Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	156.68	154.63	110.95
Other Operating Income	0.00	0.00	0.00
Other Income	37.75	33.27	29.99
Total Income	194.44	187.90	140.94
Total Expenditure	82.42	79.44	73.88
PBIDT	112.02	108.46	67.06
Interest	0.23	0.21	0.19
PBDT	111.79	108.25	66.87
Depreciation	3.23	3.16	3.35
Tax	9.05	16.39	12.10
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	99.51	88.70	51.42
Extra-ordinary Items	-13.75	-12.66	-8.10
Adjusted Profit After Extra-ordinary item	113.26	101.36	59.52
EPS (Unit Curr.)	21.60	19.25	11.16
EPS (Adj) (Unit Curr.)	21.60	19.25	11.16
Calculated EPS (Unit Curr.)	21.60	19.25	11.16
Calculated EPS (Adj) (Unit Curr.)	21.60	19.25	11.16
Calculated EPS (Ann.) (Unit Curr.)	86.39	77.00	44.64
Calculated EPS (Adj) (Ann.) (Unit Curr.)	86.39	77.00	44.64
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.22	9.22	9.22
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(%)	71.50	70.14	60.44
PBDTM(%)	71.35	70.01	60.27
PATM(%)	63.51	57.36	46.35
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	21.60	19.25	11.16