Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	184.17	183.90	132.36	134.36
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	184.17	183.90	132.36	134.36
Other Income	0.00	0.00	0.00	0.00
Stock Adjustments	-5.12	20.61	7.19	9.45
Total Income	179.05	204.51	139.55	143.81
EXPENDITURE :
Raw Materials	153.37	186.26	114.05	119.36
Power & Fuel Cost	0.17	0.16	0.13	0.14
Employee Cost	0.64	0.43	0.21	0.37
Other Manufacturing Expenses	10.48	10.11	20.19	19.47
Selling & Administrative Expenses	0.63	0.92	0.85	1.17
Miscellaneous Expenses	0.00	0.01	0.00	0.17
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	165.29	197.89	135.43	140.68
Operating Profit	13.76	6.62	4.11	3.13
Interest	4.63	3.13	2.39	2.16
Gross Profit	9.13	3.49	1.72	0.97
Depreciation	0.23	0.19	0.19	0.23
Profit Before Tax	8.90	3.30	1.53	0.74
Tax	2.18	0.84	0.43	0.25
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.06	0.00	0.00	-0.01
Reported Net Profit	6.66	2.46	1.11	0.49
Extraordinary Items	0.00	0.00	0.00	0.00
Adjusted Net Profit	6.66	2.46	1.11	0.49
Adjustment below Net Profit	0.00	0.00	0.00	0.00
P & L Balance brought forward	5.15	2.69	1.58	1.11
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	11.81	5.15	2.69	1.60
Dividend	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	10.93	4.04	1.81	0.81
Earnings Per Share(Adj)-Unit Curr	10.93	4.04	1.81	0.81
Book Value-Unit Curr	29.74	18.81	14.77	14.67
Book Value(Adj)-Unit Curr	29.74	18.81	14.77	14.67