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	2.43	897.20	537.87	24345.60	34994.28
Earnings Per Share(Adj)-Unit Curr	2.43	897.20	537.87	24345.60	34994.28
Book Value-Unit Curr	13.04	5101.40	4202.20	96978.90	132036.53
Book Value(Adj)-Unit Curr	13.04	5101.40	4202.20	96978.90	132036.53