Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	81.14	71.92	69.04
Other Operating Income	0.00	0.00	0.00
Other Income	290.54	21.35	16.96
Total Income	371.68	93.27	86.01
Total Expenditure	32.37	33.50	29.13
PBIDT	339.31	59.76	56.87
Interest	0.00	0.09	0.09
PBDT	339.31	59.67	56.79
Depreciation	1.98	2.65	2.31
Tax	85.19	14.60	13.90
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.29	-0.60	0.12
Reported Profit After Tax	252.43	43.02	40.46
Extra-ordinary Items	205.91	-1.44	0.00
Adjusted Profit After Extra-ordinary item	46.52	44.46	40.46
EPS (Unit Curr.)	35.86	6.11	5.75
EPS (Adj) (Unit Curr.)	35.86	6.11	5.75
Calculated EPS (Unit Curr.)	35.86	6.11	5.75
Calculated EPS (Adj) (Unit Curr.)	35.86	6.11	5.75
Calculated EPS (Ann.) (Unit Curr.)	143.43	24.45	22.99
Calculated EPS (Adj) (Ann.) (Unit Curr.)	143.43	24.45	22.99
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	320.00	40.00	0.00
Equity	70.40	70.40	70.40
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(%)	418.18	83.09	82.37
PBDTM(%)	418.18	82.97	82.26
PATM(%)	311.10	59.82	58.60
Dividend Per Share(Rs)	32.00	4.00	0.00
Diluted EPS	35.86	6.11	5.75