Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	936.74	903.58	405.32
Other Operating Income	0.00	0.00	0.00
Other Income	317.01	184.48	197.59
Total Income	1253.75	1088.06	602.91
Total Expenditure	1024.20	758.91	495.80
PBIDT	229.55	329.15	107.11
Interest	81.11	82.33	84.90
PBDT	148.44	246.82	22.21
Depreciation	18.71	18.02	17.70
Tax	212.12	10.94	39.30
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	83.70	25.50	-38.58
Reported Profit After Tax	-166.09	192.36	3.79
Extra-ordinary Items	-6.57	0.00	0.00
Adjusted Profit After Extra-ordinary item	-159.52	192.36	3.79
EPS (Unit Curr.)	-0.67	0.77	0.02
EPS (Adj) (Unit Curr.)	-0.67	0.77	0.02
Calculated EPS (Unit Curr.)	-0.67	0.78	0.02
Calculated EPS (Adj) (Unit Curr.)	-0.67	0.78	0.02
Calculated EPS (Ann.) (Unit Curr.)	-2.68	3.11	0.06
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-2.68	3.11	0.06
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	495.06	495.06	495.06
Reserve & Surplus	0.00	27526.28	0.00
Face Value	2.00	2.00	2.00
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(%)	24.51	36.43	26.43
PBDTM(%)	15.85	27.32	5.48
PATM(%)	-17.73	21.29	0.94
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-0.67	0.77	0.02