Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	379.94	312.91	445.50
Other Operating Income	0.00	0.00	0.00
Other Income	2.12	6.05	3.18
Total Income	382.06	318.96	448.68
Total Expenditure	306.76	286.94	416.79
PBIDT	75.30	32.02	31.90
Interest	6.86	4.26	3.50
PBDT	68.44	27.77	28.40
Depreciation	12.64	13.59	13.47
Tax	9.63	2.41	2.61
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	23.27	1.95	2.06
Reported Profit After Tax	22.89	9.81	10.26
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	22.89	9.81	10.26
EPS (Unit Curr.)	1.22	0.52	0.55
EPS (Adj) (Unit Curr.)	1.22	0.52	0.55
Calculated EPS (Unit Curr.)	1.22	0.52	0.55
Calculated EPS (Adj) (Unit Curr.)	1.22	0.52	0.55
Calculated EPS (Ann.) (Unit Curr.)	4.86	2.08	2.18
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.86	2.08	2.18
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	18.83	18.83	18.83
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(%)	19.82	10.23	7.16
PBDTM(%)	18.01	8.87	6.37
PATM(%)	6.02	3.14	2.30
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.22	0.52	0.55