Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	18.54	18.84	12.32	11.04
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	18.54	18.84	12.32	11.04
Other Income	0.82	0.54	0.18	0.23
Stock Adjustments	-0.02	0.97	2.49	0.71
Total Income	19.34	20.35	14.99	11.98
EXPENDITURE :
Raw Materials	14.29	16.96	12.75	10.42
Power & Fuel Cost	0.17	0.16	0.04	0.05
Employee Cost	0.18	0.33	0.46	0.51
Other Manufacturing Expenses	0.04	0.06	0.04	0.03
Selling & Administrative Expenses	1.00	1.33	0.78	0.61
Miscellaneous Expenses	0.00	0.00	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	15.69	18.85	14.08	11.63
Operating Profit	3.64	1.50	0.91	0.36
Interest	0.94	0.76	0.40	0.15
Gross Profit	2.70	0.74	0.51	0.21
Depreciation	0.10	0.14	0.13	0.21
Profit Before Tax	2.60	0.60	0.38	0.00
Tax	0.67	0.19	0.11	0.04
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	-0.01	0.00	-0.01	-0.03
Reported Net Profit	1.95	0.42	0.29	0.00
Extraordinary Items	0.00	0.00	0.00	0.00
Adjusted Net Profit	1.95	0.42	0.29	0.00
Adjustment below Net Profit	-0.66	0.00	0.00	0.00
P & L Balance brought forward	0.66	0.25	-0.04	-0.04
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	1.95	0.66	0.25	-0.04
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	11.93	4.27	5.75	0.03
Earnings Per Share(Adj)-Unit Curr	11.93	4.27	5.75	0.03
Book Value-Unit Curr	21.96	16.81	14.96	9.21
Book Value(Adj)-Unit Curr	21.96	16.81	14.96	9.21