Equity Analysis

Particulars(INCOME)	Mar 2007 ( Cr)	Mar 2006 ( Cr)	Mar 2005 ( Cr)	Mar 2004 ( Cr)	Mar 2003 ( Cr)	Mar 2002 ( Cr)
Operating Income	5.32	40.10	0.95	1.19	0.40	0.32
Other Income	0.03	0.05	0.04	0.04	0.05	0.05
Total Income	5.35	40.15	0.99	1.23	0.45	0.37
EXPENDITURE :
Operating Expenses & Administrative Expenses	0.05	0.12	0.02	0.04	0.04	0.03
Miscellaneous Expenses	0.01	0.01	0.00	0.00	0.04	0.04
Interest	0.00	0.00	0.00	0.00	0.00	0.05
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.03	0.03	0.03	0.02	0.00	0.03
Total Expenditure	0.09	0.16	0.05	0.06	0.08	0.15
Gross Profit	5.26	39.99	0.94	1.17	0.37	0.22
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00
Profit Before Tax	5.26	39.99	0.94	1.17	0.37	0.22
Tax	0.50	0.53	0.02	0.00	0.03	0.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.03	0.02	0.00	0.00	0.00
Reported Net Profit	4.76	39.43	0.90	1.17	0.34	0.21
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	-0.01
Adjusted Net Profit	4.76	39.43	0.90	1.17	0.34	0.22
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	30.74	3.14	2.74	1.69	1.76	1.57
Appropriations	0.47	3.94	0.09	0.12	0.41	0.02
P & L Balance carried down	34.07	30.74	3.14	2.74	1.69	1.76
Dividend	0.00	0.00	0.00	0.00	0.28	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	33.33	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	56.67	469.40	10.71	13.93	3.69	2.50
Earnings Per Share(Adj)-Unit Curr	56.67	469.40	10.71	13.93	3.69	2.50
Book Value-Unit Curr	586.67	530.00	60.60	49.88	35.95	35.60
Book Value(Adj)-Unit Curr	586.67	530.00	60.60	49.88	35.95	35.60