Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	1155.02	1167.15	1148.91
Other Operating Income	0.00	0.00	0.00
Other Income	5.28	70.50	4.54
Total Income	1160.30	1237.65	1153.45
Total Expenditure	1090.20	1093.68	1080.95
PBIDT	70.10	143.97	72.50
Interest	22.82	22.90	22.01
PBDT	47.27	121.07	50.49
Depreciation	24.34	18.69	17.53
Tax	1.67	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-5.57	19.87	-3.69
Reported Profit After Tax	26.83	82.50	36.65
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	26.83	82.50	36.65
EPS (Unit Curr.)	1.88	5.66	2.51
EPS (Adj) (Unit Curr.)	1.88	5.66	2.51
Calculated EPS (Unit Curr.)	1.86	5.66	2.51
Calculated EPS (Adj) (Unit Curr.)	1.86	5.66	2.51
Calculated EPS (Ann.) (Unit Curr.)	7.45	22.64	10.06
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.45	22.64	10.06
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	72.05	72.87	72.87
Reserve & Surplus	956.93	1039.62	955.82
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(%)	6.07	12.34	6.31
PBDTM(%)	4.09	10.37	4.39
PATM(%)	2.32	7.07	3.19
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.87	5.61	2.49