Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	176.94	171.24	193.69
Other Operating Income	0.00	0.00	0.00
Other Income	26.77	6.69	5.43
Total Income	203.71	177.93	199.12
Total Expenditure	164.46	168.28	175.34
PBIDT	39.25	9.65	23.78
Interest	0.10	0.08	0.15
PBDT	39.15	9.57	23.63
Depreciation	2.21	2.24	2.42
Tax	2.17	2.84	5.69
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.82	-0.70	-0.90
Reported Profit After Tax	33.95	5.19	16.42
Extra-ordinary Items	0.00	-1.91	0.00
Adjusted Profit After Extra-ordinary item	33.95	7.10	16.42
EPS (Unit Curr.)	5.75	0.88	2.78
EPS (Adj) (Unit Curr.)	5.75	0.88	2.78
Calculated EPS (Unit Curr.)	5.75	0.88	2.78
Calculated EPS (Adj) (Unit Curr.)	5.75	0.88	2.78
Calculated EPS (Ann.) (Unit Curr.)	23.01	3.52	11.13
Calculated EPS (Adj) (Ann.) (Unit Curr.)	23.01	3.52	11.13
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	29.51	29.51	29.50
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	22.18	5.64	12.28
PBDTM(%)	22.13	5.59	12.20
PATM(%)	19.19	3.03	8.48
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	5.75	0.88	2.78