Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	1737.60	1631.20	791.50
Other Operating Income	0.00	0.00	0.00
Other Income	23.70	27.50	29.60
Total Income	1761.30	1658.70	821.10
Total Expenditure	1553.80	1317.20	694.90
PBIDT	207.50	341.50	126.20
Interest	3.40	4.20	4.90
PBDT	204.10	337.30	121.30
Depreciation	14.00	21.50	15.90
Tax	54.00	60.40	11.30
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.20	1.20	-1.90
Reported Profit After Tax	136.30	254.20	96.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	136.30	254.20	96.00
EPS (Unit Curr.)	30.33	56.56	21.36
EPS (Adj) (Unit Curr.)	30.33	56.56	21.36
Calculated EPS (Unit Curr.)	30.36	56.61	21.38
Calculated EPS (Adj) (Unit Curr.)	30.36	56.61	21.38
Calculated EPS (Ann.) (Unit Curr.)	121.43	226.46	85.52
Calculated EPS (Adj) (Ann.) (Unit Curr.)	121.43	226.46	85.52
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	900.00	0.00	0.00
Equity	44.90	44.90	44.90
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(%)	11.94	20.94	15.94
PBDTM(%)	11.75	20.68	15.33
PATM(%)	7.84	15.58	12.13
Dividend Per Share(Rs)	90.00	0.00	0.00
Diluted EPS	30.33	56.56	21.36