Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	78.22	67.06	66.92	28.11	63.37
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	78.22	67.06	66.92	28.11	63.37
Other Income	0.44	0.33	0.52	1.76	0.98
Stock Adjustments	2.38	1.88	-4.89	2.54	1.58
Total Income	81.04	69.27	62.55	32.41	65.93
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.17	0.17	0.08	0.18	0.19
Employee Cost	4.90	3.60	2.80	2.26	4.15
Other Manufacturing Expenses	57.82	48.72	39.35	24.16	46.93
Selling & Administrative Expenses	6.90	4.97	2.48	1.89	9.88
Miscellaneous Expenses	2.55	2.05	9.07	0.25	0.69
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	72.34	59.51	53.79	28.74	61.83
Operating Profit	8.70	9.76	8.76	3.67	4.09
Interest	2.63	3.97	1.83	2.16	2.54
Gross Profit	6.07	5.79	6.93	1.51	1.55
Depreciation	0.69	0.72	0.69	1.09	1.10
Profit Before Tax	5.38	5.07	6.24	0.42	0.45
Tax	2.65	1.68	1.65	0.00	0.40
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.06	0.08	-0.01	0.00	-0.10
Reported Net Profit	2.78	3.32	4.59	0.42	0.16
Extraordinary Items	0.01	-0.19	-0.15	-0.12	-0.04
Adjusted Net Profit	2.77	3.51	4.74	0.54	0.20
Adjustment below Net Profit	0.00	-13.39	0.00	-0.03	-0.07
P & L Balance brought forward	16.19	26.26	21.72	21.40	21.31
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.05	0.00	0.00
P & L Balance carried down	18.98	16.19	26.26	21.80	21.40
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	1.52	2.47	238.62	21.98	8.34
Earnings Per Share(Adj)-Unit Curr	1.52	2.47	238.62	21.98	8.34
Book Value-Unit Curr	50.47	26.77	1797.16	1565.02	1544.64
Book Value(Adj)-Unit Curr	50.47	26.77	1797.16	1565.02	1544.64