Equity Analysis

Particulars	Sep 2023	Jun 2023	Mar 2023
Gross Sales	0.00	0.00	7.65
Other Operating Income	0.00	0.00	0.00
Other Income	0.16	0.10	0.49
Total Income	0.16	0.10	8.15
Total Expenditure	4.69	4.31	11.67
PBIDT	-4.52	-4.21	-3.53
Interest	2.09	1.72	2.06
PBDT	-6.61	-5.93	-5.59
Depreciation	0.03	0.03	0.09
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.73	-1.38	-1.80
Reported Profit After Tax	-4.92	-4.59	-3.88
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-4.92	-4.59	-3.88
EPS (Unit Curr.)	-1.14	-1.06	-0.90
EPS (Adj) (Unit Curr.)	-1.14	-1.06	-0.90
Calculated EPS (Unit Curr.)	-1.14	-1.06	-0.90
Calculated EPS (Adj) (Unit Curr.)	-1.14	-1.06	-0.90
Calculated EPS (Ann.) (Unit Curr.)	-4.56	-4.25	-3.59
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-4.56	-4.25	-3.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	43.18	43.18	43.18
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	17594000.00	17594000.00	0.00
Public Shareholding (% in Equity)	40.75	40.75	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	25586000.00	25586000.00	0.00
Non Encumbered - % in Total Promoters Holding	100.00	100.00	0.00
Non Encumbered - % in Total Equity	59.25	59.25	0.00
PBIDTM(%)	0.00	0.00	-46.14
PBDTM(%)	0.00	0.00	-73.07
PATM(%)	0.00	0.00	-50.72
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-1.14	-1.06	-0.90