Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	553.46	371.26	239.97	68.33
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	553.46	371.26	239.97	68.33
Other Income	1.12	0.41	0.33	0.03
Stock Adjustments	0.00	0.00	0.00	0.00
Total Income	554.58	371.67	240.30	68.36
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.37	0.16	0.17	0.21
Employee Cost	43.58	15.43	12.46	10.55
Other Manufacturing Expenses	333.78	156.26	43.93	11.36
Selling & Administrative Expenses	27.03	19.20	16.01	9.64
Miscellaneous Expenses	100.56	120.26	139.77	25.32
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	505.32	311.32	212.34	57.08
Operating Profit	49.25	60.35	27.95	11.28
Interest	11.42	7.07	7.71	4.63
Gross Profit	37.83	53.28	20.24	6.65
Depreciation	6.20	2.10	2.05	1.88
Profit Before Tax	31.63	51.18	18.19	4.77
Tax	8.60	1.08	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.14	8.18	-1.13	1.05
Reported Net Profit	22.90	41.92	19.33	3.72
Extraordinary Items	0.03	0.02	0.00	0.00
Adjusted Net Profit	22.87	41.90	19.33	3.72
Adjustment below Net Profit	0.00	-9.38	0.00	3.71
P & L Balance brought forward	-15.44	-47.99	-67.32	-74.75
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	7.46	-15.44	-47.99	-67.32
Dividend	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	2.48	2328.94	1073.89	206.61
Earnings Per Share(Adj)-Unit Curr	2.48	2328.94	1073.89	206.61
Book Value-Unit Curr	5.29	-197.67	-2530.61	-3608.72
Book Value(Adj)-Unit Curr	5.29	-197.67	-2530.61	-3608.72