Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	165.27	148.07	117.69
Other Operating Income	0.00	0.00	0.00
Other Income	51.95	5.99	29.86
Total Income	217.22	154.06	147.55
Total Expenditure	156.94	137.40	123.93
PBIDT	60.28	16.66	23.62
Interest	1.95	1.83	1.82
PBDT	58.33	14.82	21.80
Depreciation	1.63	1.89	1.78
Tax	2.48	2.46	0.65
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.27	-0.41	-0.47
Reported Profit After Tax	53.96	10.88	19.83
Extra-ordinary Items	-2.09	-1.02	-7.97
Adjusted Profit After Extra-ordinary item	56.05	11.90	27.80
EPS (Unit Curr.)	3.26	0.66	1.20
EPS (Adj) (Unit Curr.)	3.26	0.66	1.20
Calculated EPS (Unit Curr.)	3.25	0.66	1.20
Calculated EPS (Adj) (Unit Curr.)	3.25	0.66	1.20
Calculated EPS (Ann.) (Unit Curr.)	13.01	2.63	4.79
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.01	2.63	4.79
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	75.00	75.00	0.00
Equity	33.17	33.14	33.11
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(%)	36.47	11.25	20.07
PBDTM(%)	35.29	10.01	18.52
PATM(%)	32.65	7.35	16.85
Dividend Per Share(Rs)	1.50	1.50	0.00
Diluted EPS	3.20	0.65	1.18