Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	524.42	236.27	273.24
Other Operating Income	0.00	0.00	0.00
Other Income	3.49	2.84	2.11
Total Income	527.90	239.12	275.35
Total Expenditure	452.88	195.02	198.01
PBIDT	75.03	44.10	77.34
Interest	4.09	3.03	3.54
PBDT	70.94	41.07	73.81
Depreciation	1.56	1.51	1.69
Tax	14.75	10.12	18.72
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.06	0.98	2.02
Reported Profit After Tax	53.58	28.47	51.38
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	53.58	28.47	51.38
EPS (Unit Curr.)	5.14	2.73	4.93
EPS (Adj) (Unit Curr.)	5.14	2.73	4.93
Calculated EPS (Unit Curr.)	5.14	2.73	4.93
Calculated EPS (Adj) (Unit Curr.)	5.14	2.73	4.93
Calculated EPS (Ann.) (Unit Curr.)	20.56	10.93	19.73
Calculated EPS (Adj) (Ann.) (Unit Curr.)	20.56	10.93	19.73
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	20.85	20.83	20.83
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(%)	14.31	18.67	28.30
PBDTM(%)	13.53	17.38	27.01
PATM(%)	10.22	12.05	18.80
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	5.13	2.72	4.91