Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	135.71	98.08	64.03
Other Operating Income	0.00	0.00	0.00
Other Income	4.74	4.18	4.79
Total Income	140.45	102.26	68.83
Total Expenditure	90.64	53.85	42.27
PBIDT	49.81	48.41	26.55
Interest	0.63	0.41	0.45
PBDT	49.18	48.00	26.11
Depreciation	2.15	1.94	1.77
Tax	11.28	8.02	4.28
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.71	6.37	2.71
Reported Profit After Tax	33.04	31.67	17.34
Extra-ordinary Items	1.69	0.00	0.00
Adjusted Profit After Extra-ordinary item	31.35	31.67	17.34
EPS (Unit Curr.)	3.96	3.80	2.08
EPS (Adj) (Unit Curr.)	3.96	3.80	2.08
Calculated EPS (Unit Curr.)	3.93	3.77	2.06
Calculated EPS (Adj) (Unit Curr.)	3.93	3.77	2.06
Calculated EPS (Ann.) (Unit Curr.)	15.72	15.07	8.25
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.72	15.07	8.25
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	8.40	8.40	8.40
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	36.70	49.36	41.46
PBDTM(%)	36.24	48.94	40.78
PATM(%)	24.35	32.29	27.08
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.96	3.80	2.08