Equity Analysis

Particulars	Dec 2022	Sep 2022	Jun 2022
Gross Sales	515.57	374.12	582.26
Other Operating Income	0.00	0.00	0.00
Other Income	5.76	6.67	7.15
Total Income	521.33	380.79	589.41
Total Expenditure	369.41	289.27	371.73
PBIDT	151.92	91.52	217.68
Interest	69.06	67.57	65.82
PBDT	82.86	23.95	151.86
Depreciation	78.65	77.40	75.39
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	44.63	-13.08	19.32
Reported Profit After Tax	-40.42	-40.37	57.15
Extra-ordinary Items	20.25	0.00	0.00
Adjusted Profit After Extra-ordinary item	-60.67	-40.37	57.15
EPS (Unit Curr.)	-3.31	-3.31	4.68
EPS (Adj) (Unit Curr.)	-3.31	-3.31	4.68
Calculated EPS (Unit Curr.)	-3.30	-3.30	4.68
Calculated EPS (Adj) (Unit Curr.)	-3.30	-3.30	4.68
Calculated EPS (Ann.) (Unit Curr.)	-13.22	-13.21	18.71
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-13.22	-13.21	18.71
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	122.34	122.23	122.20
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(%)	29.47	24.46	37.39
PBDTM(%)	16.07	6.40	26.08
PATM(%)	-7.84	-10.79	9.82
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-3.31	-3.31	4.67