Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	1021.45	954.20	444.14
Other Operating Income	0.00	0.00	0.00
Other Income	56.24	87.57	84.19
Total Income	1077.69	1041.76	528.34
Total Expenditure	709.96	759.26	362.04
PBIDT	367.73	282.51	166.30
Interest	7.71	9.26	8.32
PBDT	360.02	273.24	157.98
Depreciation	15.18	15.06	12.86
Tax	91.61	54.96	35.28
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	5.21	12.22	0.43
Reported Profit After Tax	248.02	191.00	109.41
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	248.02	191.00	109.41
EPS (Unit Curr.)	18.86	14.52	8.32
EPS (Adj) (Unit Curr.)	9.43	7.26	4.16
Calculated EPS (Unit Curr.)	18.86	14.52	8.32
Calculated EPS (Adj) (Unit Curr.)	9.43	7.26	4.16
Calculated EPS (Ann.) (Unit Curr.)	75.42	58.08	33.27
Calculated EPS (Adj) (Ann.) (Unit Curr.)	37.71	29.04	16.64
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	150.00	0.00	0.00
Equity	131.54	131.54	131.54
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(%)	36.00	29.61	37.44
PBDTM(%)	35.25	28.64	35.57
PATM(%)	24.28	20.02	24.63
Dividend Per Share(Rs)	15.00	0.00	0.00
Diluted EPS	18.86	14.52	8.32