Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	870.00	836.00	795.00
Other Operating Income	0.00	0.00	0.00
Other Income	40.00	41.00	57.00
Total Income	910.00	877.00	852.00
Total Expenditure	812.00	852.00	864.00
PBIDT	98.00	25.00	-12.00
Interest	63.00	53.00	70.00
PBDT	35.00	-28.00	-82.00
Depreciation	46.00	47.00	49.00
Tax	0.00	0.00	22.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.00	-18.00	-50.00
Reported Profit After Tax	-9.00	-57.00	-103.00
Extra-ordinary Items	-1.00	-1.00	1.00
Adjusted Profit After Extra-ordinary item	-8.00	-56.00	-104.00
EPS (Unit Curr.)	-0.17	-1.18	-2.55
EPS (Adj) (Unit Curr.)	-0.17	-1.18	-2.55
Calculated EPS (Unit Curr.)	-0.18	-1.16	-2.58
Calculated EPS (Adj) (Unit Curr.)	-0.18	-1.16	-2.58
Calculated EPS (Ann.) (Unit Curr.)	-0.73	-4.65	-10.30
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-0.73	-4.65	-10.30
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	98.00	98.00	80.00
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(%)	11.26	2.99	-1.51
PBDTM(%)	4.02	-3.35	-10.31
PATM(%)	-1.03	-6.82	-12.96
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-0.17	-1.18	-2.55