Equity Analysis

Particulars	Mar 2019	Dec 2018	Sep 2018
Gross Sales	71.04	34.71	67.72
Other Operating Income	0.00	0.00	0.00
Other Income	0.38	0.02	0.02
Total Income	71.42	34.72	67.74
Total Expenditure	69.07	31.89	64.94
PBIDT	2.35	2.83	2.79
Interest	1.09	1.49	1.41
PBDT	1.26	1.34	1.38
Depreciation	0.64	0.64	0.64
Tax	0.17	0.22	0.17
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.03	-0.09	0.03
Reported Profit After Tax	0.48	0.57	0.55
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.48	0.57	0.55
EPS (Unit Curr.)	0.76	0.94	0.91
EPS (Adj) (Unit Curr.)	0.76	0.94	0.91
Calculated EPS (Unit Curr.)	0.80	0.94	0.91
Calculated EPS (Adj) (Unit Curr.)	0.80	0.94	0.91
Calculated EPS (Ann.) (Unit Curr.)	3.20	3.76	3.64
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.20	3.76	3.64
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	6.05	6.05	6.05
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(%)	3.31	8.15	4.12
PBDTM(%)	1.77	3.86	2.04
PATM(%)	0.68	1.64	0.81
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.76	0.94	0.91