Equity Analysis

Particulars	Sep 2023	Jun 2023	Mar 2023
Gross Sales	1734.04	1909.62	1765.47
Other Operating Income	0.00	0.00	0.00
Other Income	181.32	195.06	146.51
Total Income	1915.36	2104.68	1911.98
Total Expenditure	1553.82	1763.97	1617.82
PBIDT	361.54	340.71	294.16
Interest	367.26	356.00	349.95
PBDT	-5.72	-15.29	-55.79
Depreciation	88.32	88.30	86.40
Tax	-0.28	-113.82	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	42.00	46.72	41.92
Reported Profit After Tax	-135.76	-36.49	-184.11
Extra-ordinary Items	0.00	-0.01	-0.04
Adjusted Profit After Extra-ordinary item	-135.76	-36.48	-184.07
EPS (Unit Curr.)	-30.10	-8.09	-40.83
EPS (Adj) (Unit Curr.)	-30.10	-8.09	-40.83
Calculated EPS (Unit Curr.)	-30.10	-8.09	-40.82
Calculated EPS (Adj) (Unit Curr.)	-30.10	-8.09	-40.82
Calculated EPS (Ann.) (Unit Curr.)	-120.41	-32.36	-163.29
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-120.41	-32.36	-163.29
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	45.10	45.10	45.10
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(%)	20.85	17.84	16.66
PBDTM(%)	-0.33	-0.80	-3.16
PATM(%)	-7.83	-1.91	-10.43
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-30.10	-8.09	-40.83