Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	5.49	3.32	7.02
Other Operating Income	0.00	0.00	0.00
Other Income	3.67	3.39	3.53
Total Income	9.16	6.71	10.55
Total Expenditure	2.78	3.68	7.32
PBIDT	6.38	3.03	3.23
Interest	1.41	1.65	1.57
PBDT	4.97	1.38	1.66
Depreciation	0.58	0.57	0.56
Tax	0.63	0.03	0.05
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.02	0.01	0.06
Reported Profit After Tax	3.75	0.77	0.98
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.75	0.77	0.98
EPS (Unit Curr.)	1.66	0.34	0.44
EPS (Adj) (Unit Curr.)	1.66	0.34	0.44
Calculated EPS (Unit Curr.)	1.66	0.34	0.44
Calculated EPS (Adj) (Unit Curr.)	1.66	0.34	0.44
Calculated EPS (Ann.) (Unit Curr.)	6.64	1.36	1.74
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.64	1.36	1.74
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.29	11.29	11.29
Reserve & Surplus	182.62	0.00	0.00
Face Value	5.00	5.00	5.00
Public Shareholding (No. Of Shares)	6691910.00	6691910.00	6691910.00
Public Shareholding (% in Equity)	29.63	29.63	29.63
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	15893290.00	15893290.00	15893290.00
Non Encumbered - % in Total Promoters Holding	100.00	100.00	100.00
Non Encumbered - % in Total Equity	70.37	70.37	70.37
PBIDTM(%)	116.21	91.27	46.01
PBDTM(%)	90.53	41.57	23.65
PATM(%)	68.31	23.19	13.96
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.66	0.34	0.44