Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	954.90	1617.20	1739.60
Other Operating Income	0.00	0.00	0.00
Other Income	14.60	16.10	20.70
Total Income	969.50	1633.30	1760.30
Total Expenditure	827.00	1312.30	1315.00
PBIDT	142.50	321.00	445.30
Interest	3.10	3.70	7.90
PBDT	139.40	317.30	437.40
Depreciation	15.20	11.60	31.30
Tax	30.90	80.80	75.40
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.20	2.00	2.20
Reported Profit After Tax	93.10	222.90	328.50
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	93.10	222.90	328.50
EPS (Unit Curr.)	20.72	49.60	73.09
EPS (Adj) (Unit Curr.)	20.72	49.60	73.09
Calculated EPS (Unit Curr.)	20.73	49.64	73.16
Calculated EPS (Adj) (Unit Curr.)	20.73	49.64	73.16
Calculated EPS (Ann.) (Unit Curr.)	82.94	198.57	292.65
Calculated EPS (Adj) (Ann.) (Unit Curr.)	82.94	198.57	292.65
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	1050.00	0.00
Equity	44.90	44.90	44.90
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(%)	14.92	19.85	25.60
PBDTM(%)	14.60	19.62	25.14
PATM(%)	9.75	13.78	18.88
Dividend Per Share(Rs)	0.00	105.00	0.00
Diluted EPS	20.70	49.60	73.09