Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	62.27	38.85	16.15
Excise Duty	0.00	0.00	0.00
Net Sales	62.27	38.85	16.15
Other Income	0.67	0.21	0.02
Stock Adjustments	1.87	2.00	1.71
Total Income	64.81	41.06	17.88
EXPENDITURE :
Raw Materials	38.83	26.08	11.46
Power & Fuel Cost	1.28	1.00	0.55
Employee Cost	10.10	8.27	3.74
Other Manufacturing Expenses	0.56	0.34	0.19
Selling & Administrative Expenses	2.09	2.31	1.40
Miscellaneous Expenses	0.05	0.01	0.02
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00
Total Expenditure	52.90	38.02	17.35
Operating Profit	11.90	3.05	0.53
Interest	1.37	0.42	0.26
Gross Profit	10.53	2.63	0.27
Depreciation	1.91	0.53	0.28
Profit Before Tax	8.62	2.10	-0.01
Tax	2.23	0.65	0.00
Fringe Benefit tax	0.00	0.00	0.00
Deferred Tax	-0.04	-0.09	0.02
Reported Net Profit	6.43	1.53	-0.03
Extraordinary Items	-0.01	0.00	0.00
Adjusted Net Profit	6.44	1.53	-0.03
Adjustment below Net Profit	0.00	0.00	0.00
P & L Balance brought forward	1.48	-0.06	-0.03
Statutory Appropriations	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00
P & L Balance carried down	7.91	1.48	-0.06
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	6431.50	1534.70	-32.20
Earnings Per Share(Adj)-Unit Curr	6431.50	1534.70	-32.20
Book Value-Unit Curr	7918.50	1487.00	-47.70
Book Value(Adj)-Unit Curr	7918.50	1487.00	-47.70