Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	111.13	89.42	91.60
Other Operating Income	0.00	0.00	0.00
Other Income	0.80	1.04	0.21
Total Income	111.93	90.46	91.81
Total Expenditure	70.78	67.80	65.42
PBIDT	41.15	22.66	26.39
Interest	3.08	3.14	3.40
PBDT	38.07	19.52	22.99
Depreciation	3.45	3.58	3.60
Tax	10.50	4.90	6.30
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.09	-0.09	-0.12
Reported Profit After Tax	24.21	11.13	13.21
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	24.21	11.13	13.21
EPS (Unit Curr.)	3.86	1.78	2.11
EPS (Adj) (Unit Curr.)	3.86	1.78	2.11
Calculated EPS (Unit Curr.)	3.86	1.78	2.11
Calculated EPS (Adj) (Unit Curr.)	3.86	1.78	2.11
Calculated EPS (Ann.) (Unit Curr.)	15.44	7.10	8.43
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.44	7.10	8.43
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.54	12.54	12.54
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(%)	37.03	25.34	28.81
PBDTM(%)	34.26	21.83	25.10
PATM(%)	21.79	12.45	14.42
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.86	1.78	2.11