Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	91.57	95.74	85.79
Other Operating Income	0.00	0.00	0.00
Other Income	0.20	0.21	0.31
Total Income	91.76	95.95	86.09
Total Expenditure	81.77	84.97	76.27
PBIDT	10.00	10.98	9.83
Interest	1.53	1.24	1.55
PBDT	8.47	9.75	8.28
Depreciation	2.44	2.18	2.08
Tax	1.63	1.94	1.77
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.07	-0.06	-0.08
Reported Profit After Tax	4.47	5.69	4.51
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	4.47	5.69	4.51
EPS (Unit Curr.)	8.72	11.09	8.80
EPS (Adj) (Unit Curr.)	8.72	11.09	8.80
Calculated EPS (Unit Curr.)	2.18	2.77	2.20
Calculated EPS (Adj) (Unit Curr.)	2.18	2.77	2.20
Calculated EPS (Ann.) (Unit Curr.)	8.72	11.09	8.80
Calculated EPS (Adj) (Ann.) (Unit Curr.)	8.72	11.09	8.80
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	20.51	20.51	20.51
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(%)	10.92	11.47	11.46
PBDTM(%)	9.25	10.18	9.65
PATM(%)	4.88	5.94	5.26
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	8.72	11.09	8.80