Equity Analysis

Particulars	Mar 2021	Dec 2020	Mar 2020
Gross Sales	19.29	13.92	15.99
Other Operating Income	0.00	0.00	0.00
Other Income	-0.02	0.10	0.02
Total Income	19.27	14.02	16.01
Total Expenditure	17.68	12.24	15.21
PBIDT	1.59	1.79	0.80
Interest	0.11	0.13	0.05
PBDT	1.48	1.66	0.75
Depreciation	0.14	0.15	0.20
Tax	0.43	0.35	0.16
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	0.91	1.17	0.40
Extra-ordinary Items	0.00	0.00	-0.08
Adjusted Profit After Extra-ordinary item	0.91	1.17	0.48
EPS (Unit Curr.)	4.75	6.06	39.62
EPS (Adj) (Unit Curr.)	0.68	0.87	39.62
Calculated EPS (Unit Curr.)	4.75	6.06	39.62
Calculated EPS (Adj) (Unit Curr.)	0.68	0.87	39.62
Calculated EPS (Ann.) (Unit Curr.)	19.00	24.25	158.47
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.71	3.46	158.47
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	1.92	1.92	0.10
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(%)	8.24	12.86	5.00
PBDTM(%)	7.67	11.93	4.69
PATM(%)	4.72	8.41	2.50
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.00	0.00	0.00