Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	19.99	15.14	4.09	0.39	0.47	0.63
Other Income	0.00	0.01	0.00	0.00	0.00	0.00
Total Income	19.99	15.15	4.09	0.39	0.47	0.63
EXPENDITURE :
Operating Expenses & Administrative Expenses	0.95	0.36	0.23	0.14	0.14	0.10
Miscellaneous Expenses	0.01	0.00	0.19	0.00	0.00	0.01
Interest	16.18	12.06	2.79	0.06	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.29	0.25	0.15	0.10	0.08	0.13
Total Expenditure	17.43	12.67	3.36	0.30	0.22	0.24
Gross Profit	2.57	2.48	0.73	0.09	0.25	0.40
Depreciation	0.61	0.30	0.19	0.08	0.00	0.00
Profit Before Tax	1.96	2.18	0.54	0.01	0.25	0.40
Tax	0.65	0.57	0.16	0.02	0.07	0.11
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.05	-0.07	-0.03	-0.02	0.00	0.00
Reported Net Profit	1.36	1.68	0.42	0.01	0.18	0.29
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	1.36	1.68	0.42	0.01	0.18	0.29
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	2.36	1.10	0.76	0.79	0.64	0.41
Appropriations	0.03	0.08	0.00	0.03	0.00	0.06
P & L Balance carried down	3.41	2.36	1.10	0.76	0.78	0.64
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	0.26	0.32	0.49	0.01	0.21	0.34
Earnings Per Share(Adj)-Unit Curr	0.26	0.32	0.10	0.00	0.04	0.07
Book Value-Unit Curr	6.03	5.76	24.67	24.18	24.17	23.96
Book Value(Adj)-Unit Curr	6.03	5.76	4.93	4.84	4.83	4.79