Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	6.35	10.10	8.70
Other Operating Income	0.00	0.00	0.00
Other Income	0.11	0.10	-0.04
Total Income	6.46	10.20	8.66
Total Expenditure	5.57	6.56	7.46
PBIDT	0.89	3.64	1.20
Interest	0.67	0.67	0.80
PBDT	0.22	2.97	0.40
Depreciation	0.74	0.72	0.81
Tax	-0.29	0.41	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.18	0.15	-1.67
Reported Profit After Tax	-0.41	1.69	1.26
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-0.41	1.69	1.26
EPS (Unit Curr.)	-0.35	1.11	6.09
EPS (Adj) (Unit Curr.)	-0.35	1.11	6.09
Calculated EPS (Unit Curr.)	-0.22	0.91	6.09
Calculated EPS (Adj) (Unit Curr.)	-0.22	0.91	6.09
Calculated EPS (Ann.) (Unit Curr.)	-0.88	3.63	24.35
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-0.88	3.63	24.35
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	18.64	18.64	2.07
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	14.02	36.04	13.79
PBDTM(%)	3.46	29.41	4.60
PATM(%)	-6.46	16.73	14.48
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-0.35	1.11	6.09