Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	45.50	23.58	4.81	0.02	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	45.50	23.58	4.81	0.02	0.00
Other Income	0.07	0.01	0.00	0.00	0.00
Stock Adjustments	-5.38	8.93	0.31	0.00	0.00
Total Income	40.19	32.52	5.12	0.02	0.00
EXPENDITURE :
Raw Materials	23.64	21.38	2.76	0.00	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.01
Employee Cost	0.35	0.21	0.00	0.00	0.01
Other Manufacturing Expenses	0.08	0.04	0.11	0.00	0.00
Selling & Administrative Expenses	0.72	0.55	0.20	0.01	0.13
Miscellaneous Expenses	0.18	0.07	0.03	0.00	0.01
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	24.96	22.26	3.11	0.01	0.15
Operating Profit	15.24	10.26	2.02	0.01	-0.15
Interest	1.13	1.45	0.31	0.00	0.00
Gross Profit	14.11	8.81	1.71	0.01	-0.15
Depreciation	4.93	2.96	0.66	0.00	0.00
Profit Before Tax	9.18	5.85	1.05	0.01	-0.15
Tax	3.10	1.73	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.50	-0.04	0.29	0.00	0.00
Reported Net Profit	6.57	4.17	0.76	0.01	-0.15
Extraordinary Items	-0.07	-0.03	0.00	0.00	0.00
Adjusted Net Profit	6.64	4.20	0.76	0.01	-0.15
Adjustment below Net Profit	0.00	-0.20	0.00	0.00	0.00
P & L Balance brought forward	4.55	0.58	-0.18	-0.18	-0.03
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	11.11	4.55	0.58	-0.18	-0.18
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	3.13	1.99	34.44	0.41	-9.81
Earnings Per Share(Adj)-Unit Curr	3.13	1.99	34.44	0.41	-9.81
Book Value-Unit Curr	23.65	20.52	168.06	88.52	88.11
Book Value(Adj)-Unit Curr	23.65	20.52	168.06	88.52	88.11