Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	396.44	437.85	408.31
Other Operating Income	0.00	0.00	0.00
Other Income	39.44	190.40	77.61
Total Income	435.88	628.25	485.92
Total Expenditure	321.70	356.87	304.01
PBIDT	114.18	271.38	181.91
Interest	0.46	0.59	0.79
PBDT	113.72	270.79	181.12
Depreciation	9.64	17.14	16.64
Tax	28.80	12.36	36.27
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-5.00	10.23	-6.38
Reported Profit After Tax	80.28	231.06	134.59
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	80.28	231.06	134.59
EPS (Unit Curr.)	10.98	31.60	18.41
EPS (Adj) (Unit Curr.)	10.98	31.60	18.41
Calculated EPS (Unit Curr.)	10.98	31.61	18.41
Calculated EPS (Adj) (Unit Curr.)	10.98	31.61	18.41
Calculated EPS (Ann.) (Unit Curr.)	43.93	126.44	73.65
Calculated EPS (Adj) (Ann.) (Unit Curr.)	43.93	126.44	73.65
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	700.00	0.00	1100.00
Equity	7.31	7.31	7.31
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	28.80	61.98	44.55
PBDTM(%)	28.69	61.85	44.36
PATM(%)	20.25	52.77	32.96
Dividend Per Share(Rs)	7.00	0.00	11.00
Diluted EPS	10.98	31.60	18.41