Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	11.28	6.57	7.35	2.52	2.68	79.22
Other Income	0.00	0.01	0.00	0.01	0.17	0.58
Total Income	11.28	6.58	7.35	2.53	2.85	79.80
EXPENDITURE :
Operating Expenses & Administrative Expenses	0.62	0.52	0.45	2.01	1.13	63.69
Miscellaneous Expenses	0.07	0.06	0.63	0.27	0.24	0.20
Interest	0.44	0.44	0.44	0.41	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.95	0.71	0.58	0.76	0.72	0.52
Total Expenditure	2.08	1.73	2.10	3.45	2.09	64.41
Gross Profit	9.19	4.86	5.26	-0.92	0.76	15.39
Depreciation	0.50	0.50	0.52	0.48	0.33	0.18
Profit Before Tax	8.69	4.36	4.74	-1.40	0.43	15.21
Tax	0.24	-0.01	0.62	0.55	0.12	3.07
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.92	0.18	0.57	-1.59	0.21	0.01
Reported Net Profit	7.54	4.19	3.55	-0.36	0.11	12.13
Extraordinary Items	0.00	0.00	0.00	0.01	0.03	0.00
Adjusted Net Profit	7.54	4.19	3.55	-0.37	0.08	12.13
Adjustment below Net Profit	0.00	0.02	4.25	0.00	0.00	0.00
P & L Balance brought forward	14.39	5.24	19.13	19.79	21.40	5.69
Appropriations	1.84	2.60	20.13	0.30	1.30	5.30
P & L Balance carried down	20.49	14.39	5.24	19.13	19.79	10.10
Dividend	0.00	0.00	0.00	0.00	0.00	0.25
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	25.00	25.00	25.00	12.50	25.00	25.00
Dividend Per Share(Rs)	2.50	2.50	2.50	1.25	2.50	2.50
Earnings Per Share-Unit Curr	75.38	41.86	35.48	-3.60	1.06	121.30
Earnings Per Share(Adj)-Unit Curr	75.38	41.86	35.48	-3.60	1.06	121.30
Book Value-Unit Curr	1964.00	1951.25	1409.31	1003.93	1260.12	888.52
Book Value(Adj)-Unit Curr	1964.00	1951.25	1409.31	1003.93	1260.12	888.52