Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	1009.00	1047.00	1090.00
Other Operating Income	0.00	0.00	0.00
Other Income	95.00	202.00	98.00
Total Income	1104.00	1249.00	1188.00
Total Expenditure	865.00	812.00	898.00
PBIDT	239.00	437.00	290.00
Interest	32.00	13.00	11.00
PBDT	207.00	424.00	279.00
Depreciation	90.00	87.00	82.00
Tax	10.00	57.00	-24.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	8.00	9.00	4.00
Reported Profit After Tax	99.00	271.00	217.00
Extra-ordinary Items	0.00	15.00	0.00
Adjusted Profit After Extra-ordinary item	99.00	256.00	217.00
EPS (Unit Curr.)	3.89	10.64	8.51
EPS (Adj) (Unit Curr.)	3.89	10.64	8.51
Calculated EPS (Unit Curr.)	3.88	10.63	8.51
Calculated EPS (Adj) (Unit Curr.)	3.88	10.63	8.51
Calculated EPS (Ann.) (Unit Curr.)	15.53	42.51	34.04
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.53	42.51	34.04
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	255.00	255.00	255.00
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(%)	23.69	41.74	26.61
PBDTM(%)	20.52	40.50	25.60
PATM(%)	9.81	25.88	19.91
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.89	10.64	8.51