Equity Analysis

Particulars	Mar 2022	Dec 2021	Sep 2021
Gross Sales	69.88	76.36	50.45
Other Operating Income	0.00	0.00	0.00
Other Income	2.06	3.93	1.00
Total Income	71.94	80.29	51.45
Total Expenditure	35.81	35.64	22.55
PBIDT	36.13	44.65	28.90
Interest	10.02	9.53	9.51
PBDT	26.12	35.12	19.39
Depreciation	12.67	12.00	11.65
Tax	3.13	4.92	3.42
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.63	-0.90	-3.35
Reported Profit After Tax	10.94	19.11	7.67
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	10.94	19.11	7.67
EPS (Unit Curr.)	10.21	17.91	7.16
EPS (Adj) (Unit Curr.)	10.21	17.91	7.16
Calculated EPS (Unit Curr.)	10.21	17.83	7.16
Calculated EPS (Adj) (Unit Curr.)	10.21	17.83	7.16
Calculated EPS (Ann.) (Unit Curr.)	40.84	71.34	28.63
Calculated EPS (Adj) (Ann.) (Unit Curr.)	40.84	71.34	28.63
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.71	10.71	10.71
Reserve & Surplus	0.00	193.42	174.23
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(%)	51.70	58.47	57.28
PBDTM(%)	37.38	45.99	38.43
PATM(%)	15.66	25.03	15.20
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.00	17.91	7.16