Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	9.93	35.35	3.84	3.20	2.35	3.73
Other Income	0.03	0.04	0.31	0.01	0.22	0.20
Total Income	9.96	35.39	4.15	3.21	2.57	3.93
EXPENDITURE :
Operating Expenses & Administrative Expenses	0.38	0.56	0.55	0.38	0.50	0.49
Miscellaneous Expenses	2.34	1.04	0.40	0.96	0.33	0.24
Interest	6.98	5.78	0.48	0.43	0.04	0.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.97	0.92	0.81	0.86	0.88	0.51
Total Expenditure	10.67	8.30	2.24	2.63	1.75	1.44
Gross Profit	-0.71	27.10	1.92	0.58	0.82	2.49
Depreciation	0.07	0.04	0.01	0.00	0.00	0.00
Profit Before Tax	-0.78	27.06	1.91	0.58	0.82	2.49
Tax	0.18	6.91	0.57	0.13	0.16	-0.27
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.88	-0.11	-0.03	-0.02	0.00	0.07
Reported Net Profit	-0.08	20.27	1.38	0.47	0.65	2.69
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	-0.08	20.27	1.38	0.47	0.65	2.69
Adjustment below Net Profit	0.00	-9.79	0.00	0.00	0.00	0.00
P & L Balance brought forward	42.13	36.62	35.52	35.16	34.63	32.50
Appropriations	0.00	4.97	0.28	0.10	0.12	0.57
P & L Balance carried down	42.05	42.13	36.62	35.52	35.16	34.62
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	-0.03	8.44	0.55	0.19	0.26	1.08
Earnings Per Share(Adj)-Unit Curr	0.00	0.79	0.05	0.02	0.02	0.10
Book Value-Unit Curr	50.27	47.10	41.35	40.79	40.60	40.33
Book Value(Adj)-Unit Curr	4.70	4.40	3.87	3.81	3.80	3.77