Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	13094.86	12384.69	10301.59
Other Operating Income	0.00	0.00	0.00
Other Income	272.44	445.03	7.83
Total Income	13367.30	12829.72	10309.42
Total Expenditure	12796.44	12107.57	10049.57
PBIDT	570.86	722.15	259.85
Interest	31.19	31.72	40.05
PBDT	539.67	690.43	219.80
Depreciation	9.01	8.65	10.11
Tax	72.53	65.79	56.01
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.43	-2.09	-1.99
Reported Profit After Tax	460.56	618.08	155.67
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	460.56	618.08	155.67
EPS (Unit Curr.)	5.89	7.91	1.99
EPS (Adj) (Unit Curr.)	5.89	7.91	1.99
Calculated EPS (Unit Curr.)	5.89	7.91	1.99
Calculated EPS (Adj) (Unit Curr.)	5.89	7.91	1.99
Calculated EPS (Ann.) (Unit Curr.)	23.57	31.63	7.97
Calculated EPS (Adj) (Ann.) (Unit Curr.)	23.57	31.63	7.97
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	156.35	156.35	156.35
Reserve & Surplus	0.00	3758.82	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(%)	4.36	5.83	2.52
PBDTM(%)	4.12	5.57	2.13
PATM(%)	3.52	4.99	1.51
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	5.89	7.91	1.99