Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	689.80	526.47	486.16
Other Operating Income	0.00	0.00	0.00
Other Income	13.08	2.45	2.36
Total Income	702.88	528.92	488.52
Total Expenditure	672.22	509.42	488.43
PBIDT	30.66	19.50	0.09
Interest	11.95	11.67	10.89
PBDT	18.71	7.83	-10.80
Depreciation	3.93	3.49	5.06
Tax	-21.10	0.46	-0.81
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.11	0.52	-2.40
Reported Profit After Tax	36.99	3.36	-12.65
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	36.99	3.36	-12.65
EPS (Unit Curr.)	0.38	0.03	-0.13
EPS (Adj) (Unit Curr.)	0.38	0.03	-0.13
Calculated EPS (Unit Curr.)	0.38	0.03	-0.13
Calculated EPS (Adj) (Unit Curr.)	0.38	0.03	-0.13
Calculated EPS (Ann.) (Unit Curr.)	1.51	0.14	-0.51
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.51	0.14	-0.51
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	55.00	0.00	0.00
Equity	196.56	196.56	196.56
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(%)	4.44	3.70	0.02
PBDTM(%)	2.71	1.49	-2.22
PATM(%)	5.36	0.64	-2.60
Dividend Per Share(Rs)	1.10	0.00	0.00
Diluted EPS	0.38	0.03	-0.13