Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	24489.63	24674.70	23997.78
Other Operating Income	0.00	0.00	0.00
Other Income	392.84	269.49	200.15
Total Income	24882.47	24944.19	24197.93
Total Expenditure	22464.60	21770.45	22090.13
PBIDT	2417.87	3173.74	2107.80
Interest	679.48	757.52	691.45
PBDT	1738.39	2416.22	1416.35
Depreciation	1420.36	1303.67	1402.09
Tax	144.23	313.14	4.29
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	48.00	-34.11	-0.71
Reported Profit After Tax	125.80	833.52	10.68
Extra-ordinary Items	11.29	0.00	-307.47
Adjusted Profit After Extra-ordinary item	114.51	833.52	318.15
EPS (Unit Curr.)	0.30	2.02	0.03
EPS (Adj) (Unit Curr.)	0.30	2.02	0.03
Calculated EPS (Unit Curr.)	0.30	2.02	0.03
Calculated EPS (Adj) (Unit Curr.)	0.30	2.02	0.03
Calculated EPS (Ann.) (Unit Curr.)	1.22	8.07	0.10
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.22	8.07	0.10
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	4130.53	4130.53	4130.53
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(%)	9.87	12.86	8.78
PBDTM(%)	7.10	9.79	5.90
PATM(%)	0.51	3.38	0.04
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.30	2.02	0.03