Equity Analysis

Particulars	Jun 2023	Mar 2023	Dec 2022
Gross Sales	113.27	116.82	153.12
Other Operating Income	0.00	0.00	0.00
Other Income	1.37	1.48	8.18
Total Income	114.64	118.30	161.30
Total Expenditure	139.67	141.51	166.80
PBIDT	-25.03	-23.21	-5.50
Interest	12.56	13.43	10.44
PBDT	-37.59	-36.64	-15.94
Depreciation	2.44	2.81	2.65
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-40.03	-39.45	-18.59
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-40.03	-39.45	-18.59
EPS (Unit Curr.)	-0.46	-0.45	-0.21
EPS (Adj) (Unit Curr.)	-0.46	-0.45	-0.21
Calculated EPS (Unit Curr.)	-0.46	-0.45	-0.21
Calculated EPS (Adj) (Unit Curr.)	-0.46	-0.45	-0.21
Calculated EPS (Ann.) (Unit Curr.)	-1.84	-1.82	-0.86
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-1.84	-1.82	-0.86
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	217.08	217.08	217.08
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.50	2.50	2.50
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(%)	-22.10	-19.87	-3.59
PBDTM(%)	-33.19	-31.36	-10.41
PATM(%)	-35.34	-33.77	-12.14
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-0.46	-0.45	-0.21