Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	10.63	11.77	13.95	7.68	8.30	18.60
Other Income	0.23	0.01	0.00	0.02	0.00	0.00
Total Income	10.86	11.78	13.95	7.70	8.30	18.60
EXPENDITURE :
Operating Expenses & Administrative Expenses	0.20	0.15	0.15	0.20	0.20	0.19
Miscellaneous Expenses	0.82	1.24	8.11	0.13	0.04	12.60
Interest	4.09	3.81	2.85	5.33	4.85	2.81
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	1.02	0.98	0.97	1.09	1.08	1.14
Total Expenditure	6.13	6.18	12.08	6.75	6.17	16.74
Gross Profit	4.73	5.60	1.87	0.96	2.13	1.86
Depreciation	0.00	0.01	0.01	0.02	0.04	0.07
Profit Before Tax	4.73	5.59	1.86	0.94	2.09	1.79
Tax	0.06	0.00	0.16	0.14	0.24	-0.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1.01	0.01	0.01	0.00	0.00	-0.03
Reported Net Profit	5.68	5.58	1.69	0.81	1.85	1.83
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	5.68	5.58	1.69	0.81	1.85	1.83
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	19.31	14.78	13.42	12.79	11.33	10.99
Appropriations	0.08	-0.06	-0.01	0.00	0.02	1.12
P & L Balance carried down	23.77	19.31	14.76	13.41	12.79	11.33
Dividend	0.00	0.00	0.00	0.00	0.00	1.09
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	10.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	1.00
Earnings Per Share-Unit Curr	2.60	2.56	0.77	0.37	1.69	1.67
Earnings Per Share(Adj)-Unit Curr	2.60	2.56	0.77	0.37	0.85	0.84
Book Value-Unit Curr	139.54	115.51	100.10	84.14	162.60	69.80
Book Value(Adj)-Unit Curr	139.54	115.51	100.10	84.14	81.32	34.90