Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Operating Income	39.60	42.49	37.78
Total Income	48.76	42.73	37.78
Interest	20.51	18.16	17.34
Employee Expenses	11.53	10.32	8.86
Selling & Administrative Expenses	0.00	0.00	0.00
Impairment of Assets	0.00	0.00	0.00
Loss on Forex Transaction	0.00	0.00	0.00
Other Expenses	9.24	8.87	7.13
TOTAL OPERATING EXPENDITURE	41.28	37.35	33.33
Operating Profit Before Prov. & Cont.	7.48	5.38	4.45
Provisions & Write Offs	1.22	0.93	1.12
Depreciation	2.74	1.75	1.65
TOTAL EXPENDITURE	45.24	40.03	36.10
Tax	0.92	1.70	0.59
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.47	-0.51	-0.16
Reported Profit After Tax	3.08	1.51	1.26
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.08	1.51	1.26
EPS (Unit Curr.)	0.25	0.13	0.11
EPS (Adj) (Unit Curr.)	0.25	0.13	0.11
Calculated EPS (Unit Curr.)	0.26	0.13	0.11
Calculated EPS (Adj) (Unit Curr.)	0.26	0.13	0.11
Calculated EPS (Ann.) (Unit Curr.)	1.05	0.52	0.43
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.05	0.52	0.43
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	23.38	23.26	23.25
Reserve & Surplus	203.19	207.81	202.30
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(%)	67.63	53.24	54.71
PBDTM(%)	15.83	10.50	8.81
PATM(%)	7.78	3.55	3.34
Net Interest Income	0.00	0.00	0.00
Operating Expenses	0.00	0.00	0.00
Loan Losses & Provision	0.00	0.00	0.00
Assets Under Management	0.00	0.00	0.00
Return on Equity(%)	0.00	0.00	0.00
Operating Expenses to Net Interest Income(%)	0.00	0.00	0.00
Cost to Income Ratio	0.00	0.00	0.00
Loan Loss Provision Ratio	0.00	0.00	0.00
Loans Spreads(%)	0.00	0.00	0.00
Net Interest Margin(%)	0.00	0.00	0.00
Provision Coverage Ratio(%)	0.00	0.00	0.00
Capital Adequacy Ratio	0.00	0.00	0.00
Tier I Capital	0.00	0.00	0.00
Tier II Capital	0.00	0.00	0.00
Gross Non Performing Assets	0.00	0.00	0.00
Net Non Performing Assets	0.00	0.00	0.00
(%) Gross Non Performing Assets	0.00	0.00	0.00
(%) Net Non Performing Assets	0.00	0.00	0.00
Return on Assets(Annualised)	0.00	0.00	0.00
Return on Assets	0.00	0.00	0.00
Loans Disbursed(Amt Rs cr)	0.00	0.00	0.00
Loans Sanctioned/Approved(Amt Rs cr)	0.00	0.00	0.00
Loan Book(Amt Rs cr)	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.25	0.13	0.11