Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	206.21	81.36	69.38
Other Operating Income	0.00	0.00	0.00
Other Income	9.25	0.84	1.23
Total Income	215.46	82.20	70.61
Total Expenditure	174.59	64.23	53.71
PBIDT	40.87	17.97	16.90
Interest	4.35	3.49	2.89
PBDT	36.52	14.48	14.01
Depreciation	2.18	2.12	2.10
Tax	8.09	2.29	2.92
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.81	0.86	0.77
Reported Profit After Tax	25.43	9.21	8.22
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	25.43	9.21	8.22
EPS (Unit Curr.)	3.81	1.38	3.70
EPS (Adj) (Unit Curr.)	3.81	0.46	1.23
Calculated EPS (Unit Curr.)	3.81	1.38	3.70
Calculated EPS (Adj) (Unit Curr.)	3.81	0.46	1.23
Calculated EPS (Ann.) (Unit Curr.)	15.25	5.53	14.78
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.25	1.84	4.93
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	4.00
Equity	33.35	33.35	11.12
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(%)	19.82	22.09	24.36
PBDTM(%)	17.71	17.80	20.19
PATM(%)	12.33	11.32	11.85
Dividend Per Share(Rs)	0.00	0.00	0.20
Diluted EPS	3.81	1.38	3.70