Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	2374.37	2488.40	2363.91
Other Operating Income	34.29	85.36	119.04
Other Income	159.56	533.25	22.03
Total Income	2568.22	3107.01	2504.98
Total Expenditure	2209.47	2269.65	2125.19
PBIDT	358.75	837.36	379.79
Interest	90.57	84.06	70.14
PBDT	268.18	753.30	309.65
Depreciation	89.51	88.75	85.94
Tax	52.86	37.86	41.78
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.23	-15.32	13.98
Reported Profit After Tax	121.58	642.01	167.95
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	121.58	642.01	167.95
EPS (Unit Curr.)	0.17	0.94	0.25
EPS (Adj) (Unit Curr.)	0.17	0.94	0.25
Calculated EPS (Unit Curr.)	0.17	0.91	0.25
Calculated EPS (Adj) (Unit Curr.)	0.17	0.91	0.25
Calculated EPS (Ann.) (Unit Curr.)	0.69	3.65	0.99
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.69	3.65	0.99
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	703.63	703.63	677.64
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(%)	15.11	33.65	16.07
PBDTM(%)	11.29	30.27	13.10
PATM(%)	5.12	25.80	7.10
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.17	0.94	0.25