Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	150.59	212.29	191.17	243.48	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	150.59	212.29	191.17	243.48	0.00
Other Income	0.46	0.12	0.29	0.39	0.00
Stock Adjustments	17.79	-4.23	5.85	-5.36	0.00
Total Income	168.84	208.18	197.31	238.51	0.00
EXPENDITURE :
Raw Materials	131.70	168.10	151.40	192.76	0.00
Power & Fuel Cost	6.30	6.15	4.74	7.03	0.00
Employee Cost	6.38	6.00	4.91	5.57	0.00
Other Manufacturing Expenses	11.63	13.40	16.94	21.20	0.00
Selling & Administrative Expenses	5.10	5.58	5.09	2.42	0.01
Miscellaneous Expenses	0.06	1.18	0.79	1.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	161.17	200.41	183.86	229.98	0.01
Operating Profit	7.66	7.78	13.45	8.54	-0.01
Interest	4.78	3.38	2.09	2.67	0.00
Gross Profit	2.88	4.40	11.36	5.87	-0.01
Depreciation	2.52	2.37	2.02	1.81	0.00
Profit Before Tax	0.36	2.03	9.34	4.06	-0.01
Tax	-0.06	0.56	3.18	1.28	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.60	0.22	-0.48	1.00	0.00
Reported Net Profit	1.03	1.25	6.64	1.78	-0.01
Extraordinary Items	0.24	0.00	0.00	0.00	0.00
Adjusted Net Profit	0.79	1.25	6.64	1.78	-0.01
Adjustment below Net Profit	0.00	0.00	-0.04	0.22	0.00
P & L Balance brought forward	13.24	12.91	6.31	4.31	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.92	0.00	0.00	0.00
P & L Balance carried down	14.27	13.24	12.91	6.31	-0.01
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	10.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	1.00	0.00	0.00
Earnings Per Share-Unit Curr	1.11	1.36	7.20	1.93	-0.27
Earnings Per Share(Adj)-Unit Curr	1.11	1.36	7.20	1.93	-0.27
Book Value-Unit Curr	37.67	36.54	36.03	28.87	9.73
Book Value(Adj)-Unit Curr	37.67	36.54	36.03	28.87	9.73