Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Operating Income	12.46	16.21	6.36
Excise Duty	0.00	0.00	0.00
Net Operating Income	12.46	16.21	6.36
Other Income	0.71	111.21	71.75
Stock Adjustments	0.00	0.00	0.00
Total Income	13.17	127.42	78.11
EXPENDITURE :
Power & Fuel Cost	0.00	0.00	0.00
Operating Expenses	0.00	0.00	1.65
Employee Cost	0.00	0.00	0.91
Selling & Administrative Expenses	2.09	17.46	0.87
Miscellaneous Expenses	0.56	12.42	81.52
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00
Total Expenditure	2.65	29.88	84.95
Operating Profit	10.52	97.55	-6.84
Interest	10.23	1.12	0.18
Gross Profit	0.29	96.43	-7.02
Depreciation	2.72	2.78	5.27
Profit Before Tax	-2.43	93.65	-12.29
Tax	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00
Deferred Tax	-9.03	-4.18	12.05
Reported Net Profit	6.60	97.83	-24.34
Extraordinary Items	0.61	99.15	-66.88
Adjusted Net Profit	5.99	-1.32	42.54
Adjustment below Net Profit	0.00	0.01	-10.83
P & L Balance brought forward	923.11	825.27	860.44
Statutory Appropriations	0.00	0.00	0.00
Appropriations	3.34	0.00	0.00
P & L Balance carried down	926.37	923.11	825.27
Dividend	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00
Earnings Per Share-Unit Curr	5.88	89.06	-22.16
Earnings Per Share(Adj)-Unit Curr	5.88	89.06	-22.16
Book Value-Unit Curr	853.17	850.34	761.27
Book Value(Adj)-Unit Curr	853.17	850.34	761.27