Equity Analysis

Particulars	Dec 2022	Sep 2022	Jun 2022
Gross Sales	698.54	654.65	897.55
Other Operating Income	0.00	0.00	0.00
Other Income	18.99	14.13	14.26
Total Income	717.53	668.78	911.81
Total Expenditure	1241.53	671.10	837.22
PBIDT	-524.00	-2.32	74.59
Interest	236.03	224.49	217.11
PBDT	-760.03	-226.81	-142.52
Depreciation	65.68	65.82	65.10
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-825.71	-292.63	-207.62
Extra-ordinary Items	-531.91	0.00	0.00
Adjusted Profit After Extra-ordinary item	-293.80	-292.63	-207.62
EPS (Unit Curr.)	-13.78	-4.88	-3.46
EPS (Adj) (Unit Curr.)	-13.78	-4.88	-3.46
Calculated EPS (Unit Curr.)	-13.78	-4.88	-3.46
Calculated EPS (Adj) (Unit Curr.)	-13.78	-4.88	-3.46
Calculated EPS (Ann.) (Unit Curr.)	-55.12	-19.53	-13.86
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-55.12	-19.53	-13.86
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	59.92	59.92	59.92
Reserve & Surplus	-81.26	744.45	1037.08
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(%)	-75.01	-0.35	8.31
PBDTM(%)	-108.80	-34.65	-15.88
PATM(%)	-118.21	-44.70	-23.13
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-13.78	-4.88	-3.46