Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	10.75	54.44	26.44	26.01	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	10.75	54.44	26.44	26.01	0.00
Other Income	3.43	3.25	0.92	0.00	0.00
Stock Adjustments	25.49	17.54	13.41	4.46	6.73
Total Income	39.67	75.23	40.77	30.47	6.73
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.02	0.02	0.02	0.00	0.00
Employee Cost	0.94	0.66	0.16	0.14	0.00
Other Manufacturing Expenses	48.97	58.69	30.23	22.16	6.73
Selling & Administrative Expenses	1.27	1.99	0.51	0.10	0.01
Miscellaneous Expenses	0.48	0.50	0.20	0.09	0.01
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	51.69	61.86	31.12	22.48	6.74
Operating Profit	-12.02	13.37	9.65	7.99	-0.01
Interest	4.88	4.47	3.33	0.07	0.00
Gross Profit	-16.90	8.90	6.32	7.92	-0.01
Depreciation	0.14	0.07	0.01	0.00	0.00
Profit Before Tax	-17.04	8.83	6.31	7.92	-0.01
Tax	0.00	2.25	1.14	2.48	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-3.58	0.00	0.48	-0.48	0.00
Reported Net Profit	-13.45	6.58	4.69	5.93	-0.01
Extraordinary Items	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	-13.45	6.58	4.69	5.93	-0.01
Adjustment below Net Profit	30.33	30.33	0.00	0.00	0.00
P & L Balance brought forward	17.19	10.61	5.91	-0.01	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	34.07	47.52	10.61	5.91	-0.01
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	-10.42	5.10	4.94	6.24	-2.66
Earnings Per Share(Adj)-Unit Curr	-10.42	5.10	4.94	6.24	-2.66
Book Value-Unit Curr	36.39	46.82	21.16	16.22	8.67
Book Value(Adj)-Unit Curr	36.39	46.82	21.16	16.22	8.67