Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	318.38	208.26	162.90
Other Operating Income	0.00	0.00	0.00
Other Income	13.24	12.07	8.72
Total Income	331.62	220.33	171.61
Total Expenditure	194.37	138.77	118.64
PBIDT	137.26	81.56	52.98
Interest	0.02	0.02	0.03
PBDT	137.24	81.54	52.95
Depreciation	4.75	4.62	3.48
Tax	32.50	17.75	9.75
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.01	0.83	1.94
Reported Profit After Tax	98.98	58.35	37.78
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	98.98	58.35	37.78
EPS (Unit Curr.)	5.71	3.36	2.18
EPS (Adj) (Unit Curr.)	5.71	3.36	2.18
Calculated EPS (Unit Curr.)	5.71	3.36	2.18
Calculated EPS (Adj) (Unit Curr.)	5.71	3.36	2.18
Calculated EPS (Ann.) (Unit Curr.)	22.82	13.45	8.71
Calculated EPS (Adj) (Ann.) (Unit Curr.)	22.82	13.45	8.71
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	34.69	34.69	34.69
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(%)	43.11	39.16	32.52
PBDTM(%)	43.11	39.15	32.50
PATM(%)	31.09	28.02	23.19
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	5.71	3.36	2.18