Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	61.80	0.79	12.75	10.75	8.97	10.83
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	61.80	0.79	12.75	10.75	8.97	10.83
Other Income	0.18	1.03	0.61	0.14	0.17	0.36
Stock Adjustments	-23.49	0.00	2.14	-3.89	6.64	6.29
Total Income	38.49	1.82	15.50	7.00	15.78	17.48
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	4.70	9.97
Power & Fuel Cost	0.01	0.01	0.01	0.01	3.40	0.01
Employee Cost	2.12	1.41	1.90	1.81	1.58	0.63
Other Manufacturing Expenses	0.03	0.05	0.11	0.03	1.93	0.03
Selling & Administrative Expenses	6.35	2.96	1.45	1.51	1.22	1.93
Miscellaneous Expenses	0.22	0.16	0.22	0.20	0.03	0.11
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	8.73	4.59	3.69	3.55	12.85	12.69
Operating Profit	29.76	-2.76	11.82	3.43	2.92	4.81
Interest	2.09	3.92	3.58	2.73	1.39	0.41
Gross Profit	27.67	-6.68	8.24	0.70	1.53	4.40
Depreciation	0.19	0.23	0.18	0.20	0.22	0.14
Profit Before Tax	27.48	-6.91	8.06	0.50	1.31	4.26
Tax	6.14	4.12	2.03	0.06	0.57	1.43
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.14	-0.29	0.01	-0.01	-0.02	-0.01
Reported Net Profit	21.20	-10.75	6.02	0.45	0.76	2.84
Extraordinary Items	0.05	0.70	0.43	-0.11	0.00	0.00
Adjusted Net Profit	21.15	-11.45	5.59	0.56	0.76	2.84
Adjustment below Net Profit	0.03	-15.67	0.17	0.00	-8.90	0.00
P & L Balance brought forward	-29.75	-2.64	1.22	0.77	8.91	6.06
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.69	0.00	0.00	0.00	0.00
P & L Balance carried down	-8.52	-29.75	7.42	1.22	0.77	8.90
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	4.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.40	0.00	0.00	0.00
Earnings Per Share-Unit Curr	12.22	-6.20	3.47	0.36	0.85	1273.72
Earnings Per Share(Adj)-Unit Curr	1.22	-0.62	0.35	0.36	0.85	1273.72
Book Value-Unit Curr	6.41	-5.83	15.60	10.96	10.86	4001.08
Book Value(Adj)-Unit Curr	0.64	-0.58	1.56	10.96	10.86	4001.08