Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	1090.00	802.00	1248.00
Other Operating Income	0.00	0.00	0.00
Other Income	232.00	79.00	13.00
Total Income	1322.00	881.00	1261.00
Total Expenditure	1064.00	741.00	1222.00
PBIDT	258.00	140.00	39.00
Interest	80.00	45.00	49.00
PBDT	178.00	95.00	-10.00
Depreciation	28.00	34.00	28.00
Tax	4.00	0.00	-31.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.00	0.00	3.00
Reported Profit After Tax	147.00	61.00	-10.00
Extra-ordinary Items	119.00	77.00	-86.00
Adjusted Profit After Extra-ordinary item	28.00	-16.00	76.00
EPS (Unit Curr.)	1.96	0.82	-0.14
EPS (Adj) (Unit Curr.)	1.96	0.82	-0.14
Calculated EPS (Unit Curr.)	1.96	0.81	-0.13
Calculated EPS (Adj) (Unit Curr.)	1.96	0.81	-0.13
Calculated EPS (Ann.) (Unit Curr.)	7.84	3.25	-0.53
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.84	3.25	-0.53
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	150.00	150.00	150.00
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(%)	23.67	17.46	3.13
PBDTM(%)	16.33	11.85	-0.80
PATM(%)	13.49	7.61	-0.80
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.96	0.82	-0.14