Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	17526.00	19011.00	15665.00
Other Operating Income	307.00	225.00	242.00
Other Income	2570.00	4930.00	3816.00
Total Income	20403.00	24166.00	19723.00
Total Expenditure	14654.00	21225.00	14107.00
PBIDT	5749.00	2941.00	5616.00
Interest	1409.00	1405.00	1335.00
PBDT	4340.00	1536.00	4281.00
Depreciation	996.00	975.00	881.00
Tax	324.00	586.00	-47.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-64.00	-47.00	39.00
Reported Profit After Tax	3084.00	22.00	3408.00
Extra-ordinary Items	184.23	-4054.15	3670.00
Adjusted Profit After Extra-ordinary item	2899.77	4076.15	-262.00
EPS (Unit Curr.)	8.29	0.06	9.16
EPS (Adj) (Unit Curr.)	8.29	0.06	9.16
Calculated EPS (Unit Curr.)	8.29	0.06	9.16
Calculated EPS (Adj) (Unit Curr.)	8.29	0.06	9.16
Calculated EPS (Ann.) (Unit Curr.)	33.16	0.24	36.65
Calculated EPS (Adj) (Ann.) (Unit Curr.)	33.16	0.24	36.65
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	1100.00	0.00	1850.00
Equity	372.00	372.00	372.00
Reserve & Surplus	0.00	0.00	0.00
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(%)	32.80	15.47	35.85
PBDTM(%)	24.76	8.08	27.33
PATM(%)	17.60	0.12	21.76
Dividend Per Share(Rs)	11.00	0.00	18.50
Diluted EPS	8.29	0.06	9.16