Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	151.46	121.41	167.51
Other Operating Income	0.00	0.00	0.00
Other Income	1.62	84.04	1.03
Total Income	153.08	205.44	168.54
Total Expenditure	68.15	174.13	11.83
PBIDT	84.93	31.31	156.71
Interest	46.83	44.98	39.59
PBDT	38.10	-13.67	117.12
Depreciation	0.00	0.00	0.00
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	38.10	-13.67	117.12
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	38.10	-13.67	117.12
EPS (Unit Curr.)	0.65	0.00	2.20
EPS (Adj) (Unit Curr.)	0.65	0.00	2.20
Calculated EPS (Unit Curr.)	0.66	-0.24	2.21
Calculated EPS (Adj) (Unit Curr.)	0.66	-0.24	2.21
Calculated EPS (Ann.) (Unit Curr.)	2.63	-0.94	8.82
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.63	-0.94	8.82
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	2.00	0.00	2.00
Equity	5805.00	5805.00	5311.58
Reserve & Surplus	0.00	0.00	0.00
Face Value	100.00	100.00	100.00
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(%)	56.07	25.79	93.55
PBDTM(%)	25.16	-11.26	69.92
PATM(%)	25.16	-11.26	69.92
Dividend Per Share(Rs)	2.00	0.00	2.00
Diluted EPS	0.65	0.00	2.20