Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	48.83	38.15	19.38
Excise Duty	0.00	0.00	0.00
Net Sales	48.83	38.15	19.38
Other Income	0.02	0.01	0.04
Stock Adjustments	2.73	-1.84	-2.71
Total Income	51.58	36.32	16.71
EXPENDITURE :
Raw Materials	0.00	0.00	0.00
Power & Fuel Cost	0.06	0.04	0.04
Employee Cost	0.00	0.00	0.00
Other Manufacturing Expenses	33.80	29.75	13.49
Selling & Administrative Expenses	10.53	2.09	0.79
Miscellaneous Expenses	0.06	3.10	1.87
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00
Total Expenditure	44.45	34.99	16.19
Operating Profit	7.14	1.33	0.53
Interest	1.00	0.45	0.88
Gross Profit	6.14	0.88	-0.35
Depreciation	0.61	0.48	0.76
Profit Before Tax	5.53	0.40	-1.11
Tax	0.95	0.52	0.05
Fringe Benefit tax	0.00	0.00	0.00
Deferred Tax	0.53	-0.38	-0.33
Reported Net Profit	4.05	0.26	-0.83
Extraordinary Items	0.00	0.01	0.00
Adjusted Net Profit	4.05	0.25	-0.83
Adjustment below Net Profit	0.00	0.00	0.00
P & L Balance brought forward	8.05	7.79	8.62
Statutory Appropriations	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00
P & L Balance carried down	12.10	8.05	7.79
Dividend	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00
Earnings Per Share-Unit Curr	3819.06	259.20	-830.00
Earnings Per Share(Adj)-Unit Curr	3819.06	259.20	-830.00
Book Value-Unit Curr	12370.00	8062.90	7803.70
Book Value(Adj)-Unit Curr	12370.00	8062.90	7803.70