Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	1794.09	1808.65	2003.66
Other Operating Income	0.00	0.00	0.00
Other Income	38.96	269.32	104.33
Total Income	1833.05	2077.97	2107.99
Total Expenditure	1691.69	1404.49	1541.98
PBIDT	141.36	673.48	566.01
Interest	59.79	42.00	62.75
PBDT	81.57	631.48	503.26
Depreciation	249.27	246.48	272.88
Tax	64.38	70.65	86.12
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-112.19	-27.58	-29.67
Reported Profit After Tax	-119.89	341.93	173.93
Extra-ordinary Items	-242.20	154.56	-6.39
Adjusted Profit After Extra-ordinary item	122.31	187.37	180.32
EPS (Unit Curr.)	-4.21	12.00	6.10
EPS (Adj) (Unit Curr.)	-4.21	12.00	6.10
Calculated EPS (Unit Curr.)	-4.21	12.00	6.10
Calculated EPS (Adj) (Unit Curr.)	-4.21	12.00	6.10
Calculated EPS (Ann.) (Unit Curr.)	-16.83	47.99	24.41
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-16.83	47.99	24.41
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	285.00	285.00	285.00
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(%)	7.88	37.24	28.25
PBDTM(%)	4.55	34.91	25.12
PATM(%)	-6.68	18.91	8.68
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-4.20	11.99	6.10