Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	42.81	31.79	32.68	20.16
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	42.81	31.79	32.68	20.16
Other Income	0.85	1.53	0.53	2.31
Stock Adjustments	0.00	0.00	0.00	0.00
Total Income	43.66	33.32	33.21	22.47
EXPENDITURE :
Raw Materials	1.77	1.16	0.47	0.00
Power & Fuel Cost	0.11	0.24	0.18	0.18
Employee Cost	5.09	4.00	1.96	2.54
Other Manufacturing Expenses	20.52	15.48	22.11	15.60
Selling & Administrative Expenses	5.03	4.88	6.83	2.29
Miscellaneous Expenses	-0.83	0.27	0.39	0.21
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	31.69	26.03	31.95	20.83
Operating Profit	11.98	7.29	1.26	1.64
Interest	0.52	1.00	0.54	0.79
Gross Profit	11.46	6.29	0.72	0.85
Depreciation	0.54	0.41	0.32	0.36
Profit Before Tax	10.92	5.88	0.40	0.49
Tax	3.04	1.51	0.14	0.07
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.17	0.40	-0.09	0.06
Reported Net Profit	7.71	3.97	0.35	0.36
Extraordinary Items	0.66	-0.16	0.12	0.00
Adjusted Net Profit	7.05	4.13	0.23	0.36
Adjustment below Net Profit	0.00	0.00	0.00	0.76
P & L Balance brought forward	-3.22	-7.18	-7.03	-8.15
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	4.50	-3.22	-6.68	-7.03
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	3.39	1.19	0.11	0.11
Earnings Per Share(Adj)-Unit Curr	3.39	1.19	0.11	0.11
Book Value-Unit Curr	24.73	9.07	8.03	7.92
Book Value(Adj)-Unit Curr	24.73	9.07	8.03	7.92