Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	212.97	295.30	207.36
Other Operating Income	0.00	0.00	0.00
Other Income	1.52	1.55	2.16
Total Income	214.49	296.85	209.52
Total Expenditure	202.11	284.24	193.95
PBIDT	12.38	12.61	15.57
Interest	1.19	0.81	0.88
PBDT	11.19	11.80	14.69
Depreciation	1.18	1.16	1.12
Tax	2.47	2.80	3.49
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.10	-0.04	-0.07
Reported Profit After Tax	7.44	7.88	10.15
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	7.44	7.88	10.15
EPS (Unit Curr.)	2.77	2.94	7.51
EPS (Adj) (Unit Curr.)	2.77	2.94	1.88
Calculated EPS (Unit Curr.)	2.75	2.91	7.51
Calculated EPS (Adj) (Unit Curr.)	2.75	2.91	1.88
Calculated EPS (Ann.) (Unit Curr.)	11.01	11.66	30.03
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.01	11.66	7.51
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	27.04	27.04	13.52
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(%)	5.81	4.27	7.51
PBDTM(%)	5.25	4.00	7.08
PATM(%)	3.49	2.67	4.89
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	2.77	2.94	7.51