Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	6.02	6.32	6.16
Other Operating Income	0.00	0.00	0.00
Other Income	-7.29	8.04	12.34
Total Income	-1.26	14.36	18.49
Total Expenditure	5.55	6.41	5.53
PBIDT	-6.81	7.95	12.97
Interest	0.64	0.58	0.61
PBDT	-7.45	7.37	12.36
Depreciation	0.93	0.79	0.71
Tax	0.22	0.16	1.16
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.15	0.95	2.40
Reported Profit After Tax	-6.45	5.47	8.08
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-6.45	5.47	8.08
EPS (Unit Curr.)	-6.21	5.26	7.78
EPS (Adj) (Unit Curr.)	-6.21	5.26	7.78
Calculated EPS (Unit Curr.)	-6.21	5.26	7.77
Calculated EPS (Adj) (Unit Curr.)	-6.21	5.26	7.77
Calculated EPS (Ann.) (Unit Curr.)	-24.82	21.04	31.10
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-24.82	21.04	31.10
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	50.00	0.00	0.00
Equity	10.40	10.40	10.40
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(%)	-113.12	125.79	210.55
PBDTM(%)	-123.75	116.61	200.65
PATM(%)	-107.14	86.55	131.17
Dividend Per Share(Rs)	5.00	0.00	0.00
Diluted EPS	-6.21	5.26	7.78