Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	262.69	213.86	222.75
Other Operating Income	0.00	0.00	0.00
Other Income	9.64	9.26	9.65
Total Income	272.33	223.12	232.40
Total Expenditure	221.42	201.94	209.28
PBIDT	50.91	21.18	23.12
Interest	0.89	0.82	0.87
PBDT	50.02	20.36	22.25
Depreciation	10.57	10.33	10.19
Tax	12.04	2.19	4.83
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.86	0.74	-1.59
Reported Profit After Tax	29.27	7.10	8.82
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	29.27	7.10	8.82
EPS (Unit Curr.)	4.90	1.19	1.48
EPS (Adj) (Unit Curr.)	4.90	1.19	1.48
Calculated EPS (Unit Curr.)	4.91	1.19	1.48
Calculated EPS (Adj) (Unit Curr.)	4.91	1.19	1.48
Calculated EPS (Ann.) (Unit Curr.)	19.62	4.76	5.91
Calculated EPS (Adj) (Ann.) (Unit Curr.)	19.62	4.76	5.91
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	29.83	29.83	29.83
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	19.38	9.90	10.38
PBDTM(%)	19.04	9.52	9.99
PATM(%)	11.14	3.32	3.96
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	4.90	1.19	1.48