Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	50.81	19.91	28.12	30.12	-17.10	-22.45
Other Income	0.10	0.12	0.03	0.30	0.01	0.01
Total Income	50.91	20.03	28.15	30.42	-17.09	-22.44
EXPENDITURE :
Operating Expenses & Administrative Expenses	9.39	9.90	7.76	6.08	6.55	7.32
Miscellaneous Expenses	0.91	0.54	0.43	0.37	0.94	0.84
Interest	0.17	0.18	0.16	0.18	0.56	0.79
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	3.63	3.06	2.98	2.64	2.88	2.85
Total Expenditure	14.10	13.68	11.33	9.27	10.93	11.80
Gross Profit	36.80	6.36	16.82	21.14	-28.02	-34.23
Depreciation	0.38	0.29	0.30	0.27	0.29	0.29
Profit Before Tax	36.42	6.07	16.52	20.87	-28.31	-34.52
Tax	5.03	1.61	0.31	-0.17	0.01	-0.03
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.78	-0.60	2.49	6.03	-5.35	-7.63
Reported Net Profit	29.61	5.05	13.72	15.01	-22.97	-26.85
Extraordinary Items	0.02	0.05	0.02	0.06	0.00	0.01
Adjusted Net Profit	29.59	5.00	13.70	14.95	-22.97	-26.86
Adjustment below Net Profit	0.00	-0.46	0.00	0.00	-0.14	0.00
P & L Balance brought forward	115.71	111.13	97.41	82.40	105.51	132.36
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	145.32	115.71	111.13	97.41	82.40	105.51
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	30.57	5.21	14.16	15.49	-23.71	0.00
Earnings Per Share(Adj)-Unit Curr	30.57	5.21	14.16	15.49	-23.71	0.00
Book Value-Unit Curr	153.92	123.43	117.74	112.09	95.20	119.40
Book Value(Adj)-Unit Curr	153.92	123.43	117.74	112.09	95.20	119.40