Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	2047.77	1864.90	1627.34
Other Operating Income	0.00	0.00	0.00
Other Income	58.42	78.41	38.52
Total Income	2106.19	1943.31	1665.86
Total Expenditure	1934.32	1786.71	1549.05
PBIDT	171.87	156.60	116.81
Interest	0.00	0.01	0.00
PBDT	171.87	156.59	116.81
Depreciation	0.61	0.58	0.56
Tax	33.27	17.56	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	9.40	14.76	29.62
Reported Profit After Tax	128.60	123.70	86.63
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	128.60	123.70	86.63
EPS (Unit Curr.)	0.48	0.69	0.32
EPS (Adj) (Unit Curr.)	0.48	0.46	0.21
Calculated EPS (Unit Curr.)	0.48	0.69	0.48
Calculated EPS (Adj) (Unit Curr.)	0.48	0.46	0.32
Calculated EPS (Ann.) (Unit Curr.)	1.91	2.75	1.93
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.91	1.83	1.29
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	53.00	0.00	0.00
Equity	270.00	180.00	180.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	8.39	8.40	7.18
PBDTM(%)	8.39	8.40	7.18
PATM(%)	6.28	6.63	5.32
Dividend Per Share(Rs)	0.53	0.00	0.00
Diluted EPS	0.48	0.69	0.32