Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	38.42	136.17	117.33	105.91	104.75	47.22
Other Income	1.98	12.40	8.75	13.57	2.02	2.78
Total Income	40.40	148.57	126.08	119.48	106.77	50.00
EXPENDITURE :
Operating Expenses & Administrative Expenses	34.34	118.41	93.05	113.84	101.76	44.77
Miscellaneous Expenses	4.74	1.05	3.09	0.61	0.89	0.72
Interest	0.50	1.07	0.45	0.31	0.41	0.26
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	2.78	2.60	2.39	2.58	2.53	2.55
Total Expenditure	42.36	123.13	98.98	117.34	105.59	48.30
Gross Profit	-1.94	25.45	27.10	2.14	1.18	1.69
Depreciation	0.49	0.47	0.47	0.37	0.27	0.26
Profit Before Tax	-2.43	24.98	26.63	1.77	0.91	1.43
Tax	0.01	1.22	2.31	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1.90	-0.02	2.01	0.11	0.00	0.00
Reported Net Profit	-0.54	23.79	22.30	1.66	0.91	1.43
Extraordinary Items	0.04	-0.73	-2.20	11.45	0.00	2.42
Adjusted Net Profit	-0.58	24.52	24.50	-9.79	0.91	-0.99
Adjustment below Net Profit	0.92	-23.79	-0.17	0.00	0.00	0.00
P & L Balance brought forward	38.57	38.57	-7.36	-9.02	-6.50	-7.93
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	38.95	38.57	14.78	-7.36	-5.59	-6.50
Dividend	0.00	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 %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	-0.02	9.73	9.98	1.43	0.79	1.23
Earnings Per Share(Adj)-Unit Curr	-0.02	0.97	1.00	0.14	0.08	0.12
Book Value-Unit Curr	4.21	44.72	36.30	41.67	26.95	26.16
Book Value(Adj)-Unit Curr	4.21	4.47	3.63	4.17	2.69	2.62