Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	127.46	115.58	118.23
Other Operating Income	0.00	0.00	0.00
Other Income	14.04	104.52	53.41
Total Income	141.50	220.10	171.65
Total Expenditure	46.27	43.34	41.20
PBIDT	95.22	176.76	130.44
Interest	18.63	18.11	16.77
PBDT	76.59	158.65	113.67
Depreciation	11.98	8.68	8.13
Tax	8.80	16.06	9.54
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	55.81	133.92	96.00
Extra-ordinary Items	0.00	0.00	43.09
Adjusted Profit After Extra-ordinary item	55.81	133.92	52.91
EPS (Unit Curr.)	1.56	3.75	2.72
EPS (Adj) (Unit Curr.)	1.56	3.75	1.36
Calculated EPS (Unit Curr.)	1.56	3.75	5.37
Calculated EPS (Adj) (Unit Curr.)	1.56	3.75	2.69
Calculated EPS (Ann.) (Unit Curr.)	6.24	14.98	21.49
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.24	14.98	10.75
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	71.50	71.50	35.75
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(%)	74.71	152.93	110.33
PBDTM(%)	60.09	137.26	96.14
PATM(%)	43.79	115.87	81.20
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.56	3.74	2.72