Equity Analysis

Particulars	Mar 2023	Sep 2022	Mar 2022
Gross Sales	45.97	50.89	45.38
Other Operating Income	0.00	0.00	0.00
Other Income	-0.05	0.89	0.12
Total Income	45.92	51.78	45.50
Total Expenditure	43.01	50.08	41.68
PBIDT	2.91	1.70	3.82
Interest	0.40	0.37	0.43
PBDT	2.51	1.33	3.39
Depreciation	1.27	1.00	0.99
Tax	0.37	0.08	0.09
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.07	-0.03	-0.01
Reported Profit After Tax	0.94	0.28	2.32
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.94	0.28	2.32
EPS (Unit Curr.)	0.64	0.19	1.59
EPS (Adj) (Unit Curr.)	0.64	0.19	1.59
Calculated EPS (Unit Curr.)	0.64	0.19	1.59
Calculated EPS (Adj) (Unit Curr.)	0.64	0.19	1.59
Calculated EPS (Ann.) (Unit Curr.)	2.57	0.77	6.34
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.57	0.77	6.34
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	14.63	14.63	14.63
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(%)	6.33	3.34	8.42
PBDTM(%)	5.46	2.61	7.47
PATM(%)	2.04	0.55	5.11
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.64	0.19	1.59