Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	38.89	37.63	30.07
Other Operating Income	0.00	0.00	0.00
Other Income	65.36	67.71	65.42
Total Income	104.25	105.34	95.49
Total Expenditure	85.30	98.13	82.91
PBIDT	18.95	7.21	12.58
Interest	0.05	0.09	0.10
PBDT	18.90	7.12	12.48
Depreciation	0.82	0.81	0.81
Tax	4.11	0.92	1.77
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	13.97	5.39	9.90
Extra-ordinary Items	0.00	0.00	2.73
Adjusted Profit After Extra-ordinary item	13.97	5.39	7.17
EPS (Unit Curr.)	0.31	0.12	0.22
EPS (Adj) (Unit Curr.)	0.31	0.12	0.22
Calculated EPS (Unit Curr.)	0.30	0.12	0.22
Calculated EPS (Adj) (Unit Curr.)	0.30	0.12	0.22
Calculated EPS (Ann.) (Unit Curr.)	1.22	0.47	0.87
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.22	0.47	0.87
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	91.84	91.23	91.21
Reserve & Surplus	0.00	0.00	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(%)	48.73	19.16	41.84
PBDTM(%)	48.60	18.92	41.50
PATM(%)	35.92	14.32	32.92
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.30	0.12	0.21