Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	1874.00	2005.00	1951.00
Other Operating Income	0.00	0.00	0.00
Other Income	8.00	6.00	0.00
Total Income	1724.00	1855.00	1769.00
Total Expenditure	1517.00	1543.00	1486.00
PBIDT	207.00	312.00	283.00
Interest	62.00	64.00	59.00
PBDT	145.00	248.00	224.00
Depreciation	108.00	102.00	98.00
Tax	-11.00	10.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-7.00	-2.00	-6.00
Reported Profit After Tax	55.00	138.00	132.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	55.00	138.00	132.00
EPS (Unit Curr.)	1.52	3.80	3.63
EPS (Adj) (Unit Curr.)	1.52	3.80	3.63
Calculated EPS (Unit Curr.)	1.52	3.81	3.65
Calculated EPS (Adj) (Unit Curr.)	1.52	3.81	3.65
Calculated EPS (Ann.) (Unit Curr.)	6.08	15.25	14.59
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.08	15.25	14.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	181.00	181.00	181.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	12.06	16.87	16.00
PBDTM(%)	8.45	13.41	12.66
PATM(%)	3.21	7.46	7.46
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.52	3.80	3.63