Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	1901.35	2054.86	2105.45	1220.90	851.90	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1901.35	2054.86	2105.45	1220.90	851.90	0.00
Other Income	4.11	7.13	8.15	4.75	15.53	0.00
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	1905.46	2061.99	2113.60	1225.65	867.43	0.00
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.00	0.00	0.00	0.00	0.00	0.00
Other Manufacturing Expenses	0.00	0.00	0.00	0.00	0.00	0.00
Selling & Administrative Expenses	37.77	47.52	36.00	34.52	34.07	9.45
Miscellaneous Expenses	-61.68	130.68	87.07	270.04	59.79	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	-23.91	178.20	123.07	304.55	93.86	9.45
Operating Profit	1929.37	1883.79	1990.54	921.10	773.57	-9.45
Interest	720.79	601.78	646.26	469.88	285.06	0.00
Gross Profit	1208.58	1282.01	1344.28	451.22	488.51	-9.45
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00
Profit Before Tax	1208.58	1282.01	1344.28	451.22	488.51	-9.45
Tax	1.75	2.86	4.54	3.78	7.12	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	1206.82	1279.15	1339.74	447.44	481.40	-9.45
Extraordinary Items	4.10	7.11	7.57	4.71	15.01	0.00
Adjusted Net Profit	1202.72	1272.04	1332.17	442.73	466.39	-9.45
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-3768.95	-3023.39	-2268.29	-878.47	-9.45	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2058.83	2024.70	2094.85	1837.27	1350.42	0.00
P & L Balance carried down	-4620.95	-3768.95	-3023.39	-2268.29	-878.47	-9.45
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 %	8.85	7.24	7.25	7.16	8.13	0.00
Dividend Per Share(Rs)	26.55	21.71	21.76	21.48	24.39	0.00
Earnings Per Share-Unit Curr	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	0.00	0.00	0.00	0.00	0.00	0.00
Book Value-Unit Curr	0.00	0.00	0.00	0.00	0.00	10.00
Book Value(Adj)-Unit Curr	0.00	0.00	0.00	0.00	0.00	10.00