Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	1886.67	1529.79	1426.61
Other Operating Income	0.00	0.00	0.00
Other Income	587.51	415.93	450.17
Total Income	2474.18	1945.72	1876.78
Total Expenditure	702.78	848.32	450.70
PBIDT	1771.40	1097.40	1426.08
Interest	794.31	618.84	683.13
PBDT	977.09	478.56	742.95
Depreciation	167.51	165.46	160.18
Tax	30.98	0.00	3.69
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	253.11	117.25	184.97
Reported Profit After Tax	525.49	195.85	394.11
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	525.49	195.85	394.11
EPS (Unit Curr.)	2.43	0.91	1.82
EPS (Adj) (Unit Curr.)	2.43	0.91	1.82
Calculated EPS (Unit Curr.)	2.43	0.91	1.82
Calculated EPS (Adj) (Unit Curr.)	2.43	0.91	1.82
Calculated EPS (Ann.) (Unit Curr.)	9.73	3.63	7.30
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.73	3.63	7.30
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	432.03	432.03	432.03
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(%)	93.89	71.74	99.96
PBDTM(%)	51.79	31.28	52.08
PATM(%)	27.85	12.80	27.63
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	2.43	0.91	1.82