Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	68.83	50.20	50.47	30.58
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	68.83	50.20	50.47	30.58
Other Income	2.42	1.47	0.16	0.27
Stock Adjustments	17.30	5.50	1.59	0.26
Total Income	88.55	57.17	52.22	31.11
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00
Power & Fuel Cost	5.07	2.01	3.35	1.19
Employee Cost	12.83	6.22	5.02	2.76
Other Manufacturing Expenses	47.57	32.42	33.27	21.24
Selling & Administrative Expenses	5.80	4.01	3.47	2.92
Miscellaneous Expenses	0.42	0.62	0.05	0.26
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	71.69	45.27	45.15	28.38
Operating Profit	16.86	11.91	7.07	2.73
Interest	2.18	0.82	0.48	0.62
Gross Profit	14.68	11.09	6.59	2.11
Depreciation	1.17	0.92	0.69	0.60
Profit Before Tax	13.51	10.17	5.90	1.51
Tax	3.44	2.48	1.45	0.37
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.02	0.05	0.03	0.02
Reported Net Profit	10.05	7.64	4.41	1.13
Extraordinary Items	0.21	0.02	0.00	-0.03
Adjusted Net Profit	9.84	7.62	4.41	1.16
Adjustment below Net Profit	-12.15	0.00	0.00	0.01
P & L Balance brought forward	17.17	9.53	5.11	3.98
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	15.07	17.17	9.53	5.11
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	5.66	94.34	54.48	13.93
Earnings Per Share(Adj)-Unit Curr	5.66	94.34	54.48	13.93
Book Value-Unit Curr	34.26	221.96	127.62	73.14
Book Value(Adj)-Unit Curr	34.26	221.96	127.62	73.14