Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	1178.30	397.10	577.80
Other Operating Income	0.00	0.00	0.00
Other Income	79.00	71.60	90.10
Total Income	1257.30	468.70	667.90
Total Expenditure	996.30	218.40	366.30
PBIDT	261.00	250.30	301.60
Interest	145.70	135.40	156.70
PBDT	115.30	114.90	144.90
Depreciation	107.50	104.30	112.30
Tax	10.10	0.00	-0.10
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-20.70	-8.60	-34.00
Reported Profit After Tax	18.40	19.20	66.70
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	18.40	19.20	66.70
EPS (Unit Curr.)	0.45	0.48	1.66
EPS (Adj) (Unit Curr.)	0.45	0.48	1.66
Calculated EPS (Unit Curr.)	0.43	0.48	1.66
Calculated EPS (Adj) (Unit Curr.)	0.43	0.48	1.66
Calculated EPS (Ann.) (Unit Curr.)	1.71	1.92	6.66
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.71	1.92	6.66
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	430.70	400.90	400.90
Reserve & Surplus	11279.70	6453.00	6433.80
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(%)	22.15	63.03	52.20
PBDTM(%)	9.79	28.93	25.08
PATM(%)	1.56	4.84	11.54
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.45	0.48	1.66