Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	344.26	336.50	334.05	207.29	243.89	282.63
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	344.26	336.50	334.05	207.29	243.89	282.63
Other Income	0.08	0.11	0.07	0.28	0.78	0.06
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	344.34	336.61	334.12	207.57	244.67	282.69
EXPENDITURE :
Raw Materials	330.86	324.41	321.18	199.89	227.91	269.21
Power & Fuel Cost	0.01	0.02	0.02	0.00	0.00	0.00
Employee Cost	1.93	1.27	1.16	0.90	1.15	1.21
Other Manufacturing Expenses	0.19	0.08	0.85	1.63	9.63	3.32
Selling & Administrative Expenses	3.90	3.45	2.81	1.08	1.85	2.43
Miscellaneous Expenses	0.09	0.15	0.00	0.00	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	336.98	329.38	326.02	203.51	240.54	276.18
Operating Profit	7.35	7.23	8.11	4.06	4.12	6.51
Interest	2.89	2.90	3.87	2.96	3.10	3.29
Gross Profit	4.46	4.33	4.24	1.10	1.02	3.22
Depreciation	0.22	0.10	0.10	0.09	0.11	0.04
Profit Before Tax	4.24	4.23	4.14	1.01	0.91	3.18
Tax	1.12	1.09	1.20	0.30	0.25	1.05
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.01	-0.01	-0.01	-0.01	-0.01	0.00
Reported Net Profit	3.13	3.15	2.94	0.72	0.67	2.14
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	3.13	3.15	2.94	0.72	0.67	2.14
Adjustment below Net Profit	10.17	7.02	0.00	3.35	-0.67	0.00
P & L Balance brought forward	0.00	0.00	4.08	0.00	0.00	1.45
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	13.30	10.17	7.02	4.08	0.00	3.59
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	5.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.50
Earnings Per Share-Unit Curr	2.09	2.10	1.96	0.48	0.45	2.07
Earnings Per Share(Adj)-Unit Curr	2.09	2.10	1.96	0.48	0.45	2.07
Book Value-Unit Curr	24.19	22.10	20.00	18.04	17.56	13.48
Book Value(Adj)-Unit Curr	24.19	22.10	20.00	18.04	17.56	13.48