Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	23.01	11.93	16.69	5.81	1.16	-3.01
Other Income	0.00	0.84	0.00	0.00	0.07	0.08
Total Income	23.01	12.77	16.69	5.81	1.23	-2.93
EXPENDITURE :
Operating Expenses & Administrative Expenses	0.09	1.54	1.38	0.14	0.09	0.08
Miscellaneous Expenses	0.16	0.62	0.00	0.04	0.03	0.00
Interest	8.72	2.36	4.08	2.62	1.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.17	0.16	0.12	0.12	0.15	0.13
Total Expenditure	9.14	4.68	5.58	2.92	1.27	0.21
Gross Profit	13.87	8.09	11.10	2.89	-0.04	-3.14
Depreciation	0.00	0.00	0.02	0.01	0.01	0.01
Profit Before Tax	13.87	8.09	11.08	2.88	-0.05	-3.15
Tax	0.32	0.55	0.29	0.00	-0.01	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.60	0.96	2.44	1.43	0.06	-0.86
Reported Net Profit	9.95	6.58	8.35	1.46	-0.10	-2.28
Extraordinary Items	0.00	0.62	0.00	0.00	0.00	0.00
Adjusted Net Profit	9.95	5.96	8.35	1.46	-0.10	-2.28
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	43.80	37.22	28.88	27.42	27.52	29.81
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	53.74	43.80	37.22	28.88	27.42	27.52
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	10.00	6.61	8.39	1.46	-0.10	0.00
Earnings Per Share(Adj)-Unit Curr	10.00	6.61	8.39	1.46	-0.10	0.00
Book Value-Unit Curr	64.02	54.02	47.41	39.02	37.56	37.66
Book Value(Adj)-Unit Curr	64.02	54.02	47.41	39.02	37.56	37.66