Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	48.42	118.46	94.09
Other Operating Income	0.00	0.00	0.00
Other Income	39.91	5.28	9.01
Total Income	88.33	123.74	103.10
Total Expenditure	42.91	104.72	93.79
PBIDT	45.42	19.02	9.31
Interest	15.62	9.25	10.35
PBDT	29.80	9.77	-1.04
Depreciation	0.50	0.59	0.62
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	6.54	-1.01	1.33
Reported Profit After Tax	22.76	10.19	-2.99
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	22.76	10.19	-2.99
EPS (Unit Curr.)	1.76	1.27	-0.40
EPS (Adj) (Unit Curr.)	1.76	1.27	-0.40
Calculated EPS (Unit Curr.)	1.76	1.27	-0.37
Calculated EPS (Adj) (Unit Curr.)	1.76	1.27	-0.37
Calculated EPS (Ann.) (Unit Curr.)	7.04	5.10	-1.50
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.04	5.10	-1.50
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	129.35	79.94	79.94
Reserve & Surplus	2360.87	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(%)	93.80	16.06	9.89
PBDTM(%)	61.54	8.25	-1.11
PATM(%)	47.01	8.60	-3.18
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.76	1.27	-0.40