Equity Analysis

Particulars	Mar 2022	Dec 2021	Mar 2021
Gross Sales	136.33	111.38	97.78
Other Operating Income	0.00	0.00	0.00
Other Income	3.23	2.51	1.29
Total Income	139.56	113.89	99.07
Total Expenditure	127.09	100.08	81.45
PBIDT	12.47	13.80	17.62
Interest	1.63	3.09	2.83
PBDT	10.84	10.71	14.79
Depreciation	5.16	5.02	5.79
Tax	2.50	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.32	-0.19	-1.74
Reported Profit After Tax	3.50	5.87	10.74
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.50	5.87	10.74
EPS (Unit Curr.)	1.40	2.35	4.30
EPS (Adj) (Unit Curr.)	1.40	2.35	4.30
Calculated EPS (Unit Curr.)	1.40	2.35	4.30
Calculated EPS (Adj) (Unit Curr.)	1.40	2.35	4.30
Calculated EPS (Ann.) (Unit Curr.)	5.60	9.40	17.19
Calculated EPS (Adj) (Ann.) (Unit Curr.)	5.60	9.40	17.19
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	25.00	25.00	25.00
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(%)	9.15	12.39	18.02
PBDTM(%)	7.95	9.62	15.13
PATM(%)	2.57	5.27	10.98
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.40	2.35	4.30