Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	137.35	107.49	88.29
Other Operating Income	0.00	0.00	0.00
Other Income	1.29	1.80	1.30
Total Income	138.64	109.29	89.60
Total Expenditure	125.06	100.59	82.55
PBIDT	13.58	8.70	7.04
Interest	0.00	0.03	0.05
PBDT	13.58	8.67	6.99
Depreciation	2.11	1.98	1.81
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.24	-0.37	0.10
Reported Profit After Tax	11.71	7.06	5.09
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	11.71	7.06	5.09
EPS (Unit Curr.)	0.14	0.08	0.06
EPS (Adj) (Unit Curr.)	0.13	0.07	0.05
Calculated EPS (Unit Curr.)	0.13	0.08	0.06
Calculated EPS (Adj) (Unit Curr.)	0.12	0.07	0.05
Calculated EPS (Ann.) (Unit Curr.)	0.52	0.32	0.23
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.47	0.29	0.21
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	180.23	175.47	174.07
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(%)	9.89	8.09	7.97
PBDTM(%)	9.89	8.07	7.92
PATM(%)	8.53	6.57	5.77
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.13	0.08	0.06