Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	252.79	262.69	213.86
Other Operating Income	0.00	0.00	0.00
Other Income	9.21	9.64	9.26
Total Income	262.00	272.33	223.12
Total Expenditure	235.34	221.42	201.94
PBIDT	26.66	50.91	21.18
Interest	0.84	0.89	0.82
PBDT	25.82	50.02	20.36
Depreciation	10.30	10.57	10.33
Tax	5.15	12.04	2.19
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.83	-1.86	0.74
Reported Profit After Tax	11.20	29.27	7.10
Extra-ordinary Items	-3.29	0.00	0.00
Adjusted Profit After Extra-ordinary item	14.49	29.27	7.10
EPS (Unit Curr.)	1.88	4.90	1.19
EPS (Adj) (Unit Curr.)	1.88	4.90	1.19
Calculated EPS (Unit Curr.)	1.88	4.91	1.19
Calculated EPS (Adj) (Unit Curr.)	1.88	4.91	1.19
Calculated EPS (Ann.) (Unit Curr.)	7.51	19.62	4.76
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.51	19.62	4.76
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	29.83	29.83	29.83
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
Public Shareholding (No. Of Shares)	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00
PBIDTM(%)	10.55	19.38	9.90
PBDTM(%)	10.21	19.04	9.52
PATM(%)	4.43	11.14	3.32
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.88	4.90	1.19