Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	11006.90	10826.50	10390.10
Other Operating Income	17.40	14.90	22.00
Other Income	382.30	303.90	264.40
Total Income	11406.60	11145.30	10676.50
Total Expenditure	6471.60	6490.80	6404.50
PBIDT	4935.00	4654.50	4272.00
Interest	5943.70	6605.60	5518.80
PBDT	-1008.70	-1951.10	-1246.80
Depreciation	5483.90	5258.40	5224.50
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	-6492.60	-7209.50	-6471.30
Extra-ordinary Items	142.10	0.00	0.00
Adjusted Profit After Extra-ordinary item	-6634.70	-7209.50	-6471.30
EPS (Unit Curr.)	-0.93	-1.04	-1.03
EPS (Adj) (Unit Curr.)	-0.93	-1.04	-1.03
Calculated EPS (Unit Curr.)	-0.93	-1.03	-0.95
Calculated EPS (Adj) (Unit Curr.)	-0.93	-1.03	-0.95
Calculated EPS (Ann.) (Unit Curr.)	-3.73	-4.14	-3.81
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-3.73	-4.14	-3.81
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	69699.80	69699.80	67878.90
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(%)	44.84	42.99	41.12
PBDTM(%)	-9.16	-18.02	-12.00
PATM(%)	-58.99	-66.59	-62.28
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-0.93	-1.04	-1.03