Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	177.34	146.23	82.15
Other Operating Income	0.00	0.00	0.00
Other Income	6.34	3.06	1.69
Total Income	183.68	149.29	83.84
Total Expenditure	153.09	123.21	73.96
PBIDT	30.59	26.08	9.88
Interest	0.60	0.47	0.47
PBDT	29.99	25.61	9.41
Depreciation	1.14	1.11	1.08
Tax	7.20	8.44	2.48
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.38	-1.66	-0.06
Reported Profit After Tax	19.27	17.72	5.91
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	19.27	17.72	5.91
EPS (Unit Curr.)	18.15	16.69	5.56
EPS (Adj) (Unit Curr.)	18.15	16.69	5.56
Calculated EPS (Unit Curr.)	18.15	16.69	5.56
Calculated EPS (Adj) (Unit Curr.)	18.15	16.69	5.56
Calculated EPS (Ann.) (Unit Curr.)	72.58	66.74	22.26
Calculated EPS (Adj) (Ann.) (Unit Curr.)	72.58	66.74	22.26
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.62	10.62	10.62
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(%)	17.25	17.83	12.03
PBDTM(%)	16.91	17.51	11.45
PATM(%)	10.87	12.12	7.19
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	18.15	16.69	5.56