Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	286.97	129.04	16.13
Other Operating Income	0.00	0.00	0.00
Other Income	18.46	-0.01	5.71
Total Income	305.43	129.03	21.84
Total Expenditure	278.71	118.14	18.48
PBIDT	26.72	10.89	3.37
Interest	5.97	5.72	1.12
PBDT	20.75	5.17	2.24
Depreciation	1.24	1.29	0.05
Tax	6.41	0.64	0.61
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.36	0.53	0.00
Reported Profit After Tax	13.45	2.71	1.58
Extra-ordinary Items	0.00	-0.21	0.00
Adjusted Profit After Extra-ordinary item	13.45	2.92	1.58
EPS (Unit Curr.)	32.45	6.53	4.99
EPS (Adj) (Unit Curr.)	32.45	6.53	4.99
Calculated EPS (Unit Curr.)	32.45	6.53	4.99
Calculated EPS (Adj) (Unit Curr.)	32.45	6.53	4.99
Calculated EPS (Ann.) (Unit Curr.)	129.80	26.13	19.97
Calculated EPS (Adj) (Ann.) (Unit Curr.)	129.80	26.13	19.97
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	4.15	4.15	3.16
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(%)	9.31	8.44	20.89
PBDTM(%)	7.23	4.01	13.89
PATM(%)	4.69	2.10	9.80
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	32.45	6.53	4.99