Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	799.73	575.05	856.91
Other Operating Income	0.00	0.00	0.00
Other Income	2.82	4.89	9.79
Total Income	802.55	579.94	866.70
Total Expenditure	669.92	500.61	752.34
PBIDT	132.63	79.33	114.36
Interest	74.68	70.81	70.51
PBDT	57.95	8.52	43.85
Depreciation	39.30	37.35	36.98
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	8.05	-8.22	0.43
Reported Profit After Tax	10.60	-20.61	6.44
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	10.60	-20.61	6.44
EPS (Unit Curr.)	0.16	-0.30	0.10
EPS (Adj) (Unit Curr.)	0.16	-0.30	0.10
Calculated EPS (Unit Curr.)	0.15	-0.30	0.09
Calculated EPS (Adj) (Unit Curr.)	0.15	-0.30	0.09
Calculated EPS (Ann.) (Unit Curr.)	0.62	-1.20	0.38
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.62	-1.20	0.38
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	137.87	137.35	137.35
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(%)	16.58	13.80	13.35
PBDTM(%)	7.25	1.48	5.12
PATM(%)	1.33	-3.58	0.75
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.16	-0.30	0.09