Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	151.27	174.75	207.82
Other Operating Income	0.00	0.00	0.00
Other Income	5.14	7.19	5.71
Total Income	156.41	181.94	213.53
Total Expenditure	139.20	162.83	195.82
PBIDT	17.21	19.11	17.71
Interest	7.17	9.10	8.62
PBDT	10.04	10.01	9.09
Depreciation	3.88	3.91	3.89
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-33.87	0.00	0.00
Reported Profit After Tax	40.03	6.10	5.20
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	40.03	6.10	5.20
EPS (Unit Curr.)	0.76	0.11	0.10
EPS (Adj) (Unit Curr.)	0.76	0.11	0.10
Calculated EPS (Unit Curr.)	0.76	0.12	0.10
Calculated EPS (Adj) (Unit Curr.)	0.76	0.12	0.10
Calculated EPS (Ann.) (Unit Curr.)	3.02	0.46	0.39
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.02	0.46	0.39
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	318.05	318.05	318.05
Reserve & Surplus	0.00	0.00	0.00
Face Value	6.00	6.00	6.00
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(%)	11.38	10.94	8.52
PBDTM(%)	6.64	5.73	4.37
PATM(%)	26.46	3.49	2.50
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.76	0.11	0.10