Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	1141.34	1444.52	1647.78
Other Operating Income	0.00	0.00	0.00
Other Income	11.87	92.17	17.99
Total Income	1153.21	1536.69	1665.77
Total Expenditure	1080.00	1259.96	1372.33
PBIDT	73.21	276.73	293.44
Interest	17.69	19.03	20.94
PBDT	55.52	257.70	272.50
Depreciation	49.80	46.89	49.18
Tax	-12.45	56.44	84.38
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	10.63	-1.94	-3.41
Reported Profit After Tax	7.54	156.31	142.35
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	7.54	156.31	142.35
EPS (Unit Curr.)	0.64	13.28	12.10
EPS (Adj) (Unit Curr.)	0.64	13.28	12.10
Calculated EPS (Unit Curr.)	0.64	13.28	12.09
Calculated EPS (Adj) (Unit Curr.)	0.64	13.28	12.09
Calculated EPS (Ann.) (Unit Curr.)	2.56	53.12	48.38
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.56	53.12	48.38
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	40.00
Equity	58.85	58.85	58.85
Reserve & Surplus	3132.34	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(%)	6.41	19.16	17.81
PBDTM(%)	4.86	17.84	16.54
PATM(%)	0.66	10.82	8.64
Dividend Per Share(Rs)	0.00	0.00	2.00
Diluted EPS	0.64	13.28	12.10