Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	222.98	239.93	263.59
Other Operating Income	0.00	0.00	0.00
Other Income	87.39	7.08	74.76
Total Income	310.37	247.00	338.35
Total Expenditure	204.67	217.36	242.05
PBIDT	105.70	29.64	96.31
Interest	6.27	6.20	6.20
PBDT	99.43	23.44	90.11
Depreciation	2.09	2.03	2.04
Tax	3.42	3.91	6.30
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.68	0.48	0.84
Reported Profit After Tax	93.24	17.02	80.92
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	93.24	17.02	80.92
EPS (Unit Curr.)	6.94	1.27	6.02
EPS (Adj) (Unit Curr.)	6.94	1.27	6.02
Calculated EPS (Unit Curr.)	6.93	1.27	6.02
Calculated EPS (Adj) (Unit Curr.)	6.93	1.27	6.02
Calculated EPS (Ann.) (Unit Curr.)	27.72	5.06	24.07
Calculated EPS (Adj) (Ann.) (Unit Curr.)	27.72	5.06	24.07
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.46	13.45	13.45
Reserve & Surplus	585.78	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	47.40	12.35	36.54
PBDTM(%)	44.59	9.77	34.19
PATM(%)	41.82	7.09	30.70
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	6.93	1.26	6.01