Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	50.48	28.67	5.94	0.01	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	50.48	28.67	5.94	0.01	0.00
Other Income	0.62	0.15	0.00	0.00	0.00
Stock Adjustments	21.66	3.63	6.82	0.00	0.00
Total Income	72.76	32.45	12.76	0.01	0.00
EXPENDITURE :
Raw Materials	50.81	19.77	10.26	0.00	0.00
Power & Fuel Cost	0.02	0.01	0.00	0.00	0.00
Employee Cost	1.55	1.00	0.25	0.00	0.00
Other Manufacturing Expenses	0.16	0.14	0.02	0.00	0.00
Selling & Administrative Expenses	7.87	4.51	0.70	0.00	0.00
Miscellaneous Expenses	0.51	0.37	0.00	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	60.92	25.80	11.24	0.00	0.00
Operating Profit	11.84	6.66	1.52	0.00	0.00
Interest	0.15	0.14	0.02	0.00	0.00
Gross Profit	11.69	6.52	1.50	0.00	0.00
Depreciation	0.33	0.18	0.02	0.00	0.00
Profit Before Tax	11.36	6.34	1.48	0.00	0.00
Tax	2.93	1.63	0.40	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.04	0.03	-0.02	0.00	0.00
Reported Net Profit	8.46	4.69	1.11	0.00	0.00
Extraordinary Items	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	8.46	4.69	1.11	0.00	0.00
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	5.80	1.11	0.01	0.00	0.00
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	14.26	5.80	1.11	0.01	0.00
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	8.79	4.87	1105.30	3.50	-1.00
Earnings Per Share(Adj)-Unit Curr	8.79	4.87	1105.30	3.50	-1.00
Book Value-Unit Curr	30.16	21.38	1119.80	16.20	12.80
Book Value(Adj)-Unit Curr	30.16	21.38	1119.80	16.20	12.80