Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	43.98	5.88	114.98	19.79	39.24	32.02
Other Income	2.47	1.88	1.85	1.25	1.38	1.40
Total Income	46.45	7.76	116.83	21.04	40.62	33.42
EXPENDITURE :
Operating Expenses & Administrative Expenses	2.64	1.96	1.53	0.68	1.10	1.36
Miscellaneous Expenses	1.22	1.16	0.68	0.94	4.25	1.16
Interest	0.00	0.00	0.04	0.09	0.09	0.04
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.48	1.25	0.82	0.56	0.54	0.41
Total Expenditure	4.34	4.37	3.07	2.27	5.98	2.97
Gross Profit	42.11	3.40	113.76	18.76	34.64	30.44
Depreciation	0.01	0.01	0.01	0.01	0.01	0.01
Profit Before Tax	42.10	3.39	113.75	18.75	34.63	30.43
Tax	7.61	3.48	27.25	3.65	1.09	2.18
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.75	-6.99	3.14	0.05	0.24	-2.00
Reported Net Profit	32.75	6.90	83.36	15.05	33.30	30.25
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	32.75	6.90	83.36	15.05	33.30	30.25
Adjustment below Net Profit	-0.01	-0.04	0.00	0.00	-0.33	-0.33
P & L Balance brought forward	470.75	466.87	401.78	389.74	365.03	342.76
Appropriations	1.60	1.60	1.60	0.00	1.60	1.60
P & L Balance carried down	495.35	470.75	466.87	401.78	389.74	365.03
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 %	50.00	50.00	50.00	50.00	0.00	50.00
Dividend Per Share(Rs)	5.00	5.00	5.00	5.00	0.00	5.00
Earnings Per Share-Unit Curr	102.58	21.62	261.11	47.14	104.30	94.75
Earnings Per Share(Adj)-Unit Curr	102.58	21.62	261.11	47.14	104.30	94.75
Book Value-Unit Curr	2885.06	2746.84	2488.33	2095.76	1890.11	1884.51
Book Value(Adj)-Unit Curr	2885.06	2746.84	2488.33	2095.76	1890.11	1884.51