Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)
Sales Turnover	45.99	41.41	31.00
Excise Duty	0.00	0.00	0.00
Net Sales	45.99	41.41	31.00
Other Income	1.79	0.47	0.18
Stock Adjustments	0.00	0.00	0.00
Total Income	47.78	41.88	31.18
EXPENDITURE :
Raw Materials	0.00	0.00	0.00
Power & Fuel Cost	0.27	0.41	0.00
Employee Cost	11.77	9.97	9.83
Other Manufacturing Expenses	15.33	15.56	16.68
Selling & Administrative Expenses	4.86	4.89	1.16
Miscellaneous Expenses	0.08	0.05	1.21
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00
Total Expenditure	32.32	30.88	28.89
Operating Profit	15.45	10.99	2.29
Interest	1.88	2.06	1.58
Gross Profit	13.57	8.93	0.71
Depreciation	2.49	0.86	0.43
Profit Before Tax	11.08	8.07	0.28
Tax	2.47	2.15	0.20
Fringe Benefit tax	0.00	0.00	0.00
Deferred Tax	-1.22	0.10	0.02
Reported Net Profit	9.84	5.83	0.07
Extraordinary Items	0.00	0.00	-0.28
Adjusted Net Profit	9.84	5.83	0.35
Adjustment below Net Profit	-0.74	-10.31	-0.13
P & L Balance brought forward	0.40	4.88	4.94
Statutory Appropriations	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00
P & L Balance carried down	9.50	0.40	4.88
Dividend	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00
Earnings Per Share-Unit Curr	6.70	5.83	0.67
Earnings Per Share(Adj)-Unit Curr	6.70	5.83	0.67
Book Value-Unit Curr	50.41	10.40	58.76
Book Value(Adj)-Unit Curr	50.41	10.40	58.76