Quarterly Table
| Metrics | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|
| Sales | 4.2 | 2.0 | 2.0 | 2.1 | 4.5 | 2.4 | 2.4 | 1.8 | 3.3 | 2.8 |
|---|
| Expenses | 4.1 | 3.3 | 3.3 | 2.5 | 3.4 | 7.3 | 7.2 | 6.9 | 7.1 | 8.2 |
|---|
| Operating Profit | 0.2 | -1.3 | -1.3 | -0.4 | 1.1 | -4.9 | -4.7 | -5.0 | -3.8 | -5.4 |
|---|
| OPM % | 3.8% | -66.57% | -63.32% | -19.23% | 25.28% | -202.03% | -197.5% | -273.27% | -114.59% | -196.68% |
|---|
| Other Income | 7.4 | 7.7 | 9.4 | 9.5 | 10.5 | 10.1 | 10.4 | 12.3 | 12.7 | 17.1 |
|---|
| Interest | 3.2 | 13.3 | 15.8 | 16.8 | 17.8 | 18.8 | 19.5 | 20.6 | 21.8 | 23.0 |
|---|
| Depreciation | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 |
|---|
| Profit before tax | 3.9 | -7.4 | -8.1 | -8.1 | -6.7 | -14.0 | -14.4 | -13.9 | -13.5 | -11.9 |
|---|
| Tax % | -13.9% | -64.9% | -11.1% | -30.6% | 0% | 0% | -1.1% | 0% | 0% | 0% |
|---|
| Net Profit | 3.3 | -2.6 | -7.2 | -5.6 | -6.7 | -14.0 | -14.2 | -13.9 | -13.5 | -11.9 |
|---|
| EPS in Rs | 2.55 | -1.98 | -5.51 | -4.3 | -5.1 | -10.7 | -10.85 | -10.6 | -10.29 | -9.06 |
|---|
| Metrics | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|
| Sales | 4.2 | 2.0 | 2.0 | 2.1 | 4.5 | 2.4 | 2.4 | 1.8 | 3.3 | 2.8 |
|---|
| Expenses | 4.2 | 3.4 | 3.4 | 2.7 | 3.8 | 9.3 | 8.3 | 8.4 | 8.8 | 10.1 |
|---|
| Operating Profit | 0.0 | -1.5 | -1.4 | -0.6 | 0.7 | -6.9 | -5.9 | -6.6 | -5.5 | -7.3 |
|---|
| OPM % | 0.94% | -74.06% | -70.36% | -28.6% | 15.9% | -287.56% | -244.13% | -358.63% | -166.62% | -264.68% |
|---|
| Other Income | 1.2 | 4.0 | 5.6 | 4.6 | 5.2 | 4.1 | 4.2 | 4.6 | 3.8 | 8.1 |
|---|
| Interest | 3.2 | 13.3 | 15.7 | 16.7 | 17.7 | 18.6 | 19.3 | 20.3 | 21.6 | 22.7 |
|---|
| Depreciation | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 |
|---|
| Profit before tax | -2.5 | -11.3 | -11.9 | -13.1 | -12.3 | -22.0 | -21.4 | -22.9 | -23.9 | -22.5 |
|---|
| Tax % | 22.1% | -42.6% | -7.6% | -18.9% | 0% | 0% | -0.7% | 0% | 0% | 0% |
|---|
| Net Profit | -3.0 | -6.5 | -11.0 | -10.6 | -12.3 | -22.0 | -21.3 | -22.9 | -23.9 | -22.5 |
|---|
| EPS in Rs | -2.29 | -4.93 | -8.42 | -8.12 | -9.38 | -16.76 | -16.26 | -17.47 | -18.21 | -17.19 |
|---|
Shareholding Distribution
Shareholding Pattern
Key Non-Promoter Stakeholder Activity
| Person Category |
Total After Acquisition Shares |
Compounded Data
| Compounded Sales
Growth |
| 10 Years: |
-14% |
| 5 Years: |
-17% |
| 3 Years: |
-24% |
| TTM: |
-14% |
| Compounded Profit
Growth |
| 10 Years: |
0% |
| 5 Years: |
0% |
| 3 Years: |
0% |
| TTM: |
-40% |
| Stock Price CAGR |
| 10 Years: |
13% |
| 5 Years: |
24% |
| 3 Years: |
1% |
| 1 Year: |
47% |
| Compounded Sales
Growth |
| 10 Years: |
-16% |
| 5 Years: |
-20% |
| 3 Years: |
-24% |
| TTM: |
-14% |
| Compounded Profit
Growth |
| 10 Years: |
0% |
| 5 Years: |
0% |
| 3 Years: |
0% |
| TTM: |
-56% |
| Stock Price CAGR |
| 10 Years: |
13% |
| 5 Years: |
24% |
| 3 Years: |
1% |
| 1 Year: |
47% |
