Equity Analysis

Particulars	Dec 2021	Sep 2021	Jun 2021
Gross Sales	374.70	281.40	306.93
Other Operating Income	0.00	0.00	0.00
Other Income	0.24	0.39	0.41
Total Income	374.94	281.78	307.34
Total Expenditure	332.86	262.26	261.75
PBIDT	42.08	19.52	45.59
Interest	2.87	3.04	2.78
PBDT	39.21	16.48	42.81
Depreciation	9.39	9.39	9.38
Tax	5.27	0.72	6.49
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	5.23	-2.58	1.43
Reported Profit After Tax	19.33	8.95	25.51
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	19.33	8.95	25.51
EPS (Unit Curr.)	0.68	0.32	0.90
EPS (Adj) (Unit Curr.)	0.68	0.32	0.90
Calculated EPS (Unit Curr.)	0.68	0.32	0.90
Calculated EPS (Adj) (Unit Curr.)	0.68	0.32	0.90
Calculated EPS (Ann.) (Unit Curr.)	2.74	1.27	3.61
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.74	1.27	3.61
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	28.24	28.24	28.24
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	11.23	6.94	14.85
PBDTM(%)	10.46	5.86	13.95
PATM(%)	5.16	3.18	8.31
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.68	0.32	0.90