Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	18.79	27.48	13.06
Other Operating Income	0.00	0.00	0.00
Other Income	-0.58	0.31	0.57
Total Income	18.21	27.79	13.63
Total Expenditure	21.66	20.47	11.14
PBIDT	-3.45	7.32	2.49
Interest	1.05	1.26	0.90
PBDT	-4.50	6.06	1.59
Depreciation	0.68	0.68	0.65
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.07	0.02	0.03
Reported Profit After Tax	-5.11	5.36	0.91
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-5.11	5.36	0.91
EPS (Unit Curr.)	-9.98	10.46	1.78
EPS (Adj) (Unit Curr.)	-9.98	10.46	1.78
Calculated EPS (Unit Curr.)	-9.98	10.46	1.78
Calculated EPS (Adj) (Unit Curr.)	-9.98	10.46	1.78
Calculated EPS (Ann.) (Unit Curr.)	-39.90	41.85	7.11
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-39.90	41.85	7.11
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	5.12	5.12	5.12
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(%)	-18.36	26.64	19.07
PBDTM(%)	-23.95	22.05	12.17
PATM(%)	-27.20	19.51	6.97
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-9.98	10.46	1.78