Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2006 ( Cr)	Mar 2005 ( Cr)	Mar 2004 ( Cr)
Sales Turnover	133.33	102.86	64.07	5.70	2.23	0.80
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	133.33	102.86	64.07	5.70	2.23	0.80
Other Income	0.66	0.11	1.41	0.05	0.08	0.08
Stock Adjustments	0.00	0.00	0.00	0.12	0.02	-0.02
Total Income	133.99	102.97	65.48	5.87	2.33	0.86
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	5.59	2.09	0.71
Power & Fuel Cost	0.05	0.04	0.03	0.00	0.00	0.00
Employee Cost	3.31	2.81	1.92	0.08	0.05	0.03
Other Manufacturing Expenses	103.61	92.04	58.53	0.01	0.01	0.00
Selling & Administrative Expenses	2.83	3.45	2.44	0.12	0.12	0.10
Miscellaneous Expenses	0.51	0.38	0.08	0.02	0.02	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	110.31	98.72	63.00	5.82	2.29	0.84
Operating Profit	23.68	4.26	2.48	0.05	0.04	0.02
Interest	2.97	1.96	1.43	0.01	0.02	0.01
Gross Profit	20.71	2.30	1.05	0.04	0.02	0.01
Depreciation	0.23	0.22	0.15	0.01	0.00	0.00
Profit Before Tax	20.48	2.08	0.90	0.03	0.02	0.01
Tax	5.16	0.58	0.29	0.01	0.01	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.01	-0.02	-0.05	0.00	0.00	0.00
Reported Net Profit	15.33	1.51	0.66	0.02	0.01	0.01
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	15.33	1.51	0.66	0.02	0.01	0.01
Adjustment below Net Profit	0.00	0.00	-0.66	0.00	0.00	0.00
P & L Balance brought forward	0.00	0.00	0.00	0.02	0.01	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	14.00	1.51	0.00	0.00	0.00	0.00
P & L Balance carried down	1.33	0.00	0.00	0.04	0.02	0.01
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	20.51	2.02	2.04	2.00	1.00	1.00
Earnings Per Share(Adj)-Unit Curr	20.51	2.02	2.04	2.00	1.00	1.00
Book Value-Unit Curr	32.31	11.80	22.48	14.00	12.00	11.00
Book Value(Adj)-Unit Curr	32.31	11.80	22.48	14.00	12.00	11.00