Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	32.10	38.75	45.85	18.47	16.95	12.49
Other Income	0.03	0.38	0.03	0.17	0.03	0.05
Total Income	32.13	39.13	45.88	18.64	16.98	12.54
EXPENDITURE :
Operating Expenses & Administrative Expenses	8.01	9.26	24.18	6.63	1.62	7.70
Miscellaneous Expenses	0.19	0.34	0.19	1.60	1.89	0.56
Interest	0.00	0.02	0.05	0.08	0.08	0.06
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.17	0.45	0.75	0.75	0.64	0.60
Total Expenditure	8.37	10.07	25.17	9.06	4.23	8.92
Gross Profit	23.77	29.07	20.73	9.58	12.76	3.62
Depreciation	0.00	0.12	0.27	0.31	0.09	0.13
Profit Before Tax	23.77	28.95	20.46	9.27	12.67	3.49
Tax	4.77	6.61	4.60	0.20	0.78	0.61
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.13	0.34	0.95	0.30	-0.74	-0.01
Reported Net Profit	18.86	22.00	14.90	8.77	12.63	2.89
Extraordinary Items	0.00	0.28	0.00	0.11	0.00	0.00
Adjusted Net Profit	18.86	21.72	14.90	8.66	12.63	2.89
Adjustment below Net Profit	0.01	0.03	0.00	-0.91	1.47	0.08
P & L Balance brought forward	35.95	22.27	8.90	10.29	6.40	9.99
Appropriations	9.27	8.35	1.53	9.25	10.22	7.81
P & L Balance carried down	45.54	35.95	22.27	8.90	10.29	4.56
Dividend	0.00	0.00	0.00	2.50	0.00	1.50
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	25.00	25.00	25.00	25.00	20.00	15.00
Dividend Per Share(Rs)	2.50	2.50	2.50	2.50	2.00	1.50
Earnings Per Share-Unit Curr	18.86	22.00	14.90	8.77	12.63	2.89
Earnings Per Share(Adj)-Unit Curr	18.86	22.00	14.90	8.77	12.63	2.89
Book Value-Unit Curr	673.67	816.82	482.80	231.10	448.50	56.99
Book Value(Adj)-Unit Curr	673.67	816.82	482.80	231.10	448.50	56.99