Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	32.37	23.31	19.56
Other Operating Income	0.00	0.00	0.00
Other Income	3.21	5.82	-1.25
Total Income	35.58	29.13	18.31
Total Expenditure	35.03	26.23	24.32
PBIDT	0.55	2.90	-6.01
Interest	0.25	0.13	0.17
PBDT	0.30	2.77	-6.18
Depreciation	0.57	0.61	0.56
Tax	0.51	0.67	-0.05
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.13	0.30	-2.28
Reported Profit After Tax	-0.65	1.20	-4.41
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-0.65	1.20	-4.41
EPS (Unit Curr.)	-0.65	1.19	-4.41
EPS (Adj) (Unit Curr.)	-0.65	1.19	-4.41
Calculated EPS (Unit Curr.)	-0.65	1.20	-4.41
Calculated EPS (Adj) (Unit Curr.)	-0.65	1.20	-4.41
Calculated EPS (Ann.) (Unit Curr.)	-2.58	4.78	-17.66
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-2.58	4.78	-17.66
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.00	10.00	10.00
Reserve & Surplus	183.43	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(%)	1.70	12.44	-30.73
PBDTM(%)	0.93	11.88	-31.60
PATM(%)	-2.01	5.15	-22.55
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-0.65	1.19	-4.41