Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	89.23	82.84	75.91
Other Operating Income	0.00	0.00	0.00
Other Income	18.44	10.64	0.15
Total Income	107.67	93.47	76.06
Total Expenditure	56.49	56.55	49.70
PBIDT	51.18	36.92	26.36
Interest	19.37	11.73	10.13
PBDT	31.81	25.19	16.23
Depreciation	5.23	5.07	4.77
Tax	4.93	3.50	2.02
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.85	-2.84	2.04
Reported Profit After Tax	16.80	19.45	7.40
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	16.80	19.45	7.40
EPS (Unit Curr.)	3.37	3.94	1.25
EPS (Adj) (Unit Curr.)	3.37	3.94	1.25
Calculated EPS (Unit Curr.)	2.84	3.92	1.25
Calculated EPS (Adj) (Unit Curr.)	2.84	3.92	1.25
Calculated EPS (Ann.) (Unit Curr.)	11.37	15.70	5.01
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.37	15.70	5.01
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.82	9.91	11.82
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(%)	57.36	44.57	34.73
PBDTM(%)	35.65	30.41	21.38
PATM(%)	18.83	23.48	9.75
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.37	3.94	0.00