Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	881.61	774.20	808.02
Other Operating Income	0.00	0.00	0.00
Other Income	11.79	10.03	10.48
Total Income	893.40	784.23	818.50
Total Expenditure	852.52	760.32	704.76
PBIDT	40.88	23.91	113.74
Interest	4.00	4.05	4.01
PBDT	36.88	19.86	109.73
Depreciation	9.03	8.86	8.86
Tax	6.12	3.00	25.50
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.35	0.24	0.19
Reported Profit After Tax	20.38	7.76	75.18
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	20.38	7.76	75.18
EPS (Unit Curr.)	14.47	5.51	53.36
EPS (Adj) (Unit Curr.)	14.47	5.51	53.36
Calculated EPS (Unit Curr.)	14.46	5.51	53.36
Calculated EPS (Adj) (Unit Curr.)	14.46	5.51	53.36
Calculated EPS (Ann.) (Unit Curr.)	57.86	22.03	213.43
Calculated EPS (Adj) (Ann.) (Unit Curr.)	57.86	22.03	213.43
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	14.09	14.09	14.09
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	4.64	3.09	14.08
PBDTM(%)	4.18	2.57	13.58
PATM(%)	2.31	1.00	9.30
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	14.47	5.51	53.36