Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2006 ( Cr)	Mar 2005 ( Cr)
Sales Turnover	176.06	133.33	102.86	64.07	5.70	2.23
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	176.06	133.33	102.86	64.07	5.70	2.23
Other Income	0.44	0.66	0.11	1.41	0.05	0.08
Stock Adjustments	12.07	20.09	0.00	0.00	0.12	0.02
Total Income	188.57	154.08	102.97	65.48	5.87	2.33
EXPENDITURE :
Raw Materials	145.45	123.60	0.00	0.00	5.59	2.09
Power & Fuel Cost	0.06	0.05	0.04	0.03	0.00	0.00
Employee Cost	4.81	3.31	2.81	1.92	0.08	0.05
Other Manufacturing Expenses	0.10	0.10	92.04	58.53	0.01	0.01
Selling & Administrative Expenses	5.15	2.92	3.45	2.44	0.12	0.12
Miscellaneous Expenses	0.76	0.41	0.38	0.08	0.02	0.02
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	156.33	130.40	98.72	63.00	5.82	2.29
Operating Profit	32.23	23.68	4.26	2.48	0.05	0.04
Interest	3.16	2.97	1.96	1.43	0.01	0.02
Gross Profit	29.07	20.71	2.30	1.05	0.04	0.02
Depreciation	0.69	0.23	0.22	0.15	0.01	0.00
Profit Before Tax	28.38	20.48	2.08	0.90	0.03	0.02
Tax	6.93	5.16	0.58	0.29	0.01	0.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.22	-0.08	-0.02	-0.05	0.00	0.00
Reported Net Profit	21.24	15.40	1.51	0.66	0.02	0.01
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	21.24	15.40	1.51	0.66	0.02	0.01
Adjustment below Net Profit	0.00	-0.27	0.00	-0.66	0.00	0.00
P & L Balance brought forward	1.13	0.00	0.00	0.00	0.02	0.01
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	22.37	14.00	1.51	0.00	0.00	0.00
P & L Balance carried down	0.00	1.13	0.00	0.00	0.04	0.02
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	9.30	20.60	2.02	2.04	2.00	1.00
Earnings Per Share(Adj)-Unit Curr	9.30	20.60	2.02	2.04	2.00	1.00
Book Value-Unit Curr	40.51	32.31	11.80	22.48	14.00	12.00
Book Value(Adj)-Unit Curr	40.51	32.31	11.80	22.48	14.00	12.00