Equity Analysis

Particulars	Dec 2019	Sep 2019	Jun 2019
Gross Sales	23.44	28.57	30.02
Other Operating Income	0.00	0.00	0.00
Other Income	0.31	0.59	1.00
Total Income	23.75	29.16	31.02
Total Expenditure	23.95	25.88	28.50
PBIDT	-0.20	3.28	2.52
Interest	0.29	0.32	0.41
PBDT	-0.49	2.96	2.11
Depreciation	4.02	4.13	3.75
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	-4.51	-1.17	-1.64
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-4.51	-1.17	-1.64
EPS (Unit Curr.)	-0.29	-0.07	-0.10
EPS (Adj) (Unit Curr.)	-0.29	-0.07	-0.10
Calculated EPS (Unit Curr.)	-0.29	-0.07	-0.10
Calculated EPS (Adj) (Unit Curr.)	-0.29	-0.07	-0.10
Calculated EPS (Ann.) (Unit Curr.)	-1.15	-0.30	-0.42
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-1.15	-0.30	-0.42
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	156.21	156.21	156.21
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(%)	-0.85	11.48	8.39
PBDTM(%)	-2.09	10.36	7.03
PATM(%)	-19.24	-4.10	-5.46
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-0.29	-0.07	-0.10