Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	11.57	8.38	5.20	3.60	1.49	0.40
Other Income	0.00	0.00	0.01	0.01	0.00	0.00
Total Income	11.57	8.38	5.21	3.61	1.49	0.40
EXPENDITURE :
Operating Expenses & Administrative Expenses	1.04	0.94	0.74	0.74	0.40	0.18
Miscellaneous Expenses	0.07	0.09	0.28	0.22	0.49	0.03
Interest	7.57	5.24	3.05	1.73	0.32	0.01
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.30	0.23	0.20	0.14	0.08	0.13
Total Expenditure	8.98	6.50	4.27	2.83	1.29	0.35
Gross Profit	2.58	1.89	0.96	0.78	0.20	0.06
Depreciation	0.21	0.09	0.03	0.03	0.01	0.00
Profit Before Tax	2.37	1.80	0.93	0.75	0.19	0.06
Tax	0.60	0.49	0.28	0.16	0.15	0.03
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.01	0.01	0.01	0.00	0.00	0.00
Reported Net Profit	1.76	1.30	0.64	0.58	0.04	0.03
Extraordinary Items	0.00	0.00	-0.17	-0.15	-0.10	-0.01
Adjusted Net Profit	1.76	1.30	0.81	0.73	0.14	0.04
Adjustment below Net Profit	-0.48	-0.37	0.00	0.00	0.00	0.00
P & L Balance brought forward	2.25	1.46	0.82	0.23	0.19	0.17
Appropriations	0.28	0.14	0.00	0.00	0.00	0.00
P & L Balance carried down	3.25	2.25	1.46	0.82	0.23	0.19
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 %	0.40	30.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.04	3.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	2.53	1.87	0.92	0.84	0.06	0.08
Earnings Per Share(Adj)-Unit Curr	2.53	1.87	0.92	0.84	0.06	0.08
Book Value-Unit Curr	18.85	16.67	14.91	13.59	12.43	13.22
Book Value(Adj)-Unit Curr	18.85	16.67	14.91	13.59	12.43	13.22