Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	196.64	125.67	206.21
Other Operating Income	0.00	0.00	0.00
Other Income	0.75	8.02	9.25
Total Income	197.39	133.69	215.46
Total Expenditure	157.19	103.37	174.59
PBIDT	40.20	30.32	40.87
Interest	8.31	4.82	4.35
PBDT	31.89	25.50	36.52
Depreciation	2.46	2.36	2.18
Tax	4.71	3.23	8.09
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.93	1.41	0.81
Reported Profit After Tax	21.80	18.50	25.43
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	21.80	18.50	25.43
EPS (Unit Curr.)	3.27	2.77	3.81
EPS (Adj) (Unit Curr.)	3.27	2.77	3.81
Calculated EPS (Unit Curr.)	3.27	2.77	3.81
Calculated EPS (Adj) (Unit Curr.)	3.27	2.77	3.81
Calculated EPS (Ann.) (Unit Curr.)	13.08	11.10	15.25
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.08	11.10	15.25
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	4.00	0.00	0.00
Equity	33.35	33.35	33.35
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	20.44	24.13	19.82
PBDTM(%)	16.22	20.29	17.71
PATM(%)	11.09	14.72	12.33
Dividend Per Share(Rs)	0.20	0.00	0.00
Diluted EPS	3.27	2.77	3.81