Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	5273.49	4944.78	4818.37
Other Operating Income	230.32	180.51	185.06
Other Income	104.15	196.75	122.10
Total Income	5607.96	5322.04	5125.53
Total Expenditure	5566.67	5513.00	5367.52
PBIDT	41.29	-190.96	-241.99
Interest	189.60	180.41	167.96
PBDT	-148.31	-371.37	-409.95
Depreciation	60.60	59.91	59.99
Tax	6.44	-89.32	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-52.58	-108.55	-118.27
Reported Profit After Tax	-162.77	-233.41	-351.67
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-162.77	-233.41	-351.67
EPS (Unit Curr.)	-0.47	-0.67	-1.01
EPS (Adj) (Unit Curr.)	-0.47	-0.67	-1.01
Calculated EPS (Unit Curr.)	-0.47	-0.67	-1.01
Calculated EPS (Adj) (Unit Curr.)	-0.47	-0.67	-1.01
Calculated EPS (Ann.) (Unit Curr.)	-1.87	-2.68	-4.04
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-1.87	-2.68	-4.04
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	696.41	696.41	696.41
Reserve & Surplus	25642.08	25817.03	26201.90
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(%)	0.78	-3.86	-5.02
PBDTM(%)	-2.81	-7.51	-8.51
PATM(%)	-3.09	-4.72	-7.30
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-0.47	-0.67	-1.01