Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	338.15	297.53	193.83	108.12	60.67	19.65
Other Income	0.00	0.04	0.03	0.01	0.01	0.00
Total Income	338.15	297.57	193.86	108.13	60.68	19.65
EXPENDITURE :
Operating Expenses & Administrative Expenses	165.18	190.94	101.53	66.19	49.37	31.82
Miscellaneous Expenses	27.33	17.67	9.56	3.25	1.27	0.21
Interest	20.79	23.31	20.56	15.35	6.99	0.86
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	59.06	41.40	34.91	29.14	26.88	19.32
Total Expenditure	272.36	273.32	166.56	113.93	84.51	52.21
Gross Profit	65.80	24.25	27.31	-5.80	-23.83	-32.54
Depreciation	8.04	4.28	3.92	3.84	1.44	0.67
Profit Before Tax	57.76	19.97	23.39	-9.64	-25.27	-33.21
Tax	8.29	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	6.17	5.14	6.07	-1.74	-6.36	-7.91
Reported Net Profit	43.30	14.84	17.32	-7.90	-18.92	-25.30
Extraordinary Items	0.00	-0.01	0.01	0.00	0.00	0.00
Adjusted Net Profit	43.30	14.85	17.31	-7.90	-18.92	-25.30
Adjustment below Net Profit	0.00	0.00	0.00	0.00	-0.26	0.00
P & L Balance brought forward	-31.83	-46.66	-63.98	-56.09	-36.91	-11.61
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	11.47	-31.83	-46.66	-63.98	-56.09	-36.91
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	14.13	5.04	6.79	-3.10	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	14.13	5.04	6.79	-3.10	0.00	0.00
Book Value-Unit Curr	152.36	123.31	62.21	54.27	35.29	49.40
Book Value(Adj)-Unit Curr	152.36	123.31	62.21	54.27	21.45	30.03