Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	77.25	51.65	41.71
Other Operating Income	0.00	0.00	0.00
Other Income	0.49	0.30	0.46
Total Income	77.74	51.95	42.17
Total Expenditure	41.98	36.88	22.68
PBIDT	35.76	15.07	19.49
Interest	0.72	0.64	0.30
PBDT	35.04	14.43	19.19
Depreciation	2.87	2.77	2.37
Tax	8.60	3.58	4.40
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	-0.67
Reported Profit After Tax	23.57	8.08	13.08
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	23.57	8.08	13.08
EPS (Unit Curr.)	0.97	0.33	0.54
EPS (Adj) (Unit Curr.)	0.97	0.33	0.54
Calculated EPS (Unit Curr.)	0.97	0.33	0.54
Calculated EPS (Adj) (Unit Curr.)	0.97	0.33	0.54
Calculated EPS (Ann.) (Unit Curr.)	3.88	1.33	2.15
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.88	1.33	2.15
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	48.65	48.65	48.65
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(%)	46.29	29.18	46.73
PBDTM(%)	45.36	27.94	46.01
PATM(%)	30.51	15.64	31.36
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.96	0.33	0.53