Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	114.21	77.70	38.61	49.36
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	114.21	77.70	38.61	49.36
Other Income	0.58	0.72	0.22	0.12
Stock Adjustments	0.00	0.00	0.00	0.00
Total Income	114.79	78.42	38.83	49.48
EXPENDITURE :
Raw Materials	80.09	56.39	25.52	36.79
Power & Fuel Cost	0.71	0.59	0.31	0.28
Employee Cost	3.77	3.90	3.69	3.44
Other Manufacturing Expenses	4.88	5.39	2.44	2.75
Selling & Administrative Expenses	3.54	1.72	0.83	1.05
Miscellaneous Expenses	0.26	0.28	0.07	0.07
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	93.25	68.28	32.86	44.38
Operating Profit	21.53	10.15	5.98	5.11
Interest	3.68	2.58	2.32	1.31
Gross Profit	17.85	7.57	3.66	3.80
Depreciation	1.51	1.34	1.15	0.88
Profit Before Tax	16.34	6.23	2.51	2.92
Tax	4.17	1.60	0.37	0.25
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.05	0.24	0.28	0.28
Reported Net Profit	12.12	4.39	1.86	2.40
Extraordinary Items	-0.06	-0.04	0.00	0.00
Adjusted Net Profit	12.18	4.43	1.86	2.40
Adjustment below Net Profit	0.00	0.00	0.00	0.00
P & L Balance brought forward	16.41	12.02	10.17	7.77
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	-0.15	0.00	0.00	0.00
P & L Balance carried down	28.68	16.41	12.02	10.17
Dividend	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	108.20	39.19	16.59	21.41
Earnings Per Share(Adj)-Unit Curr	108.20	39.19	16.59	21.41
Book Value-Unit Curr	291.81	182.25	143.06	126.47
Book Value(Adj)-Unit Curr	291.81	182.25	143.06	126.47