Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	70.85	81.13	82.34
Other Operating Income	0.00	0.00	0.00
Other Income	24.09	39.53	18.29
Total Income	94.94	120.66	100.63
Total Expenditure	35.60	30.51	28.36
PBIDT	59.34	90.15	72.27
Interest	0.00	0.00	0.00
PBDT	59.34	90.15	72.27
Depreciation	1.71	1.72	1.70
Tax	18.85	19.92	17.18
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.54	0.00	8.81
Reported Profit After Tax	39.33	68.51	44.57
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	39.33	68.51	44.57
EPS (Unit Curr.)	5.59	9.73	6.33
EPS (Adj) (Unit Curr.)	5.59	9.73	6.33
Calculated EPS (Unit Curr.)	5.59	9.73	6.33
Calculated EPS (Adj) (Unit Curr.)	5.59	9.73	6.33
Calculated EPS (Ann.) (Unit Curr.)	22.35	38.92	25.32
Calculated EPS (Adj) (Ann.) (Unit Curr.)	22.35	38.92	25.32
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	50.00	55.00	0.00
Equity	70.40	70.40	70.40
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(%)	83.75	111.12	87.77
PBDTM(%)	83.75	111.12	87.77
PATM(%)	55.51	84.44	54.13
Dividend Per Share(Rs)	5.00	5.50	0.00
Diluted EPS	5.59	9.73	6.33