Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	21.79	20.15	27.78	20.24	34.70	61.69
Other Income	0.53	0.40	6.89	0.02	0.42	0.26
Total Income	22.32	20.55	34.67	20.26	35.12	61.95
EXPENDITURE :
Operating Expenses & Administrative Expenses	2.07	6.06	7.79	9.58	18.20	57.82
Miscellaneous Expenses	7.10	0.10	0.10	0.00	0.00	0.00
Interest	12.68	12.15	19.51	14.96	11.26	0.43
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.40	0.57	0.60	2.32	0.68	0.43
Total Expenditure	22.25	18.88	28.00	26.86	30.14	58.68
Gross Profit	0.08	1.65	6.66	-6.61	4.98	3.25
Depreciation	0.31	0.31	0.37	0.43	0.51	0.26
Profit Before Tax	-0.23	1.34	6.29	-7.04	4.47	2.99
Tax	0.11	0.76	2.48	0.00	1.49	1.77
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.02	0.02	0.05	0.03	0.04	0.04
Reported Net Profit	-0.37	0.56	3.77	-7.07	2.95	1.18
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	-0.37	0.56	3.77	-7.07	2.95	1.18
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	1.40	0.85	-2.92	4.14	1.19	0.01
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	1.03	1.40	0.85	-2.92	4.14	1.19
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	1.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.10
Earnings Per Share-Unit Curr	-0.02	0.26	5.33	-10.00	4.18	1.67
Earnings Per Share(Adj)-Unit Curr	-0.02	0.25	0.17	-0.32	0.13	0.05
Book Value-Unit Curr	1.36	13.79	40.32	33.64	43.63	38.52
Book Value(Adj)-Unit Curr	1.31	13.25	1.29	1.07	1.39	1.23