Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	1317.22	246.32	421.13
Other Operating Income	0.00	0.00	0.00
Other Income	551.00	25.74	20.30
Total Income	1868.22	272.06	441.43
Total Expenditure	465.07	159.14	314.30
PBIDT	1403.15	112.92	127.13
Interest	1.81	1.28	0.00
PBDT	1401.34	111.64	127.13
Depreciation	24.56	18.88	19.50
Tax	10.90	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	1365.88	92.76	107.63
Extra-ordinary Items	510.40	0.00	0.00
Adjusted Profit After Extra-ordinary item	855.48	92.76	107.63
EPS (Unit Curr.)	40.52	1.52	1.94
EPS (Adj) (Unit Curr.)	40.52	1.52	1.94
Calculated EPS (Unit Curr.)	109.27	7.41	8.60
Calculated EPS (Adj) (Unit Curr.)	109.27	7.41	8.60
Calculated EPS (Ann.) (Unit Curr.)	437.08	29.65	34.40
Calculated EPS (Adj) (Ann.) (Unit Curr.)	437.08	29.65	34.40
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	125.00	125.14	125.14
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	106.52	45.84	30.19
PBDTM(%)	106.39	45.32	30.19
PATM(%)	103.69	37.66	25.56
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	40.52	1.52	1.94