Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	35.04	22.54	17.63	23.95
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	35.04	22.54	17.63	23.95
Other Income	0.23	0.16	0.37	0.23
Stock Adjustments	0.00	1.75	0.00	0.26
Total Income	35.27	24.45	18.00	24.44
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.13	0.10	0.10	0.08
Employee Cost	5.18	9.70	7.46	7.54
Other Manufacturing Expenses	3.88	4.47	5.38	10.70
Selling & Administrative Expenses	8.09	4.45	2.52	2.52
Miscellaneous Expenses	0.05	-0.22	0.22	0.47
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	17.33	18.51	15.68	21.32
Operating Profit	17.94	5.95	2.32	3.12
Interest	0.02	0.04	0.06	0.05
Gross Profit	17.92	5.91	2.26	3.07
Depreciation	1.23	0.49	0.47	0.13
Profit Before Tax	16.69	5.42	1.79	2.94
Tax	4.15	1.35	0.48	0.73
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.04	0.04	-0.03	0.01
Reported Net Profit	12.50	4.02	1.34	2.20
Extraordinary Items	0.00	0.00	0.00	0.00
Adjusted Net Profit	12.50	4.02	1.34	2.20
Adjustment below Net Profit	-9.91	0.00	0.00	0.00
P & L Balance brought forward	12.50	8.48	7.14	4.95
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	15.10	12.50	8.48	7.14
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	7.13	7.76	2.58	4.24
Earnings Per Share(Adj)-Unit Curr	7.13	7.76	2.58	4.24
Book Value-Unit Curr	21.15	37.00	29.25	26.67
Book Value(Adj)-Unit Curr	21.15	37.00	29.25	26.67