Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	82.81	25.02	55.70	95.87	19.36	14.47
Other Income	0.00	0.06	0.00	1.26	0.08	30.21
Total Income	82.81	25.08	55.70	97.13	19.44	44.68
EXPENDITURE :
Operating Expenses & Administrative Expenses	1.90	1.53	2.03	2.90	32.35	5.08
Miscellaneous Expenses	4.55	3.63	4.83	10.31	2.56	8.32
Interest	3.23	3.03	2.93	2.52	2.20	2.33
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	5.26	3.25	8.68	11.76	5.02	2.60
Total Expenditure	14.94	11.44	18.47	27.49	42.13	18.33
Gross Profit	67.89	13.63	37.24	69.65	-22.68	26.36
Depreciation	0.06	0.04	0.02	0.01	0.01	0.10
Profit Before Tax	67.83	13.59	37.22	69.64	-22.69	26.26
Tax	8.07	1.95	6.57	0.39	0.00	6.33
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	4.70	-0.54	-2.16	8.51	0.00	0.10
Reported Net Profit	55.06	12.19	32.81	60.74	-22.69	19.82
Extraordinary Items	0.00	0.05	0.00	1.09	0.03	-0.25
Adjusted Net Profit	55.06	12.14	32.81	59.65	-22.72	20.07
Adjustment below Net Profit	-0.01	0.00	-0.14	0.02	-0.03	0.01
P & L Balance brought forward	129.96	123.98	100.39	18.41	44.16	36.73
Appropriations	5.03	3.77	2.51	-21.23	3.03	12.41
P & L Balance carried down	168.96	129.96	123.98	100.39	18.41	44.16
Dividend	0.00	0.00	0.00	0.00	2.51	3.77
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	30.00	10.00	30.00	20.00	20.00	30.00
Dividend Per Share(Rs)	3.00	1.00	3.00	2.00	2.00	3.00
Earnings Per Share-Unit Curr	43.80	9.70	26.10	48.32	-18.05	15.77
Earnings Per Share(Adj)-Unit Curr	43.80	9.70	26.10	48.32	-18.05	15.77
Book Value-Unit Curr	277.87	233.37	228.89	203.09	116.40	136.53
Book Value(Adj)-Unit Curr	277.87	233.37	228.89	203.09	116.40	136.53