Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	162.97	118.67	37.34	24.14	16.46	30.62
Other Income	1.65	0.23	0.14	0.00	0.00	0.00
Total Income	164.62	118.90	37.48	24.14	16.46	30.62
EXPENDITURE :
Operating Expenses & Administrative Expenses	147.32	104.05	35.45	21.74	13.35	27.93
Miscellaneous Expenses	3.37	6.41	0.87	0.05	2.21	1.34
Interest	6.64	6.00	0.05	0.10	0.41	0.66
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	1.44	0.28	0.10	0.11	0.09	0.13
Total Expenditure	158.77	116.74	36.47	22.00	16.06	30.06
Gross Profit	5.85	2.16	1.00	2.12	0.40	0.55
Depreciation	0.82	0.05	0.07	0.00	0.00	0.01
Profit Before Tax	5.03	2.11	0.93	2.12	0.40	0.54
Tax	1.26	0.60	0.24	0.56	0.12	0.16
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.05	0.00	0.01	0.00	0.00	0.00
Reported Net Profit	3.81	1.51	0.69	1.57	0.28	0.39
Extraordinary Items	0.28	0.16	0.10	0.00	0.00	0.00
Adjusted Net Profit	3.53	1.35	0.59	1.57	0.28	0.39
Adjustment below Net Profit	-0.34	-0.32	-0.13	-0.16	-0.11	-0.12
P & L Balance brought forward	4.52	3.71	3.29	2.20	2.08	1.89
Appropriations	0.74	0.38	0.14	0.31	0.06	0.00
P & L Balance carried down	7.26	4.52	3.71	3.29	2.20	2.08
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	1.27	0.50	0.23	0.52	0.02	0.03
Earnings Per Share(Adj)-Unit Curr	1.27	0.50	0.23	2.60	0.10	0.15
Book Value-Unit Curr	19.75	18.49	17.99	17.76	3.45	3.43
Book Value(Adj)-Unit Curr	19.75	18.49	17.99	88.80	17.25	17.15