Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	2007.49	2160.19	2129.06
Other Operating Income	26.10	43.92	39.16
Other Income	60.57	55.34	157.54
Total Income	2094.16	2259.45	2325.76
Total Expenditure	2560.37	1562.16	1612.04
PBIDT	-466.21	697.29	713.72
Interest	37.07	36.16	36.18
PBDT	-503.28	661.13	677.54
Depreciation	22.08	27.02	32.49
Tax	-47.94	114.97	110.23
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	223.49	46.56	49.95
Reported Profit After Tax	-700.91	472.58	484.87
Extra-ordinary Items	-844.50	-5.86	-0.90
Adjusted Profit After Extra-ordinary item	143.59	478.44	485.77
EPS (Unit Curr.)	-6.85	4.62	4.74
EPS (Adj) (Unit Curr.)	-6.85	4.62	4.74
Calculated EPS (Unit Curr.)	-6.85	4.62	4.74
Calculated EPS (Adj) (Unit Curr.)	-6.85	4.62	4.74
Calculated EPS (Ann.) (Unit Curr.)	-27.41	18.48	18.96
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-27.41	18.48	18.96
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	102.28	102.28	102.28
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(%)	-23.22	32.28	33.52
PBDTM(%)	-25.07	30.61	31.82
PATM(%)	-34.91	21.88	22.77
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-6.85	4.62	4.74