Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	5043.18	4213.24	4515.79
Other Operating Income	0.00	0.00	0.00
Other Income	771.71	265.00	420.34
Total Income	5814.89	4478.24	4936.13
Total Expenditure	4442.55	3532.72	3882.69
PBIDT	1372.34	945.52	1053.44
Interest	35.46	32.26	40.87
PBDT	1336.88	913.26	1012.57
Depreciation	252.89	239.80	249.39
Tax	-604.86	44.00	192.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-69.18	128.80	3.79
Reported Profit After Tax	1758.03	500.66	567.39
Extra-ordinary Items	0.00	0.00	-9.58
Adjusted Profit After Extra-ordinary item	1758.03	500.66	576.97
EPS (Unit Curr.)	7.14	2.03	2.36
EPS (Adj) (Unit Curr.)	7.14	2.03	2.36
Calculated EPS (Unit Curr.)	7.14	2.03	2.30
Calculated EPS (Adj) (Unit Curr.)	7.14	2.03	2.30
Calculated EPS (Ann.) (Unit Curr.)	28.55	8.13	9.21
Calculated EPS (Adj) (Ann.) (Unit Curr.)	28.55	8.13	9.21
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	492.62	492.62	492.62
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(%)	27.21	22.44	23.33
PBDTM(%)	26.51	21.68	22.42
PATM(%)	34.86	11.88	12.56
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	7.14	2.03	2.34