Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	94.48	63.27	49.45	11.20	12.99
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	94.48	63.27	49.45	11.20	12.99
Other Income	0.64	0.09	0.02	0.15	0.05
Stock Adjustments	-0.94	5.12	-3.74	4.28	0.00
Total Income	94.18	68.48	45.73	15.63	13.04
EXPENDITURE :
Raw Materials	74.08	52.12	41.04	12.36	9.26
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00
Employee Cost	2.32	0.84	0.66	0.37	0.29
Other Manufacturing Expenses	0.22	0.25	0.18	1.30	1.63
Selling & Administrative Expenses	3.14	3.14	0.96	0.00	0.00
Miscellaneous Expenses	0.22	0.32	0.65	0.60	0.86
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	79.98	56.67	43.48	14.63	12.03
Operating Profit	14.18	11.82	2.25	1.00	1.00
Interest	0.21	0.34	0.39	0.28	0.37
Gross Profit	13.97	11.48	1.86	0.72	0.63
Depreciation	0.80	0.71	0.61	0.54	0.59
Profit Before Tax	13.17	10.77	1.25	0.18	0.04
Tax	3.56	2.75	0.08	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.01	-0.03	0.01	-0.08	-0.01
Reported Net Profit	9.60	8.05	1.17	0.26	0.06
Extraordinary Items	0.05	0.00	0.00	0.00	0.00
Adjusted Net Profit	9.55	8.05	1.17	0.26	0.06
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	9.28	1.23	0.01	-0.33	-0.39
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	18.88	9.28	1.19	-0.07	-0.33
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	13.37	16.06	2.34	0.00	0.13
Earnings Per Share(Adj)-Unit Curr	13.37	16.06	2.34	0.00	0.13
Book Value-Unit Curr	70.13	28.50	12.37	0.00	9.26
Book Value(Adj)-Unit Curr	70.13	28.50	12.37	0.00	9.26