Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	187.87	144.28	156.92
Other Operating Income	0.00	0.00	0.00
Other Income	1.37	2.56	4.41
Total Income	189.25	146.84	161.33
Total Expenditure	144.93	111.53	119.58
PBIDT	44.32	35.31	41.75
Interest	0.93	1.01	0.87
PBDT	43.39	34.30	40.88
Depreciation	5.70	5.45	5.31
Tax	5.21	7.23	-6.64
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.16	-2.22	-0.81
Reported Profit After Tax	32.31	23.84	43.03
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	32.31	23.84	43.03
EPS (Unit Curr.)	16.15	11.98	43.40
EPS (Adj) (Unit Curr.)	16.15	11.98	21.70
Calculated EPS (Unit Curr.)	16.16	11.98	43.24
Calculated EPS (Adj) (Unit Curr.)	16.16	11.98	21.62
Calculated EPS (Ann.) (Unit Curr.)	64.62	47.92	172.97
Calculated EPS (Adj) (Ann.) (Unit Curr.)	64.62	47.92	86.49
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	20.00	19.90	9.95
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(%)	23.59	24.47	26.61
PBDTM(%)	23.10	23.77	26.05
PATM(%)	17.20	16.52	27.42
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	16.21	11.90	43.28