Equity Analysis

Particulars	Dec 2018	Sep 2018	Jun 2018
Gross Sales	221.51	242.74	235.69
Other Operating Income	0.00	0.00	0.00
Other Income	2.61	15.50	7.74
Total Income	224.12	258.24	243.43
Total Expenditure	203.14	218.81	215.79
PBIDT	20.98	39.43	27.64
Interest	23.37	18.06	12.78
PBDT	-2.40	21.37	14.86
Depreciation	7.30	6.69	6.70
Tax	0.14	0.57	0.55
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.28	-0.70	-1.13
Reported Profit After Tax	-9.56	14.81	8.74
Extra-ordinary Items	6.03	4.88	4.59
Adjusted Profit After Extra-ordinary item	-15.59	9.93	4.15
EPS (Unit Curr.)	-3.76	5.82	3.43
EPS (Adj) (Unit Curr.)	-3.76	5.82	3.43
Calculated EPS (Unit Curr.)	-3.76	5.82	3.43
Calculated EPS (Adj) (Unit Curr.)	-3.76	5.82	3.43
Calculated EPS (Ann.) (Unit Curr.)	-15.03	23.27	13.73
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-15.03	23.27	13.73
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	25.45	25.45	25.45
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(%)	9.47	16.24	11.73
PBDTM(%)	-1.08	8.80	6.30
PATM(%)	-4.32	6.10	3.71
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-3.76	5.82	3.43