Equity Analysis

Particulars	Mar 2023	Dec 2022	Sep 2022
Gross Sales	388.94	1166.67	1241.79
Other Operating Income	0.00	0.00	0.00
Other Income	2.52	0.95	1.52
Total Income	391.46	1167.62	1243.31
Total Expenditure	525.47	1137.02	1208.73
PBIDT	-134.01	30.60	34.58
Interest	15.41	18.18	22.32
PBDT	-149.42	12.42	12.26
Depreciation	0.76	0.77	0.76
Tax	-12.75	3.16	3.09
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-137.43	8.49	8.41
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-137.43	8.49	8.41
EPS (Unit Curr.)	-16.02	0.99	1.29
EPS (Adj) (Unit Curr.)	-16.02	0.99	1.25
Calculated EPS (Unit Curr.)	-16.02	0.99	1.29
Calculated EPS (Adj) (Unit Curr.)	-16.02	0.99	1.25
Calculated EPS (Ann.) (Unit Curr.)	-64.09	3.96	5.17
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-64.09	3.96	5.00
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	17.15	17.15	13.00
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(%)	-34.46	2.62	2.78
PBDTM(%)	-38.42	1.06	0.99
PATM(%)	-35.33	0.73	0.68
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-16.02	0.99	1.29