Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	86.47	78.08	62.13
Other Operating Income	0.00	0.00	0.00
Other Income	116.55	0.05	0.44
Total Income	203.02	78.13	62.58
Total Expenditure	64.96	58.25	48.72
PBIDT	138.05	19.88	13.86
Interest	28.59	38.31	34.09
PBDT	109.47	-18.43	-20.23
Depreciation	4.99	4.96	5.03
Tax	-0.01	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	14.19	28.57	0.00
Reported Profit After Tax	90.30	-51.96	-25.26
Extra-ordinary Items	102.35	0.00	0.00
Adjusted Profit After Extra-ordinary item	-12.05	-51.96	-25.26
EPS (Unit Curr.)	46.42	-26.71	-12.99
EPS (Adj) (Unit Curr.)	46.42	-26.71	-12.99
Calculated EPS (Unit Curr.)	46.42	-26.71	-12.99
Calculated EPS (Adj) (Unit Curr.)	46.42	-26.71	-12.99
Calculated EPS (Ann.) (Unit Curr.)	185.68	-106.85	-51.94
Calculated EPS (Adj) (Ann.) (Unit Curr.)	185.68	-106.85	-51.94
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	19.45	19.45	19.45
Reserve & Surplus	-339.21	-339.21	-339.21
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(%)	159.65	25.46	22.31
PBDTM(%)	126.60	-23.60	-32.56
PATM(%)	104.43	-66.55	-40.66
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	46.42	-26.71	-12.99