Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	30.76	34.92	23.01	13.99	26.19	48.71
Other Income	0.01	0.29	1.34	0.05	2.67	0.32
Total Income	30.77	35.21	24.35	14.04	28.86	49.03
EXPENDITURE :
Operating Expenses & Administrative Expenses	3.76	2.30	4.88	5.19	6.03	9.76
Miscellaneous Expenses	0.51	3.81	0.71	4.89	1.37	3.97
Interest	0.00	0.00	0.00	0.00	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	5.12	5.43	6.63	8.31	9.84	20.16
Total Expenditure	9.39	11.54	12.22	18.39	17.24	33.89
Gross Profit	21.38	23.67	12.12	-4.34	11.62	15.13
Depreciation	0.04	0.05	0.08	0.07	0.22	0.42
Profit Before Tax	21.34	23.62	12.04	-4.41	11.40	14.71
Tax	-0.02	-0.02	-0.51	-0.77	2.48	3.71
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.27	-0.37	0.05	-0.84	0.99	0.82
Reported Net Profit	21.62	24.01	12.50	-2.81	7.94	10.18
Extraordinary Items	0.00	0.07	0.00	0.00	0.06	0.04
Adjusted Net Profit	21.62	23.94	12.50	-2.81	7.88	10.14
Adjustment below Net Profit	0.04	0.48	0.12	0.29	-0.81	-0.28
P & L Balance brought forward	28.79	16.87	4.25	25.61	27.90	36.84
Appropriations	25.12	12.56	0.00	18.84	9.42	18.84
P & L Balance carried down	25.33	28.79	16.87	4.25	25.61	27.90
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 %	35.00	40.00	20.00	15.00	30.00	15.00
Dividend Per Share(Rs)	0.70	0.80	0.40	0.30	0.60	0.30
Earnings Per Share-Unit Curr	0.69	0.76	0.40	-0.09	0.25	0.32
Earnings Per Share(Adj)-Unit Curr	0.69	0.76	0.40	-0.09	0.25	0.32
Book Value-Unit Curr	3.48	3.59	3.21	3.11	3.79	3.86
Book Value(Adj)-Unit Curr	3.48	3.59	3.21	3.11	3.79	3.86