Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	47.55	41.33	29.41
Other Operating Income	0.00	0.00	0.00
Other Income	0.86	0.34	0.23
Total Income	48.41	41.67	29.64
Total Expenditure	16.12	14.05	14.16
PBIDT	32.30	27.62	15.48
Interest	3.62	3.36	2.25
PBDT	28.68	24.25	13.23
Depreciation	12.57	10.70	7.66
Tax	-0.93	0.93	-2.93
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.90	2.48	4.98
Reported Profit After Tax	12.15	10.14	3.53
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	12.15	10.14	3.53
EPS (Unit Curr.)	8.24	7.00	2.44
EPS (Adj) (Unit Curr.)	8.24	7.00	2.44
Calculated EPS (Unit Curr.)	7.19	7.01	2.44
Calculated EPS (Adj) (Unit Curr.)	7.19	7.01	2.44
Calculated EPS (Ann.) (Unit Curr.)	28.78	28.03	9.75
Calculated EPS (Adj) (Ann.) (Unit Curr.)	28.78	28.03	9.75
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	16.88	14.48	14.48
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	67.93	66.83	52.64
PBDTM(%)	60.32	58.67	44.98
PATM(%)	25.55	24.53	12.00
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	7.81	6.75	2.37