Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	112.83	122.38	106.56
Other Operating Income	0.00	0.00	0.00
Other Income	28.81	32.17	42.40
Total Income	141.65	154.56	148.96
Total Expenditure	118.91	124.23	115.75
PBIDT	22.74	30.32	33.21
Interest	0.39	0.41	5.61
PBDT	22.35	29.91	27.60
Depreciation	2.13	2.17	1.73
Tax	1.97	3.82	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.92	3.05	-11.41
Reported Profit After Tax	15.33	20.88	37.28
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	15.33	20.88	37.28
EPS (Unit Curr.)	3.52	4.80	10.19
EPS (Adj) (Unit Curr.)	3.52	4.80	10.19
Calculated EPS (Unit Curr.)	3.52	4.80	8.57
Calculated EPS (Adj) (Unit Curr.)	3.52	4.80	8.57
Calculated EPS (Ann.) (Unit Curr.)	14.10	19.20	34.28
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.10	19.20	34.28
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	43.49	43.49	43.49
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(%)	20.15	24.78	31.17
PBDTM(%)	19.81	24.44	25.90
PATM(%)	13.59	17.06	34.98
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.52	4.80	10.19