Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	16969.60	19570.70	17825.30
Other Operating Income	0.00	0.00	0.00
Other Income	790.50	679.70	680.00
Total Income	17760.10	20250.40	18505.30
Total Expenditure	15351.80	14424.60	13841.10
PBIDT	2408.30	5825.80	4664.20
Interest	1240.10	1157.60	1099.10
PBDT	1168.20	4668.20	3565.10
Depreciation	2077.60	1866.50	1795.50
Tax	79.40	75.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	-124.30
Reported Profit After Tax	-988.80	2726.70	1893.90
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-988.80	2726.70	1893.90
EPS (Unit Curr.)	-25.60	70.64	49.07
EPS (Adj) (Unit Curr.)	-25.60	70.64	49.07
Calculated EPS (Unit Curr.)	-25.60	70.64	49.06
Calculated EPS (Adj) (Unit Curr.)	-25.60	70.64	49.06
Calculated EPS (Ann.) (Unit Curr.)	-102.39	282.56	196.26
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-102.39	282.56	196.26
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	386.30	386.00	386.00
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(%)	14.19	29.77	26.17
PBDTM(%)	6.88	23.85	20.00
PATM(%)	-5.83	13.93	10.62
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-25.50	70.51	49.00