Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	251.59	238.87	210.91
Other Operating Income	0.00	0.00	0.00
Other Income	36.28	25.17	19.51
Total Income	287.87	264.04	230.42
Total Expenditure	273.81	243.17	271.77
PBIDT	14.06	20.87	-41.35
Interest	15.96	17.08	15.73
PBDT	-1.90	3.79	-57.08
Depreciation	21.80	19.53	19.31
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-3.58	-5.55	-7.57
Reported Profit After Tax	-20.12	-10.19	-68.82
Extra-ordinary Items	-41.82	0.00	-47.66
Adjusted Profit After Extra-ordinary item	21.70	-10.19	-21.16
EPS (Unit Curr.)	-0.87	-0.44	-2.98
EPS (Adj) (Unit Curr.)	-0.87	-0.44	-2.98
Calculated EPS (Unit Curr.)	-0.86	-0.44	-2.96
Calculated EPS (Adj) (Unit Curr.)	-0.86	-0.44	-2.96
Calculated EPS (Ann.) (Unit Curr.)	-3.46	-1.75	-11.83
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-3.46	-1.75	-11.83
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	46.55	46.55	46.55
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(%)	5.59	8.74	-19.61
PBDTM(%)	-0.76	1.59	-27.06
PATM(%)	-8.00	-4.27	-32.63
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-0.87	-0.44	-2.98