Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	1166.00	1009.00	1047.00
Other Operating Income	0.00	0.00	0.00
Other Income	16.00	95.00	202.00
Total Income	1182.00	1104.00	1249.00
Total Expenditure	957.00	865.00	812.00
PBIDT	225.00	239.00	437.00
Interest	50.00	32.00	13.00
PBDT	175.00	207.00	424.00
Depreciation	92.00	90.00	87.00
Tax	7.00	10.00	57.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.00	8.00	9.00
Reported Profit After Tax	72.00	99.00	271.00
Extra-ordinary Items	0.00	0.00	15.00
Adjusted Profit After Extra-ordinary item	72.00	99.00	256.00
EPS (Unit Curr.)	2.83	3.89	10.64
EPS (Adj) (Unit Curr.)	2.83	3.89	10.64
Calculated EPS (Unit Curr.)	2.82	3.88	10.63
Calculated EPS (Adj) (Unit Curr.)	2.82	3.88	10.63
Calculated EPS (Ann.) (Unit Curr.)	11.29	15.53	42.51
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.29	15.53	42.51
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	255.00	255.00	255.00
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(%)	19.30	23.69	41.74
PBDTM(%)	15.01	20.52	40.50
PATM(%)	6.17	9.81	25.88
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	2.83	3.89	10.64