Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	536.55	870.74	664.62
Other Operating Income	0.00	0.00	0.00
Other Income	92.45	96.21	73.72
Total Income	629.00	966.95	738.34
Total Expenditure	198.07	170.75	187.21
PBIDT	430.93	796.20	551.13
Interest	145.89	128.57	93.72
PBDT	285.04	667.63	457.41
Depreciation	108.07	97.97	96.84
Tax	27.98	95.62	65.02
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	13.65	32.69	25.35
Reported Profit After Tax	135.34	441.35	270.20
Extra-ordinary Items	-18.80	0.00	0.00
Adjusted Profit After Extra-ordinary item	154.14	441.35	270.20
EPS (Unit Curr.)	0.34	1.12	0.69
EPS (Adj) (Unit Curr.)	0.34	1.12	0.69
Calculated EPS (Unit Curr.)	0.34	1.12	0.69
Calculated EPS (Adj) (Unit Curr.)	0.34	1.12	0.69
Calculated EPS (Ann.) (Unit Curr.)	1.38	4.49	2.75
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.38	4.49	2.75
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	11.50	0.00	0.00
Equity	3929.80	3929.80	3929.80
Reserve & Surplus	10493.94	10359.06	10161.87
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(%)	80.31	91.44	82.92
PBDTM(%)	53.12	76.67	68.82
PATM(%)	25.22	50.69	40.65
Dividend Per Share(Rs)	1.15	0.00	0.00
Diluted EPS	0.34	1.12	0.69