Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	234.22	256.42	156.05
Other Operating Income	3.74	5.70	7.40
Other Income	7.01	8.53	7.77
Total Income	244.98	270.65	171.23
Total Expenditure	185.52	213.16	140.15
PBIDT	59.46	57.49	31.07
Interest	7.29	7.89	6.84
PBDT	52.17	49.61	24.23
Depreciation	16.18	15.69	15.27
Tax	9.06	8.14	2.54
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.67	2.23	1.31
Reported Profit After Tax	25.27	23.55	5.11
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	25.27	23.55	5.11
EPS (Unit Curr.)	1.35	1.26	0.27
EPS (Adj) (Unit Curr.)	1.35	1.26	0.27
Calculated EPS (Unit Curr.)	1.35	1.26	0.27
Calculated EPS (Adj) (Unit Curr.)	1.35	1.26	0.27
Calculated EPS (Ann.) (Unit Curr.)	5.39	5.03	1.09
Calculated EPS (Adj) (Ann.) (Unit Curr.)	5.39	5.03	1.09
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	187.34	187.34	187.34
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(%)	25.39	22.42	19.91
PBDTM(%)	22.27	19.35	15.53
PATM(%)	10.79	9.18	3.27
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.35	1.26	0.27