Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	63.14	36.65	14.10	15.32
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	63.14	36.65	14.10	15.32
Other Income	0.18	0.54	0.22	0.10
Stock Adjustments	2.03	0.89	7.20	0.72
Total Income	65.35	38.08	21.52	16.14
EXPENDITURE :
Raw Materials	40.09	25.21	11.15	11.97
Power & Fuel Cost	0.06	0.09	0.04	0.02
Employee Cost	4.27	2.66	2.00	1.28
Other Manufacturing Expenses	3.70	1.09	2.52	0.88
Selling & Administrative Expenses	2.24	1.12	1.33	1.00
Miscellaneous Expenses	0.02	0.42	0.50	0.28
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	50.40	30.58	17.55	15.43
Operating Profit	14.95	7.50	3.97	0.71
Interest	0.87	0.89	0.59	0.30
Gross Profit	14.08	6.61	3.38	0.41
Depreciation	1.16	0.46	0.39	0.21
Profit Before Tax	12.92	6.15	2.99	0.20
Tax	3.02	1.73	0.90	0.10
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.85	-0.05	-0.04	-0.01
Reported Net Profit	9.05	4.47	2.13	0.12
Extraordinary Items	0.00	0.00	0.00	0.00
Adjusted Net Profit	9.05	4.47	2.13	0.12
Adjustment below Net Profit	29.43	0.06	0.00	0.00
P & L Balance brought forward	7.13	2.61	0.48	0.36
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	45.62	7.13	2.61	0.48
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	8.91	6.45	303.63	16.87
Earnings Per Share(Adj)-Unit Curr	8.91	6.45	303.63	16.87
Book Value-Unit Curr	59.27	26.72	382.44	78.81
Book Value(Adj)-Unit Curr	59.27	26.72	382.44	78.81