Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	341.73	153.56	7.60	1.98	5.03	1.30
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	341.73	153.56	7.60	1.98	5.03	1.30
Other Income	5.18	14.35	3.69	3.11	0.79	0.74
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	346.91	167.91	11.29	5.09	5.82	2.04
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	252.96	127.82	3.86	0.04	0.03	0.00
Employee Cost	9.47	5.53	0.55	0.67	0.57	0.29
Other Manufacturing Expenses	0.12	5.54	0.00	0.00	0.00	0.01
Selling & Administrative Expenses	2.69	1.41	0.41	1.18	1.88	1.16
Miscellaneous Expenses	0.50	0.04	0.03	0.03	0.05	0.05
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	265.75	140.33	4.85	1.93	2.54	1.51
Operating Profit	81.17	27.58	6.44	3.14	3.28	0.53
Interest	1.18	1.47	3.62	3.38	2.20	0.08
Gross Profit	79.99	26.11	2.82	-0.24	1.08	0.45
Depreciation	0.18	0.16	0.16	0.16	0.16	0.04
Profit Before Tax	79.81	25.95	2.66	-0.40	0.92	0.41
Tax	20.45	5.15	0.51	0.00	0.00	0.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.04	0.40	-0.19	-0.21	0.60	0.29
Reported Net Profit	59.41	20.40	2.34	-0.19	0.31	0.12
Extraordinary Items	0.11	0.01	0.00	0.13	0.00	0.00
Adjusted Net Profit	59.30	20.39	2.34	-0.32	0.31	0.12
Adjustment below Net Profit	0.02	0.06	0.02	0.00	0.06	-0.02
P & L Balance brought forward	22.22	2.79	0.43	0.62	0.24	0.14
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.04	1.04	0.00	0.00	0.00	0.00
P & L Balance carried down	80.60	22.22	2.79	0.43	0.62	0.24
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 %	10.00	5.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	1.00	0.50	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	28.54	9.80	1.12	-0.09	0.31	0.12
Earnings Per Share(Adj)-Unit Curr	5.71	1.96	0.22	-0.02	0.06	0.02
Book Value-Unit Curr	53.54	25.08	15.75	14.62	10.62	10.24
Book Value(Adj)-Unit Curr	10.71	5.02	3.15	2.92	2.12	2.05