Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	1427.00	1090.00	802.00
Other Operating Income	0.00	0.00	0.00
Other Income	378.00	232.00	79.00
Total Income	1805.00	1322.00	881.00
Total Expenditure	1291.00	1064.00	741.00
PBIDT	514.00	258.00	140.00
Interest	56.00	80.00	45.00
PBDT	458.00	178.00	95.00
Depreciation	39.00	28.00	34.00
Tax	-572.00	4.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.00	-1.00	0.00
Reported Profit After Tax	992.00	147.00	61.00
Extra-ordinary Items	373.00	102.00	77.00
Adjusted Profit After Extra-ordinary item	619.00	45.00	-16.00
EPS (Unit Curr.)	13.05	1.96	0.82
EPS (Adj) (Unit Curr.)	13.05	1.88	0.79
Calculated EPS (Unit Curr.)	12.80	1.96	0.81
Calculated EPS (Adj) (Unit Curr.)	12.80	1.88	0.78
Calculated EPS (Ann.) (Unit Curr.)	51.20	7.84	3.25
Calculated EPS (Adj) (Ann.) (Unit Curr.)	51.20	7.52	3.12
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	155.00	150.00	150.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	36.02	23.67	17.46
PBDTM(%)	32.10	16.33	11.85
PATM(%)	69.52	13.49	7.61
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	12.67	1.96	0.82