Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	15371.00	16732.00	20109.00
Other Operating Income	147.00	130.00	152.00
Other Income	294.00	1989.00	124.00
Total Income	15812.00	18851.00	20385.00
Total Expenditure	13906.00	14995.00	17930.00
PBIDT	1906.00	3856.00	2455.00
Interest	261.00	344.00	411.00
PBDT	1645.00	3512.00	2044.00
Depreciation	492.00	477.00	499.00
Tax	22.00	-15.00	48.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	654.00	860.00	-629.00
Reported Profit After Tax	477.00	2190.00	2126.00
Extra-ordinary Items	-13.65	-27.23	-84.30
Adjusted Profit After Extra-ordinary item	490.65	2217.23	2210.30
EPS (Unit Curr.)	1.38	5.70	5.54
EPS (Adj) (Unit Curr.)	1.38	5.70	5.54
Calculated EPS (Unit Curr.)	1.30	5.71	5.54
Calculated EPS (Adj) (Unit Curr.)	1.30	5.71	5.54
Calculated EPS (Ann.) (Unit Curr.)	5.18	22.84	22.17
Calculated EPS (Adj) (Ann.) (Unit Curr.)	5.18	22.84	22.17
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	736.00	767.00	767.00
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(%)	12.40	23.05	12.21
PBDTM(%)	10.70	20.99	10.16
PATM(%)	3.10	13.09	10.57
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.38	5.70	5.53