Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	147.49	114.88	127.41
Other Operating Income	0.00	0.00	0.00
Other Income	9.89	105.54	0.00
Total Income	157.38	220.42	127.41
Total Expenditure	7.81	7.52	4.35
PBIDT	149.58	212.90	123.05
Interest	21.62	20.66	16.87
PBDT	127.95	192.24	106.18
Depreciation	0.00	0.00	0.00
Tax	2.76	1.35	1.66
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-9.73	24.59	0.00
Reported Profit After Tax	134.91	166.30	104.52
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	134.91	166.30	104.52
EPS (Unit Curr.)	2.66	3.46	2.36
EPS (Adj) (Unit Curr.)	2.66	3.46	2.36
Calculated EPS (Unit Curr.)	2.42	4.18	2.61
Calculated EPS (Adj) (Unit Curr.)	2.42	4.18	2.61
Calculated EPS (Ann.) (Unit Curr.)	9.70	16.73	10.43
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.70	16.73	10.43
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	1.79	0.00	0.00
Equity	15245.01	11925.39	12027.70
Reserve & Surplus	0.00	0.00	0.00
Face Value	274.00	300.00	300.00
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(%)	101.42	185.32	96.58
PBDTM(%)	86.75	167.34	83.34
PATM(%)	91.47	144.76	82.03
Dividend Per Share(Rs)	4.90	0.00	0.00
Diluted EPS	2.66	3.46	2.36