Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	804.98	953.38	738.02
Other Operating Income	0.00	0.00	0.00
Other Income	28.34	28.47	54.10
Total Income	833.32	981.85	792.12
Total Expenditure	750.78	666.80	596.77
PBIDT	82.54	315.05	195.35
Interest	0.32	0.43	0.28
PBDT	82.22	314.62	195.07
Depreciation	17.11	18.11	16.36
Tax	31.32	90.60	52.63
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-11.70	-9.63	-4.50
Reported Profit After Tax	45.49	215.54	130.58
Extra-ordinary Items	-131.99	0.00	12.21
Adjusted Profit After Extra-ordinary item	177.48	215.54	118.37
EPS (Unit Curr.)	2.69	12.72	6.94
EPS (Adj) (Unit Curr.)	2.69	12.72	6.94
Calculated EPS (Unit Curr.)	2.69	12.72	7.71
Calculated EPS (Adj) (Unit Curr.)	2.69	12.72	7.71
Calculated EPS (Ann.) (Unit Curr.)	10.74	50.89	30.83
Calculated EPS (Adj) (Ann.) (Unit Curr.)	10.74	50.89	30.83
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	320.00	0.00
Equity	169.41	169.41	169.41
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(%)	10.25	33.05	26.47
PBDTM(%)	10.21	33.00	26.43
PATM(%)	5.65	22.61	17.69
Dividend Per Share(Rs)	0.00	32.00	0.00
Diluted EPS	2.69	12.72	7.71