Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	20.29	10.63	11.77	13.95	7.68	8.30
Other Income	0.72	0.23	0.01	0.00	0.02	0.00
Total Income	21.01	10.86	11.78	13.95	7.70	8.30
EXPENDITURE :
Operating Expenses & Administrative Expenses	0.30	0.20	0.15	0.15	0.20	0.20
Miscellaneous Expenses	0.00	0.82	1.24	8.11	0.13	0.04
Interest	11.29	4.09	3.81	2.85	5.33	4.85
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	1.00	1.02	0.98	0.97	1.09	1.08
Total Expenditure	12.59	6.13	6.18	12.08	6.75	6.17
Gross Profit	8.42	4.73	5.60	1.87	0.96	2.13
Depreciation	0.00	0.00	0.01	0.01	0.02	0.04
Profit Before Tax	8.42	4.73	5.59	1.86	0.94	2.09
Tax	0.09	0.06	0.00	0.16	0.14	0.24
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.02	-1.01	0.01	0.01	0.00	0.00
Reported Net Profit	8.30	5.68	5.58	1.69	0.81	1.85
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	8.30	5.68	5.58	1.69	0.81	1.85
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	23.77	19.31	14.78	13.42	12.79	11.33
Appropriations	0.00	0.00	-0.06	-0.01	0.00	0.02
P & L Balance carried down	30.28	23.77	19.31	14.76	13.41	12.79
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	3.80	2.60	2.56	0.77	0.37	1.69
Earnings Per Share(Adj)-Unit Curr	0.76	0.52	0.51	0.15	0.07	0.17
Book Value-Unit Curr	178.23	139.54	115.51	100.10	84.14	162.60
Book Value(Adj)-Unit Curr	35.65	27.91	23.10	20.02	16.83	16.28