Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	1737.64	1479.78	1443.90
Other Operating Income	0.00	0.00	0.00
Other Income	51.85	160.82	57.79
Total Income	1789.49	1640.60	1501.69
Total Expenditure	1602.69	1358.77	1375.94
PBIDT	186.80	281.83	125.75
Interest	6.75	6.16	5.61
PBDT	180.05	275.67	120.14
Depreciation	19.48	17.98	17.75
Tax	36.52	49.57	41.01
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-4.50	7.50	-3.01
Reported Profit After Tax	128.55	200.62	64.39
Extra-ordinary Items	0.00	98.19	-44.01
Adjusted Profit After Extra-ordinary item	128.55	102.43	108.40
EPS (Unit Curr.)	10.79	16.84	5.41
EPS (Adj) (Unit Curr.)	10.79	16.84	5.41
Calculated EPS (Unit Curr.)	10.79	16.84	5.40
Calculated EPS (Adj) (Unit Curr.)	10.79	16.84	5.40
Calculated EPS (Ann.) (Unit Curr.)	43.16	67.35	21.62
Calculated EPS (Adj) (Ann.) (Unit Curr.)	43.16	67.35	21.62
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	23.83	23.83	23.83
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(%)	10.75	19.05	8.71
PBDTM(%)	10.36	18.63	8.32
PATM(%)	7.40	13.56	4.46
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	10.79	16.84	5.41