Equity Analysis

Particulars	Jun 2024	Mar 2024	Dec 2023
Gross Sales	156.05	393.08	233.09
Other Operating Income	7.40	12.42	18.88
Other Income	7.77	8.13	6.22
Total Income	171.23	413.63	258.19
Total Expenditure	140.15	325.09	216.07
PBIDT	31.07	88.54	42.12
Interest	6.84	8.40	8.74
PBDT	24.23	80.13	33.38
Depreciation	15.27	15.46	14.46
Tax	2.54	16.90	5.30
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.31	1.39	1.13
Reported Profit After Tax	5.11	46.38	12.49
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	5.11	46.38	12.49
EPS (Unit Curr.)	0.27	2.48	0.67
EPS (Adj) (Unit Curr.)	0.27	2.48	0.67
Calculated EPS (Unit Curr.)	0.27	2.48	0.67
Calculated EPS (Adj) (Unit Curr.)	0.27	2.48	0.67
Calculated EPS (Ann.) (Unit Curr.)	1.09	9.90	2.67
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.09	9.90	2.67
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	14.10	0.00
Equity	187.34	187.34	187.34
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(%)	19.91	22.52	18.07
PBDTM(%)	15.53	20.39	14.32
PATM(%)	3.27	11.80	5.36
Dividend Per Share(Rs)	0.00	1.41	0.00
Diluted EPS	0.27	2.48	0.67