Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	4205.20	4130.10	4158.40
Other Operating Income	0.00	0.00	0.00
Other Income	213.60	939.20	187.50
Total Income	4418.80	5069.30	4345.90
Total Expenditure	3626.80	3638.80	3690.50
PBIDT	792.00	1430.50	655.40
Interest	3.90	12.20	30.80
PBDT	788.10	1418.30	624.60
Depreciation	117.30	101.30	92.10
Tax	124.40	307.90	118.90
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	28.30	10.20	4.60
Reported Profit After Tax	518.10	998.90	409.00
Extra-ordinary Items	45.41	595.40	0.00
Adjusted Profit After Extra-ordinary item	472.69	403.50	409.00
EPS (Unit Curr.)	175.69	338.71	138.69
EPS (Adj) (Unit Curr.)	175.69	338.71	138.69
Calculated EPS (Unit Curr.)	175.63	338.61	138.64
Calculated EPS (Adj) (Unit Curr.)	175.63	338.61	138.64
Calculated EPS (Ann.) (Unit Curr.)	702.51	1354.44	554.58
Calculated EPS (Adj) (Ann.) (Unit Curr.)	702.51	1354.44	554.58
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	2050.00	0.00	0.00
Equity	29.50	29.50	29.50
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(%)	18.83	34.64	15.76
PBDTM(%)	18.74	34.34	15.02
PATM(%)	12.32	24.19	9.84
Dividend Per Share(Rs)	205.00	0.00	0.00
Diluted EPS	175.69	338.71	138.69