Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	176.89	195.74	112.79
Other Operating Income	0.00	0.00	0.00
Other Income	6.22	7.60	1.07
Total Income	183.11	203.34	113.85
Total Expenditure	132.13	140.90	82.76
PBIDT	50.98	62.45	31.09
Interest	0.15	0.59	0.73
PBDT	50.82	61.85	30.36
Depreciation	1.05	0.99	0.94
Tax	13.00	16.10	7.65
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.05	-0.03	-0.13
Reported Profit After Tax	36.81	44.79	21.90
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	36.81	44.79	21.90
EPS (Unit Curr.)	7.27	9.29	4.66
EPS (Adj) (Unit Curr.)	7.27	9.29	4.66
Calculated EPS (Unit Curr.)	6.63	8.07	4.66
Calculated EPS (Adj) (Unit Curr.)	6.63	8.07	4.66
Calculated EPS (Ann.) (Unit Curr.)	26.52	32.26	18.64
Calculated EPS (Adj) (Ann.) (Unit Curr.)	26.52	32.26	18.64
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	55.53	55.53	47.00
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(%)	28.82	31.90	27.56
PBDTM(%)	28.73	31.60	26.92
PATM(%)	20.81	22.88	19.42
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	7.27	9.29	4.66