Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	76.16	83.08	48.29	59.09	51.55	88.19
Other Income	0.00	0.26	0.00	0.00	0.00	0.00
Total Income	76.16	83.34	48.29	59.09	51.55	88.19
EXPENDITURE :
Operating Expenses & Administrative Expenses	78.88	67.84	31.86	61.01	50.86	84.77
Miscellaneous Expenses	0.88	0.44	0.12	0.34	0.34	0.16
Interest	0.26	0.51	0.13	0.34	0.27	0.45
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.53	0.46	0.41	0.40	0.36	0.32
Total Expenditure	80.55	69.25	32.52	62.09	51.83	85.70
Gross Profit	-4.39	14.09	15.77	-2.98	-0.28	2.50
Depreciation	0.17	0.07	0.03	0.03	0.07	0.09
Profit Before Tax	-4.56	14.02	15.74	-3.01	-0.35	2.41
Tax	0.24	5.08	2.65	0.43	0.00	0.65
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1.04	-2.67	2.79	-0.78	0.10	0.07
Reported Net Profit	-3.76	11.61	10.30	-2.67	-0.44	1.69
Extraordinary Items	0.00	0.16	0.00	0.00	0.00	0.00
Adjusted Net Profit	-3.76	11.45	10.30	-2.67	-0.44	1.69
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	27.21	15.60	5.31	7.98	8.42	6.73
Appropriations	0.08	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	23.38	27.21	15.60	5.31	7.98	8.42
Dividend	0.08	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 %	2.50	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.25	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	-12.53	38.69	34.32	-8.90	0.00	5.63
Earnings Per Share(Adj)-Unit Curr	-12.53	38.69	34.32	-8.90	0.00	5.63
Book Value-Unit Curr	87.93	100.70	62.01	27.69	36.60	38.06
Book Value(Adj)-Unit Curr	87.93	100.70	62.01	27.69	36.60	38.06