Equity Analysis

Particulars	Mar 2022	Dec 2021	Sep 2021
Gross Sales	1.77	1.44	2.35
Other Operating Income	0.04	0.01	0.01
Other Income	52.21	0.00	0.00
Total Income	54.02	1.45	2.36
Total Expenditure	7.66	4.67	5.62
PBIDT	46.37	-3.21	-3.26
Interest	0.00	36.68	35.47
PBDT	46.36	-39.90	-38.72
Depreciation	27.15	4.33	4.33
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-4.60	-9.70	-9.44
Reported Profit After Tax	23.81	-34.52	-33.61
Extra-ordinary Items	52.21	0.00	0.00
Adjusted Profit After Extra-ordinary item	-28.40	-34.52	-33.61
EPS (Unit Curr.)	7.99	-11.58	-11.28
EPS (Adj) (Unit Curr.)	7.99	-11.58	-11.28
Calculated EPS (Unit Curr.)	7.99	-11.58	-11.27
Calculated EPS (Adj) (Unit Curr.)	7.99	-11.58	-11.27
Calculated EPS (Ann.) (Unit Curr.)	31.95	-46.32	-45.09
Calculated EPS (Adj) (Ann.) (Unit Curr.)	31.95	-46.32	-45.09
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	29.82	29.82	29.82
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(%)	2619.77	-222.92	-138.72
PBDTM(%)	2619.21	-2770.83	-1647.66
PATM(%)	1345.20	-2397.22	-1430.21
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	7.99	-11.58	-11.28