Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	102.17	97.54	90.04
Other Operating Income	0.00	0.00	0.00
Other Income	23.55	8.45	38.29
Total Income	125.72	105.99	128.33
Total Expenditure	84.46	80.97	76.66
PBIDT	41.26	25.02	51.67
Interest	0.56	0.00	0.04
PBDT	40.70	25.02	51.63
Depreciation	3.34	2.96	2.86
Tax	0.69	5.51	3.98
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.63	0.12	-0.35
Reported Profit After Tax	37.30	16.43	45.14
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	37.30	16.43	45.14
EPS (Unit Curr.)	12.13	5.36	14.75
EPS (Adj) (Unit Curr.)	12.13	5.36	14.75
Calculated EPS (Unit Curr.)	12.09	5.36	14.73
Calculated EPS (Adj) (Unit Curr.)	12.09	5.36	14.73
Calculated EPS (Ann.) (Unit Curr.)	48.38	21.44	58.93
Calculated EPS (Adj) (Ann.) (Unit Curr.)	48.38	21.44	58.93
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	240.00	0.00
Equity	15.42	15.33	15.32
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	40.38	25.65	57.39
PBDTM(%)	39.84	25.65	57.34
PATM(%)	36.51	16.84	50.13
Dividend Per Share(Rs)	0.00	12.00	0.00
Diluted EPS	12.04	5.30	14.75