Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	66.68	41.18	17.68	0.00
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	66.68	41.18	17.68	0.00
Other Income	0.04	0.00	0.00	0.00
Stock Adjustments	3.87	2.26	0.88	0.00
Total Income	70.59	43.44	18.56	0.00
EXPENDITURE :
Raw Materials	51.16	32.40	14.50	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.00
Employee Cost	0.36	0.33	0.97	0.00
Other Manufacturing Expenses	3.22	2.30	1.83	0.00
Selling & Administrative Expenses	0.90	0.46	0.46	0.00
Miscellaneous Expenses	0.12	0.09	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	55.76	35.58	17.76	0.00
Operating Profit	14.83	7.87	0.80	0.00
Interest	2.32	2.05	0.47	0.00
Gross Profit	12.51	5.82	0.33	0.00
Depreciation	1.69	1.18	0.21	0.00
Profit Before Tax	10.82	4.64	0.12	0.00
Tax	1.97	0.75	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.03	-0.01	0.08	0.00
Reported Net Profit	8.82	3.89	0.04	0.00
Extraordinary Items	0.00	0.00	0.00	0.00
Adjusted Net Profit	8.82	3.89	0.04	0.00
Adjustment below Net Profit	0.00	0.00	0.00	0.00
P & L Balance brought forward	3.93	0.04	0.00	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	12.76	3.93	0.04	0.00
Dividend	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	9.79	6.48	0.07	-3.70
Earnings Per Share(Adj)-Unit Curr	9.79	6.48	0.07	-3.70
Book Value-Unit Curr	31.56	16.54	10.07	6.30
Book Value(Adj)-Unit Curr	31.56	16.54	10.07	6.30