Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	63.34	28.61	13.49	3.82
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	63.34	28.61	13.49	3.82
Other Income	0.00	0.00	0.00	0.00
Stock Adjustments	0.00	0.00	0.00	0.00
Total Income	63.34	28.61	13.49	3.82
EXPENDITURE :
Raw Materials	49.34	22.61	9.43	3.48
Power & Fuel Cost	0.03	0.05	0.01	0.00
Employee Cost	1.36	0.81	0.49	0.16
Other Manufacturing Expenses	0.03	0.04	0.02	0.00
Selling & Administrative Expenses	1.07	0.64	0.11	0.10
Miscellaneous Expenses	0.03	0.10	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	51.86	24.24	10.07	3.75
Operating Profit	11.48	4.36	3.42	0.07
Interest	0.23	0.01	0.00	0.00
Gross Profit	11.25	4.35	3.42	0.07
Depreciation	0.32	0.09	0.00	0.00
Profit Before Tax	10.93	4.26	3.42	0.07
Tax	0.50	0.26	0.86	0.02
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.03	0.00	0.00	0.00
Reported Net Profit	10.40	4.01	2.56	0.05
Extraordinary Items	0.00	0.00	0.00	0.00
Adjusted Net Profit	10.40	4.01	2.56	0.05
Adjustment below Net Profit	-0.02	-3.90	0.00	0.00
P & L Balance brought forward	2.74	2.63	0.07	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	13.13	2.74	2.63	0.05
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	17.46	6.72	2560.20	82.05
Earnings Per Share(Adj)-Unit Curr	15.74	6.06	2560.20	82.05
Book Value-Unit Curr	62.64	45.22	2644.11	64.70
Book Value(Adj)-Unit Curr	56.47	40.76	2644.11	64.70