Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	504.97	400.54	48.49
Other Operating Income	0.00	0.00	0.00
Other Income	43.73	38.79	13.96
Total Income	548.70	439.33	62.45
Total Expenditure	419.40	350.51	52.91
PBIDT	129.30	88.82	9.54
Interest	1.63	1.79	129.61
PBDT	127.67	87.03	-120.07
Depreciation	4.14	3.62	3.90
Tax	-42.46	-71.39	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-12.98	0.00	0.00
Reported Profit After Tax	178.97	154.80	-123.97
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	178.97	154.80	-123.97
EPS (Unit Curr.)	3.85	3.33	-2.66
EPS (Adj) (Unit Curr.)	0.39	0.33	-0.27
Calculated EPS (Unit Curr.)	3.85	3.33	-2.66
Calculated EPS (Adj) (Unit Curr.)	0.39	0.33	-0.27
Calculated EPS (Ann.) (Unit Curr.)	15.38	13.30	-10.65
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.54	1.33	-1.07
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	465.40	465.40	465.40
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(%)	25.61	22.18	19.67
PBDTM(%)	25.28	21.73	-247.62
PATM(%)	35.44	38.65	-255.66
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.85	3.33	-2.66