Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	125.07	84.56	57.74	11.53	42.15	18.15
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	125.07	84.56	57.74	11.53	42.15	18.15
Other Income	0.71	0.27	0.31	0.00	0.01	0.00
Stock Adjustments	17.56	4.07	9.80	0.18	-0.06	0.06
Total Income	143.34	88.90	67.85	11.71	42.10	18.21
EXPENDITURE :
Raw Materials	119.34	76.48	62.84	11.03	41.13	17.95
Power & Fuel Cost	0.12	0.08	0.02	0.00	0.00	0.00
Employee Cost	3.06	2.22	0.91	0.02	0.10	0.07
Other Manufacturing Expenses	3.53	2.78	0.89	0.01	0.02	0.00
Selling & Administrative Expenses	3.36	1.89	0.81	0.15	0.58	0.07
Miscellaneous Expenses	0.03	0.03	0.02	0.02	0.02	0.02
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	129.44	83.49	65.49	11.23	41.85	18.11
Operating Profit	13.90	5.41	2.37	0.48	0.25	0.10
Interest	0.86	0.58	0.21	0.33	0.19	0.00
Gross Profit	13.04	4.83	2.16	0.15	0.06	0.10
Depreciation	0.27	0.12	0.04	0.02	0.02	0.00
Profit Before Tax	12.77	4.71	2.12	0.13	0.04	0.10
Tax	3.75	1.32	0.59	0.04	0.01	0.02
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.01	-0.01	-0.01	0.00	0.00	0.00
Reported Net Profit	9.03	3.41	1.54	0.10	0.03	0.07
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	9.03	3.41	1.54	0.10	0.03	0.07
Adjustment below Net Profit	-5.10	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	5.15	1.74	0.20	0.10	0.07	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	9.08	5.15	1.74	0.20	0.10	0.07
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	3.45	3.34	1.51	0.10	0.03	0.10
Earnings Per Share(Adj)-Unit Curr	0.26	0.17	0.08	0.00	0.00	0.10
Book Value-Unit Curr	142.38	15.05	11.71	10.20	10.10	10.10
Book Value(Adj)-Unit Curr	10.68	0.75	0.59	0.51	0.50	10.10