Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	159.45	296.63	429.88
Other Operating Income	0.00	0.00	0.00
Other Income	6.60	5.55	7.92
Total Income	166.05	302.18	437.80
Total Expenditure	112.31	267.36	271.87
PBIDT	53.73	34.83	165.93
Interest	9.03	9.69	17.35
PBDT	44.70	25.14	148.59
Depreciation	2.00	1.85	2.01
Tax	7.51	4.12	26.55
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-4.11	1.18	12.94
Reported Profit After Tax	39.31	17.99	107.09
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	39.31	17.99	107.09
EPS (Unit Curr.)	2.68	1.23	7.31
EPS (Adj) (Unit Curr.)	2.68	1.23	7.31
Calculated EPS (Unit Curr.)	2.68	1.23	7.31
Calculated EPS (Adj) (Unit Curr.)	2.68	1.23	7.31
Calculated EPS (Ann.) (Unit Curr.)	10.73	4.91	29.24
Calculated EPS (Adj) (Ann.) (Unit Curr.)	10.73	4.91	29.24
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	150.00
Equity	14.65	14.65	14.65
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	33.70	11.74	38.60
PBDTM(%)	28.03	8.48	34.57
PATM(%)	24.65	6.06	24.91
Dividend Per Share(Rs)	0.00	0.00	1.50
Diluted EPS	2.68	1.23	7.31