Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	15.56	8.48	7.38	5.43	9.77	8.50
Other Income	0.10	0.02	0.00	0.00	0.00	0.00
Total Income	15.66	8.50	7.38	5.43	9.77	8.50
EXPENDITURE :
Operating Expenses & Administrative Expenses	0.72	1.05	0.75	0.45	0.83	4.73
Miscellaneous Expenses	0.01	11.54	2.62	1.40	5.62	0.03
Interest	1.55	1.57	0.89	0.65	0.86	0.88
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.70	0.66	0.56	0.47	0.53	0.61
Total Expenditure	2.98	14.82	4.82	2.97	7.84	6.25
Gross Profit	12.68	-6.32	2.57	2.46	1.94	2.24
Depreciation	0.10	0.05	0.01	0.02	0.02	0.03
Profit Before Tax	12.58	-6.37	2.56	2.44	1.92	2.21
Tax	1.25	0.00	0.74	0.61	0.48	0.61
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.01	0.00	0.00	0.01	0.00	0.00
Reported Net Profit	11.35	-6.36	1.81	1.82	1.44	1.59
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	11.35	-6.36	1.81	1.82	1.44	1.59
Adjustment below Net Profit	0.02	-0.04	0.25	-0.02	0.62	0.00
P & L Balance brought forward	6.22	12.63	11.98	10.54	8.77	7.50
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	15.32	6.22	13.60	11.98	10.54	8.77
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	0.21	-0.12	0.04	0.04	0.03	0.03
Earnings Per Share(Adj)-Unit Curr	0.19	-0.11	0.04	0.04	0.03	0.03
Book Value-Unit Curr	1.95	1.73	1.45	1.41	1.37	1.33
Book Value(Adj)-Unit Curr	1.73	1.53	1.29	1.26	1.20	1.20