Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	471.00	500.96	411.97
Other Operating Income	0.00	0.00	0.00
Other Income	2.14	4.05	4.71
Total Income	473.14	505.01	416.68
Total Expenditure	455.96	494.14	408.06
PBIDT	17.18	10.87	8.62
Interest	5.41	5.74	6.29
PBDT	11.76	5.13	2.33
Depreciation	0.50	0.48	0.89
Tax	0.02	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.71	0.57	1.20
Reported Profit After Tax	10.53	4.07	0.25
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	10.53	4.07	0.25
EPS (Unit Curr.)	0.73	0.28	0.02
EPS (Adj) (Unit Curr.)	0.73	0.28	0.02
Calculated EPS (Unit Curr.)	0.73	0.28	0.02
Calculated EPS (Adj) (Unit Curr.)	0.73	0.28	0.02
Calculated EPS (Ann.) (Unit Curr.)	2.92	1.13	0.07
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.92	1.13	0.07
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	28.84	28.84	28.84
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	3.65	2.17	2.09
PBDTM(%)	2.50	1.02	0.57
PATM(%)	2.24	0.81	0.06
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.73	0.28	0.02