Equity Analysis

Particulars	Jun 2018	Mar 2018	Dec 2017
Gross Sales	921.84	1054.54	859.24
Other Operating Income	0.00	0.00	0.00
Other Income	20.31	37.37	25.13
Total Income	942.15	1091.91	884.37
Total Expenditure	762.97	867.12	689.07
PBIDT	179.18	224.79	195.30
Interest	29.96	28.56	27.25
PBDT	149.22	196.23	168.05
Depreciation	45.95	46.02	45.99
Tax	30.60	59.58	21.05
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.97	-17.87	-16.67
Reported Profit After Tax	74.64	108.50	117.68
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	74.64	108.50	117.68
EPS (Unit Curr.)	13.12	19.07	20.68
EPS (Adj) (Unit Curr.)	13.12	19.07	20.68
Calculated EPS (Unit Curr.)	13.12	19.07	20.68
Calculated EPS (Adj) (Unit Curr.)	13.12	19.07	20.68
Calculated EPS (Ann.) (Unit Curr.)	52.47	76.27	82.73
Calculated EPS (Adj) (Ann.) (Unit Curr.)	52.47	76.27	82.73
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.38	11.38	11.38
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(%)	19.44	21.32	22.73
PBDTM(%)	16.19	18.61	19.56
PATM(%)	8.10	10.29	13.70
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	13.12	19.07	20.68