Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	4104.92	3843.84	2377.43
Other Operating Income	0.00	0.00	0.00
Other Income	35.15	14.91	19.21
Total Income	4140.07	3858.75	2396.64
Total Expenditure	3768.61	3418.45	2230.36
PBIDT	371.46	440.30	166.28
Interest	86.43	81.87	90.89
PBDT	285.03	358.43	75.39
Depreciation	64.82	62.63	61.23
Tax	49.74	58.54	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	11.78	9.80	7.83
Reported Profit After Tax	158.69	227.46	6.33
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	158.69	227.46	6.33
EPS (Unit Curr.)	1.95	2.79	0.08
EPS (Adj) (Unit Curr.)	1.95	2.79	0.08
Calculated EPS (Unit Curr.)	1.95	2.79	0.08
Calculated EPS (Adj) (Unit Curr.)	1.95	2.79	0.08
Calculated EPS (Ann.) (Unit Curr.)	7.79	11.17	0.31
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.79	11.17	0.31
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	814.78	814.78	814.78
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(%)	9.05	11.45	6.99
PBDTM(%)	6.94	9.32	3.17
PATM(%)	3.87	5.92	0.27
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.94	2.79	0.08