Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	206.06	131.48	93.74
Other Operating Income	0.00	0.00	0.00
Other Income	0.03	0.14	0.14
Total Income	206.09	131.62	93.89
Total Expenditure	174.38	112.16	75.04
PBIDT	31.71	19.45	18.85
Interest	0.78	1.15	0.84
PBDT	30.93	18.31	18.01
Depreciation	0.49	0.48	0.48
Tax	7.72	7.29	4.45
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.01	-0.04	-0.01
Reported Profit After Tax	22.73	10.58	13.09
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	22.73	10.58	13.09
EPS (Unit Curr.)	1.93	0.90	1.11
EPS (Adj) (Unit Curr.)	1.93	0.90	1.11
Calculated EPS (Unit Curr.)	3.85	1.79	1.11
Calculated EPS (Adj) (Unit Curr.)	3.85	1.79	1.11
Calculated EPS (Ann.) (Unit Curr.)	15.41	7.17	4.44
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.41	7.17	4.44
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.80	11.80	23.60
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(%)	15.39	14.79	20.11
PBDTM(%)	15.01	13.93	19.21
PATM(%)	11.03	8.05	13.96
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.93	0.90	1.11