Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	19.91	28.12	30.12	-17.10	-22.45	26.49
Other Income	0.12	0.03	0.30	0.01	0.01	0.01
Total Income	20.03	28.15	30.42	-17.09	-22.44	26.50
EXPENDITURE :
Operating Expenses & Administrative Expenses	9.90	7.76	6.08	6.55	7.32	6.32
Miscellaneous Expenses	0.54	0.43	0.37	0.94	0.84	3.07
Interest	0.18	0.16	0.18	0.56	0.79	0.40
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	3.06	2.98	2.64	2.88	2.85	2.74
Total Expenditure	13.68	11.33	9.27	10.93	11.80	12.53
Gross Profit	6.36	16.82	21.14	-28.02	-34.23	13.97
Depreciation	0.29	0.30	0.27	0.29	0.29	0.30
Profit Before Tax	6.07	16.52	20.87	-28.31	-34.52	13.67
Tax	1.61	0.31	-0.17	0.01	-0.03	3.05
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.60	2.49	6.03	-5.35	-7.63	0.53
Reported Net Profit	5.05	13.72	15.01	-22.97	-26.85	10.09
Extraordinary Items	0.05	0.02	0.06	0.00	0.01	0.00
Adjusted Net Profit	5.00	13.70	14.95	-22.97	-26.86	10.09
Adjustment below Net Profit	-0.46	0.00	0.00	-0.14	0.00	0.00
P & L Balance brought forward	111.13	97.41	82.40	105.51	132.36	91.56
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	115.71	111.13	97.41	82.40	105.51	101.65
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	5.21	14.16	15.49	-23.71	0.00	10.42
Earnings Per Share(Adj)-Unit Curr	5.21	14.16	15.49	-23.71	0.00	10.42
Book Value-Unit Curr	123.43	117.74	112.09	95.20	119.40	115.36
Book Value(Adj)-Unit Curr	123.43	117.74	112.09	95.20	119.40	115.36