Equity Analysis

Particulars	Dec 2022	Sep 2022	Jun 2022
Gross Sales	150.61	164.97	145.90
Other Operating Income	0.00	0.00	0.00
Other Income	0.93	1.06	0.99
Total Income	151.54	166.03	146.89
Total Expenditure	155.64	176.08	160.27
PBIDT	-4.10	-10.05	-13.38
Interest	2.18	2.13	2.30
PBDT	-6.28	-12.18	-15.68
Depreciation	3.61	3.69	3.53
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.51	-3.84	-4.80
Reported Profit After Tax	-7.38	-12.03	-14.41
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-7.38	-12.03	-14.41
EPS (Unit Curr.)	-1.47	-2.39	-2.87
EPS (Adj) (Unit Curr.)	-1.47	-2.39	-2.87
Calculated EPS (Unit Curr.)	-1.47	-2.39	-2.87
Calculated EPS (Adj) (Unit Curr.)	-1.47	-2.39	-2.87
Calculated EPS (Ann.) (Unit Curr.)	-5.87	-9.58	-11.47
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-5.87	-9.58	-11.47
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.05	10.05	10.05
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(%)	-2.72	-6.09	-9.17
PBDTM(%)	-4.17	-7.38	-10.75
PATM(%)	-4.90	-7.29	-9.88
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-1.47	-2.39	-2.87