Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	85.75	89.40	89.77
Other Operating Income	0.00	0.00	0.00
Other Income	11.84	9.16	8.62
Total Income	97.59	98.56	98.39
Total Expenditure	75.98	76.42	99.34
PBIDT	21.61	22.14	-0.95
Interest	1.84	2.15	1.94
PBDT	19.77	19.99	-2.89
Depreciation	6.13	6.46	6.11
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	13.64	13.53	-9.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	13.64	13.53	-9.00
EPS (Unit Curr.)	0.80	0.80	-0.53
EPS (Adj) (Unit Curr.)	0.80	0.80	-0.53
Calculated EPS (Unit Curr.)	0.80	0.80	-0.53
Calculated EPS (Adj) (Unit Curr.)	0.80	0.80	-0.53
Calculated EPS (Ann.) (Unit Curr.)	3.22	3.19	-2.13
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.22	3.19	-2.13
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	169.55	169.40	169.24
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(%)	25.20	24.77	-1.06
PBDTM(%)	23.06	22.36	-3.22
PATM(%)	15.91	15.13	-10.03
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.80	0.80	-0.53