Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	99.60	73.83	76.25
Other Operating Income	0.00	0.00	0.00
Other Income	20.49	1.41	0.52
Total Income	120.09	75.24	76.77
Total Expenditure	87.55	67.08	69.60
PBIDT	32.54	8.16	7.17
Interest	3.26	3.03	2.85
PBDT	29.28	5.13	4.32
Depreciation	8.98	8.80	8.97
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	7.50	-1.17	-1.14
Reported Profit After Tax	12.80	-2.50	-3.51
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	12.80	-2.50	-3.51
EPS (Unit Curr.)	3.31	-0.65	-0.91
EPS (Adj) (Unit Curr.)	3.31	-0.65	-0.91
Calculated EPS (Unit Curr.)	3.30	-0.65	-0.91
Calculated EPS (Adj) (Unit Curr.)	3.30	-0.65	-0.91
Calculated EPS (Ann.) (Unit Curr.)	13.22	-2.59	-3.64
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.22	-2.59	-3.64
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	38.74	38.61	38.60
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(%)	32.67	11.05	9.40
PBDTM(%)	29.40	6.95	5.67
PATM(%)	12.85	-3.39	-4.60
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.31	-0.65	-0.91