Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	156.38	145.01	168.00
Other Operating Income	0.00	0.00	0.00
Other Income	83.34	2.87	14.14
Total Income	239.72	147.88	182.14
Total Expenditure	202.32	150.69	168.50
PBIDT	37.39	-2.81	13.64
Interest	2.03	8.24	5.44
PBDT	35.36	-11.05	8.20
Depreciation	11.23	11.08	10.96
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.31	-1.05	-1.03
Reported Profit After Tax	25.44	-21.07	-1.73
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	25.44	-21.07	-1.73
EPS (Unit Curr.)	4.72	-4.07	-0.33
EPS (Adj) (Unit Curr.)	4.72	-4.07	-0.33
Calculated EPS (Unit Curr.)	4.57	-4.07	-0.33
Calculated EPS (Adj) (Unit Curr.)	4.57	-4.07	-0.33
Calculated EPS (Ann.) (Unit Curr.)	18.29	-16.26	-1.33
Calculated EPS (Adj) (Ann.) (Unit Curr.)	18.29	-16.26	-1.33
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	55.63	51.83	51.82
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(%)	23.91	-1.94	8.12
PBDTM(%)	22.61	-7.62	4.88
PATM(%)	16.27	-14.53	-1.03
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	4.39	-4.07	-0.33