Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	5.84	6.86	7.18
Other Operating Income	0.00	0.00	0.00
Other Income	19.66	0.31	0.30
Total Income	25.51	7.17	7.48
Total Expenditure	6.58	7.71	7.51
PBIDT	18.92	-0.54	-0.03
Interest	1.30	4.62	4.53
PBDT	17.63	-5.16	-4.56
Depreciation	1.80	1.80	1.79
Tax	13.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-42.63	-0.47	-0.48
Reported Profit After Tax	45.45	-6.50	-5.86
Extra-ordinary Items	6.28	0.00	0.00
Adjusted Profit After Extra-ordinary item	39.17	-6.50	-5.86
EPS (Unit Curr.)	3.47	-0.32	-0.29
EPS (Adj) (Unit Curr.)	3.47	-0.32	-0.29
Calculated EPS (Unit Curr.)	4.32	-0.32	-0.29
Calculated EPS (Adj) (Unit Curr.)	4.32	-0.32	-0.29
Calculated EPS (Ann.) (Unit Curr.)	17.27	-1.30	-1.17
Calculated EPS (Adj) (Ann.) (Unit Curr.)	17.27	-1.30	-1.17
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.53	20.03	20.03
Reserve & Surplus	83.58	18.14	24.67
Face Value	1.00	1.00	1.00
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(%)	323.97	-7.87	-0.42
PBDTM(%)	301.88	-75.22	-63.51
PATM(%)	778.25	-94.75	-81.62
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.47	-0.32	-0.29