Equity Analysis

Particulars	Jun 2024	Mar 2024	Dec 2023
Gross Sales	120.55	121.89	105.70
Other Operating Income	0.00	0.00	0.00
Other Income	3.84	13.25	4.22
Total Income	124.39	135.14	109.92
Total Expenditure	105.91	103.20	93.08
PBIDT	18.48	31.94	16.84
Interest	0.04	0.04	0.05
PBDT	18.44	31.90	16.79
Depreciation	1.84	1.91	2.12
Tax	4.66	6.07	3.81
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.07	0.07	0.39
Reported Profit After Tax	13.01	23.85	10.47
Extra-ordinary Items	-0.02	-0.09	-0.21
Adjusted Profit After Extra-ordinary item	13.03	23.94	10.68
EPS (Unit Curr.)	0.73	1.33	0.58
EPS (Adj) (Unit Curr.)	0.73	1.33	0.58
Calculated EPS (Unit Curr.)	0.73	1.34	0.59
Calculated EPS (Adj) (Unit Curr.)	0.73	1.34	0.59
Calculated EPS (Ann.) (Unit Curr.)	2.92	5.34	2.35
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.92	5.34	2.35
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	17.85	17.85	17.85
Reserve & Surplus	0.00	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(%)	15.33	26.20	15.93
PBDTM(%)	15.30	26.17	15.88
PATM(%)	10.79	19.57	9.91
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.73	1.33	0.58