Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	47.31	29.71	20.99	38.11	25.69	35.68
Other Income	0.11	0.40	0.84	0.20	0.97	41.18
Total Income	47.42	30.11	21.83	38.31	26.66	76.86
EXPENDITURE :
Operating Expenses & Administrative Expenses	29.29	21.72	15.67	22.03	14.12	23.29
Miscellaneous Expenses	0.23	1.03	1.60	1.63	0.41	2.88
Interest	1.12	0.88	0.48	1.45	1.27	3.12
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	13.83	10.89	9.84	13.13	10.40	11.61
Total Expenditure	44.47	34.52	27.59	38.24	26.20	40.90
Gross Profit	2.95	-4.41	-5.77	0.08	0.46	35.95
Depreciation	2.05	1.94	1.20	0.82	0.39	0.61
Profit Before Tax	0.90	-6.35	-6.97	-0.74	0.07	35.34
Tax	0.00	0.00	0.00	0.02	0.02	8.54
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.27	-1.93	-1.83	-0.24	-0.07	-0.02
Reported Net Profit	1.17	-4.42	-5.13	-0.52	0.12	26.81
Extraordinary Items	-0.08	-0.17	-1.14	0.00	0.06	29.62
Adjusted Net Profit	1.25	-4.25	-3.99	-0.52	0.06	-2.81
Adjustment below Net Profit	0.15	0.00	0.00	-0.36	0.00	0.00
P & L Balance brought forward	13.12	17.54	24.41	27.03	26.90	6.00
Appropriations	0.00	0.00	1.74	1.74	0.00	5.91
P & L Balance carried down	14.44	13.12	17.54	24.41	27.03	26.90
Dividend	0.00	0.00	0.00	0.00	0.00	4.92
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	15.00	15.00	42.50
Dividend Per Share(Rs)	0.00	0.00	0.00	1.50	1.50	4.25
Earnings Per Share-Unit Curr	1.01	-3.81	-4.42	-0.45	0.10	23.12
Earnings Per Share(Adj)-Unit Curr	1.01	-3.81	-4.42	-0.45	0.10	23.12
Book Value-Unit Curr	23.67	21.73	25.62	31.48	33.77	33.40
Book Value(Adj)-Unit Curr	23.67	21.73	25.62	31.48	33.77	33.40