Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	514.07	304.18	278.13
Other Operating Income	0.00	0.00	0.00
Other Income	2.79	3.13	4.61
Total Income	516.86	307.31	282.74
Total Expenditure	433.62	263.66	247.37
PBIDT	83.24	43.65	35.37
Interest	11.18	8.70	12.68
PBDT	72.07	34.95	22.69
Depreciation	7.10	6.86	6.82
Tax	17.58	7.89	4.11
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.81	-0.55	0.09
Reported Profit After Tax	48.20	20.74	11.68
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	48.20	20.74	11.68
EPS (Unit Curr.)	5.87	2.53	1.42
EPS (Adj) (Unit Curr.)	5.87	2.53	1.42
Calculated EPS (Unit Curr.)	5.87	2.53	1.42
Calculated EPS (Adj) (Unit Curr.)	5.87	2.53	1.42
Calculated EPS (Ann.) (Unit Curr.)	23.49	10.11	5.69
Calculated EPS (Adj) (Ann.) (Unit Curr.)	23.49	10.11	5.69
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	32.83	32.83	32.83
Reserve & Surplus	0.00	0.00	0.00
Face Value	4.00	4.00	4.00
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(%)	16.19	14.35	12.72
PBDTM(%)	14.02	11.49	8.16
PATM(%)	9.38	6.82	4.20
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	5.87	2.53	1.42