Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	3269.83	3159.75	2852.48
Other Operating Income	0.00	0.00	0.00
Other Income	47.50	48.04	68.49
Total Income	3317.33	3207.79	2920.97
Total Expenditure	2947.78	2733.76	2510.76
PBIDT	369.55	474.03	410.21
Interest	218.95	195.46	190.16
PBDT	150.60	278.57	220.05
Depreciation	399.70	384.25	349.47
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-53.97	-26.46	-30.14
Reported Profit After Tax	-195.13	-79.22	-99.28
Extra-ordinary Items	-98.33	0.00	0.00
Adjusted Profit After Extra-ordinary item	-96.80	-79.22	-99.28
EPS (Unit Curr.)	-1.84	-0.75	-1.02
EPS (Adj) (Unit Curr.)	-1.84	-0.75	-1.02
Calculated EPS (Unit Curr.)	-1.82	-0.78	-0.98
Calculated EPS (Adj) (Unit Curr.)	-1.82	-0.78	-0.98
Calculated EPS (Ann.) (Unit Curr.)	-7.29	-3.12	-3.91
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-7.29	-3.12	-3.91
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	1071.16	1015.02	1015.01
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(%)	11.30	15.00	14.38
PBDTM(%)	4.61	8.82	7.71
PATM(%)	-5.97	-2.51	-3.48
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-1.84	-0.75	-1.02