Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	36.44	30.25	34.40	15.74	14.49
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	36.44	30.25	34.40	15.74	14.49
Other Income	0.14	0.04	0.04	0.13	1.69
Stock Adjustments	-2.77	9.99	0.00	-2.62	0.12
Total Income	33.81	40.28	34.44	13.25	16.30
EXPENDITURE :
Raw Materials	19.52	25.58	20.07	11.97	11.63
Power & Fuel Cost	0.54	0.43	0.37	0.34	0.41
Employee Cost	1.17	1.08	1.24	1.23	1.77
Other Manufacturing Expenses	1.09	0.79	0.90	0.74	0.68
Selling & Administrative Expenses	2.01	0.50	0.18	0.25	0.28
Miscellaneous Expenses	0.44	0.16	0.24	0.15	0.16
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	24.77	28.53	22.99	14.67	14.93
Operating Profit	9.03	11.74	11.44	-1.42	1.37
Interest	0.49	0.36	0.01	0.06	0.08
Gross Profit	8.54	11.38	11.43	-1.48	1.29
Depreciation	0.66	0.70	0.84	0.79	0.98
Profit Before Tax	7.88	10.68	10.59	-2.27	0.31
Tax	2.16	3.01	2.34	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.02	-0.05	-0.39	-0.03	0.00
Reported Net Profit	5.75	7.72	8.64	-2.24	0.31
Extraordinary Items	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	5.75	7.72	8.64	-2.24	0.31
Adjustment below Net Profit	0.00	-12.51	0.00	-0.11	0.00
P & L Balance brought forward	0.95	5.74	-3.29	-0.94	-1.25
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	6.71	0.95	5.36	-3.29	-0.94
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	2.46	4.44	17.29	-4.47	0.62
Earnings Per Share(Adj)-Unit Curr	2.46	4.44	17.29	-4.47	0.62
Book Value-Unit Curr	30.00	10.55	20.71	3.43	8.11
Book Value(Adj)-Unit Curr	30.00	10.55	20.71	3.43	8.11