Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	88.52	55.21	73.87
Other Operating Income	0.90	0.32	2.70
Other Income	11.29	5.35	9.42
Total Income	100.71	60.88	85.99
Total Expenditure	79.49	67.41	112.32
PBIDT	21.22	-6.53	-26.33
Interest	5.07	4.62	4.76
PBDT	16.15	-11.14	-31.08
Depreciation	1.60	1.52	2.20
Tax	1.56	-0.31	-5.49
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	12.99	-12.35	-27.79
Extra-ordinary Items	-0.15	-0.12	-0.61
Adjusted Profit After Extra-ordinary item	13.14	-12.23	-27.18
EPS (Unit Curr.)	0.27	-0.25	-0.56
EPS (Adj) (Unit Curr.)	0.27	-0.25	-0.56
Calculated EPS (Unit Curr.)	0.27	-0.25	-0.57
Calculated EPS (Adj) (Unit Curr.)	0.27	-0.25	-0.57
Calculated EPS (Ann.) (Unit Curr.)	1.06	-1.01	-2.27
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.06	-1.01	-2.27
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	97.79	97.79	97.79
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(%)	23.97	-11.83	-35.64
PBDTM(%)	18.24	-20.18	-42.07
PATM(%)	14.67	-22.37	-37.62
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.27	-0.25	-0.56