Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	166.76	181.35	179.54
Other Operating Income	0.00	0.00	0.00
Other Income	6.75	8.21	5.06
Total Income	173.51	189.57	184.60
Total Expenditure	121.92	118.73	120.59
PBIDT	51.59	70.84	64.02
Interest	0.04	0.04	0.05
PBDT	51.56	70.79	63.97
Depreciation	7.86	6.47	6.05
Tax	12.60	15.45	14.40
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.01	1.01	-0.60
Reported Profit After Tax	32.11	47.87	44.12
Extra-ordinary Items	-6.93	0.00	0.00
Adjusted Profit After Extra-ordinary item	39.04	47.87	44.12
EPS (Unit Curr.)	1.85	2.76	2.54
EPS (Adj) (Unit Curr.)	1.85	2.76	2.54
Calculated EPS (Unit Curr.)	1.85	2.76	2.54
Calculated EPS (Adj) (Unit Curr.)	1.85	2.76	2.54
Calculated EPS (Ann.) (Unit Curr.)	7.40	11.04	10.17
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.40	11.04	10.17
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	34.69	34.69	34.69
Reserve & Surplus	0.00	0.00	690.99
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(%)	30.94	39.06	35.66
PBDTM(%)	30.92	39.04	35.63
PATM(%)	19.26	26.40	24.57
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.85	2.76	2.54