Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	209.43	587.66	275.67
Other Operating Income	0.00	0.00	0.00
Other Income	0.00	0.00	0.00
Total Income	209.43	587.66	275.67
Total Expenditure	36.01	522.87	5.37
PBIDT	173.42	64.79	270.30
Interest	36.79	24.05	18.83
PBDT	136.63	40.75	251.48
Depreciation	0.00	0.00	0.00
Tax	1.47	2.11	0.78
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.08	0.27	0.00
Reported Profit After Tax	135.08	38.37	250.69
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	135.08	38.37	250.69
EPS (Unit Curr.)	3.05	0.87	5.66
EPS (Adj) (Unit Curr.)	3.05	0.87	5.66
Calculated EPS (Unit Curr.)	3.09	0.88	5.73
Calculated EPS (Adj) (Unit Curr.)	3.09	0.88	5.73
Calculated EPS (Ann.) (Unit Curr.)	12.35	3.51	22.91
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.35	3.51	22.91
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	2.75	2.20	3.00
Equity	4376.15	4376.15	4376.15
Reserve & Surplus	0.00	0.00	0.00
Face Value	100.00	100.00	100.00
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(%)	82.81	11.03	98.05
PBDTM(%)	65.24	6.93	91.23
PATM(%)	64.50	6.53	90.94
Dividend Per Share(Rs)	2.75	2.20	3.00
Diluted EPS	3.05	0.87	5.66