Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	147.96	152.36	83.65
Other Operating Income	0.00	0.00	0.00
Other Income	7.19	6.47	3.97
Total Income	155.14	158.83	87.62
Total Expenditure	122.70	132.35	75.91
PBIDT	32.45	26.48	11.71
Interest	0.31	0.14	0.12
PBDT	32.14	26.33	11.59
Depreciation	1.76	1.55	1.53
Tax	9.42	6.92	3.04
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.04	-6.57	-5.14
Reported Profit After Tax	21.00	24.43	12.16
Extra-ordinary Items	-0.11	-0.19	-0.06
Adjusted Profit After Extra-ordinary item	21.11	24.62	12.22
EPS (Unit Curr.)	2.45	2.87	1.43
EPS (Adj) (Unit Curr.)	2.45	2.87	1.43
Calculated EPS (Unit Curr.)	2.45	2.85	1.42
Calculated EPS (Adj) (Unit Curr.)	2.45	2.85	1.42
Calculated EPS (Ann.) (Unit Curr.)	9.79	11.39	5.67
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.79	11.39	5.67
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	85.77	85.77	85.77
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(%)	21.93	17.38	14.00
PBDTM(%)	21.72	17.28	13.86
PATM(%)	14.19	16.03	14.54
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	2.45	2.87	1.43