Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	108.81	66.56	42.37	10.91	0.04	0.04
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	108.81	66.56	42.37	10.91	0.04	0.04
Other Income	3.28	5.06	0.00	0.00	0.00	0.00
Stock Adjustments	0.49	0.30	0.06	0.00	0.00	0.00
Total Income	112.58	71.92	42.43	10.91	0.04	0.04
EXPENDITURE :
Raw Materials	35.84	25.56	13.76	0.00	0.00	0.00
Power & Fuel Cost	15.96	2.26	1.92	0.10	0.00	0.00
Employee Cost	2.84	1.85	1.31	0.74	0.02	0.00
Other Manufacturing Expenses	5.13	4.60	5.62	0.48	0.00	0.00
Selling & Administrative Expenses	37.03	23.59	9.84	3.22	0.06	0.05
Miscellaneous Expenses	0.00	0.00	0.01	0.00	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	96.80	57.86	32.45	4.54	0.08	0.06
Operating Profit	15.77	14.06	9.99	6.37	-0.04	-0.02
Interest	0.89	0.49	0.23	0.02	0.00	0.00
Gross Profit	14.88	13.57	9.76	6.35	-0.04	-0.02
Depreciation	0.49	0.52	0.50	0.19	0.00	0.00
Profit Before Tax	14.39	13.05	9.26	6.16	-0.04	-0.02
Tax	3.67	2.13	1.34	0.26	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	-0.03	0.01	0.00	0.00	0.00
Reported Net Profit	10.73	10.96	7.91	5.89	-0.04	-0.02
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	10.73	10.96	7.91	5.89	-0.04	-0.02
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	24.63	13.67	5.77	-0.13	-0.09	-0.07
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	35.36	24.63	13.67	5.77	-0.13	-0.09
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
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	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	446.98	456.64	329.49	245.60	-1.82	0.00
Earnings Per Share(Adj)-Unit Curr	446.98	456.64	329.49	245.60	-1.82	0.00
Book Value-Unit Curr	1482.61	1035.86	578.36	247.40	2.60	5.08
Book Value(Adj)-Unit Curr	1482.61	1035.86	578.36	247.40	2.60	5.08