Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	226.91	181.91	220.33
Other Operating Income	0.00	0.00	0.00
Other Income	3.08	1.78	5.55
Total Income	229.99	183.69	225.88
Total Expenditure	309.17	174.98	247.91
PBIDT	-79.18	8.71	-22.02
Interest	17.92	13.62	13.88
PBDT	-97.10	-4.90	-35.90
Depreciation	13.44	12.69	12.78
Tax	5.44	-3.78	-0.63
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-43.36	-0.13	-3.98
Reported Profit After Tax	-72.62	-13.68	-44.07
Extra-ordinary Items	-91.53	0.00	-1.93
Adjusted Profit After Extra-ordinary item	18.91	-13.68	-42.14
EPS (Unit Curr.)	-4.34	-0.82	-2.65
EPS (Adj) (Unit Curr.)	-4.34	-0.82	-2.65
Calculated EPS (Unit Curr.)	-4.34	-0.82	-2.63
Calculated EPS (Adj) (Unit Curr.)	-4.34	-0.82	-2.63
Calculated EPS (Ann.) (Unit Curr.)	-17.34	-3.27	-10.53
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-17.34	-3.27	-10.53
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	16.75	16.75	16.75
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(%)	-34.89	4.79	-9.99
PBDTM(%)	-42.79	-2.69	-16.29
PATM(%)	-32.00	-7.52	-20.00
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-4.29	-0.81	-2.61