Equity Analysis

Particulars(INCOME)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	48.61	44.42	50.06	40.03
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	48.61	44.42	50.06	40.03
Other Income	0.09	0.06	0.06	0.04
Stock Adjustments	0.00	0.00	0.00	0.00
Total Income	48.70	44.48	50.12	40.07
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.14	0.11	0.19	0.39
Employee Cost	31.77	33.05	33.48	25.22
Other Manufacturing Expenses	0.97	0.34	6.83	0.79
Selling & Administrative Expenses	11.03	6.89	5.44	10.08
Miscellaneous Expenses	0.37	0.40	0.03	0.02
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	44.28	40.77	45.96	36.51
Operating Profit	4.43	3.71	4.16	3.57
Interest	2.73	2.41	2.03	1.66
Gross Profit	1.70	1.30	2.13	1.91
Depreciation	0.20	0.29	0.44	0.70
Profit Before Tax	1.50	1.01	1.69	1.21
Tax	0.37	0.27	0.45	0.40
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	-0.01	0.02	0.00	-0.06
Reported Net Profit	1.13	0.72	1.25	0.87
Extraordinary Items	0.00	0.00	0.00	0.00
Adjusted Net Profit	1.13	0.72	1.25	0.87
Adjustment below Net Profit	-0.19	0.00	0.00	0.00
P & L Balance brought forward	5.19	4.47	3.22	2.35
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	6.14	5.19	4.47	3.22
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	56.59	723.53	1253.42	867.13
Earnings Per Share(Adj)-Unit Curr	56.59	723.53	1253.42	867.13
Book Value-Unit Curr	316.79	5203.98	4480.45	3227.03
Book Value(Adj)-Unit Curr	316.79	5203.98	4480.45	3227.03