Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	4397.76	3982.29	3701.49
Other Operating Income	0.00	0.00	0.00
Other Income	29.17	17.10	4.03
Total Income	4426.93	3999.39	3705.52
Total Expenditure	4187.17	3798.36	3532.14
PBIDT	239.76	201.03	173.38
Interest	146.22	154.92	135.27
PBDT	93.54	46.11	38.11
Depreciation	37.62	36.75	32.68
Tax	10.12	9.03	10.12
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.75	-6.44	-8.46
Reported Profit After Tax	44.05	6.77	3.77
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	44.05	6.77	3.77
EPS (Unit Curr.)	1.71	0.26	0.15
EPS (Adj) (Unit Curr.)	1.71	0.26	0.15
Calculated EPS (Unit Curr.)	1.71	0.26	0.15
Calculated EPS (Adj) (Unit Curr.)	1.71	0.26	0.15
Calculated EPS (Ann.) (Unit Curr.)	6.85	1.05	0.59
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.85	1.05	0.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	51.42	51.42	51.42
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(%)	5.45	5.05	4.68
PBDTM(%)	2.13	1.16	1.03
PATM(%)	1.00	0.17	0.10
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.71	0.26	0.15