Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	123.30	69.82	23.95	19.10	19.03	11.58
Other Income	0.66	0.24	0.47	0.19	0.26	0.31
Total Income	123.96	70.06	24.42	19.29	19.29	11.89
EXPENDITURE :
Operating Expenses & Administrative Expenses	32.31	15.34	6.57	4.09	3.26	2.36
Miscellaneous Expenses	0.26	1.68	0.82	0.44	3.10	0.59
Interest	50.79	24.35	4.23	1.69	5.18	2.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	27.41	13.92	9.87	7.02	5.16	2.27
Total Expenditure	110.77	55.29	21.49	13.24	16.70	7.22
Gross Profit	13.20	14.76	2.93	6.07	2.59	4.67
Depreciation	5.96	4.08	1.20	0.49	0.17	0.05
Profit Before Tax	7.24	10.68	1.73	5.58	2.42	4.62
Tax	1.12	2.85	0.73	1.65	1.07	0.54
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.57	0.45	0.32	-0.17	-0.77	-0.01
Reported Net Profit	5.54	7.37	0.68	4.10	2.13	4.08
Extraordinary Items	0.00	0.00	0.00	0.03	0.00	0.00
Adjusted Net Profit	5.54	7.37	0.68	4.07	2.13	4.08
Adjustment below Net Profit	-0.81	0.82	0.02	-0.08	-0.25	0.00
P & L Balance brought forward	13.23	6.58	6.16	3.30	3.65	0.60
Appropriations	0.11	0.08	0.14	0.34	1.35	0.00
P & L Balance carried down	16.74	13.23	6.58	6.16	3.30	3.87
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 %	0.50	0.50	0.50	1.00	2.50	10.00
Dividend Per Share(Rs)	0.01	0.01	0.05	0.10	0.25	1.00
Earnings Per Share-Unit Curr	0.48	0.83	0.09	3.03	1.58	5.26
Earnings Per Share(Adj)-Unit Curr	0.48	0.83	0.02	0.61	0.32	1.05
Book Value-Unit Curr	18.38	19.07	12.34	22.17	18.81	16.37
Book Value(Adj)-Unit Curr	18.38	19.07	2.47	4.43	3.76	3.27