Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	70.44	77.25	51.65
Other Operating Income	0.00	0.00	0.00
Other Income	0.49	0.49	0.30
Total Income	70.93	77.74	51.95
Total Expenditure	37.65	41.98	36.88
PBIDT	33.28	35.76	15.07
Interest	1.02	0.72	0.64
PBDT	32.26	35.04	14.43
Depreciation	2.95	2.87	2.77
Tax	8.40	8.60	3.58
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	20.90	23.57	8.08
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	20.90	23.57	8.08
EPS (Unit Curr.)	0.86	0.97	0.33
EPS (Adj) (Unit Curr.)	0.86	0.97	0.33
Calculated EPS (Unit Curr.)	0.85	0.97	0.33
Calculated EPS (Adj) (Unit Curr.)	0.85	0.97	0.33
Calculated EPS (Ann.) (Unit Curr.)	3.42	3.88	1.33
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.42	3.88	1.33
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	48.94	48.65	48.65
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(%)	47.25	46.29	29.18
PBDTM(%)	45.80	45.36	27.94
PATM(%)	29.67	30.51	15.64
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.85	0.96	0.33