Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	2626.00	3859.00	3594.00
Other Operating Income	0.00	0.00	0.00
Other Income	42.00	758.00	30.00
Total Income	2668.00	4617.00	3624.00
Total Expenditure	2408.00	3308.00	3054.00
PBIDT	260.00	1309.00	570.00
Interest	103.00	95.00	98.00
PBDT	157.00	1214.00	472.00
Depreciation	172.00	172.00	164.00
Tax	-56.00	140.00	42.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-5.00	-4.00	-1.00
Reported Profit After Tax	46.00	906.00	267.00
Extra-ordinary Items	22.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	24.00	906.00	267.00
EPS (Unit Curr.)	0.61	12.07	3.55
EPS (Adj) (Unit Curr.)	0.61	12.07	3.55
Calculated EPS (Unit Curr.)	0.61	12.08	3.56
Calculated EPS (Adj) (Unit Curr.)	0.61	12.08	3.56
Calculated EPS (Ann.) (Unit Curr.)	2.45	48.32	14.24
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.45	48.32	14.24
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	150.00	150.00	150.00
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(%)	9.90	33.92	15.86
PBDTM(%)	5.98	31.46	13.13
PATM(%)	1.75	23.48	7.43
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.61	12.07	3.55