Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	66.17	51.05	35.78	5.23	0.42	0.03
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	66.17	51.05	35.78	5.23	0.42	0.03
Other Income	2.57	-0.59	0.51	0.49	0.00	0.02
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	68.74	50.46	36.29	5.72	0.42	0.05
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.72	0.38	0.24	0.00	0.00	0.00
Employee Cost	46.50	34.27	25.59	3.08	0.16	0.06
Other Manufacturing Expenses	1.28	0.79	0.36	0.07	0.00	0.00
Selling & Administrative Expenses	2.33	1.81	1.85	0.60	0.15	0.24
Miscellaneous Expenses	0.24	0.41	0.13	0.27	0.02	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	51.08	37.65	28.16	4.02	0.34	0.31
Operating Profit	17.66	12.82	8.13	1.69	0.08	-0.26
Interest	3.82	1.90	0.36	0.02	0.05	0.05
Gross Profit	13.84	10.92	7.77	1.67	0.03	-0.31
Depreciation	3.03	2.36	1.37	0.08	0.00	0.01
Profit Before Tax	10.81	8.56	6.40	1.59	0.03	-0.32
Tax	1.84	-0.90	1.01	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.53	2.44	-0.33	-0.71	0.00	0.00
Reported Net Profit	7.45	7.01	5.72	2.31	0.03	-0.32
Extraordinary Items	0.00	0.31	-0.01	0.00	-0.02	0.00
Adjusted Net Profit	7.45	6.70	5.73	2.31	0.05	-0.32
Adjustment below Net Profit	0.00	0.00	0.31	0.00	0.00	0.00
P & L Balance brought forward	12.32	5.31	-0.71	-3.02	-3.05	-2.73
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	19.77	12.32	5.31	-0.71	-3.02	-3.05
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	0.56	0.53	0.48	0.19	0.02	0.00
Earnings Per Share(Adj)-Unit Curr	0.56	0.53	0.48	0.19	0.02	0.00
Book Value-Unit Curr	13.12	12.50	10.54	4.78	-1.39	-1.41
Book Value(Adj)-Unit Curr	13.12	12.50	10.54	4.78	-1.39	-1.41