Calculating shareholding pattern - from mgt-7 and pas-3

Abhay (Others) (42 Points)

28 March 2019

Hello Everyone

I am trying to determine the shareholding pattern of a private company. The company has 3 kind of shares.

Equity – Face value 10/-
0.001% Compulsorily Convertible Preference Share – Face Value – INR 10/-
0.001% Compulsorily Convertible Preference Share – Face Value – INR 200/-

Now, in the latest annual return shareholding pattern is as below:-

S. No	Name	Equity Shares (10)	0.001% CCPS (INR 10)	0.001% CCPS (INR 20)	Total
1	Rohit	10,000	500	1,000	11,500
2	Abhay	0	500	0	500
3	Amit	0	0	500	500
	Total	10,000	1,000	1,500	12,500

Now, an allotment of additional shares has happened post the filing of annual return which is indicated below:-

S. No	Name	Equity Shares (10)	0.001% CCPS (INR 10)	0.001% CCPS (INR 20)	Total
1	Rohit	0	0	0	0
2	Abhay	0	0	100	100
3	Amit	0	100	0	100
	Total	0	100	100	200

So, the new shareholding after adding the newly allotted shares is as below:-

S. No	Name	Equity Shares (10)	0.001% CCPS (INR 10)	0.001% CCPS (INR 20)	Total
1	Rohit	10,000	500	1,000	11,500
2	Abhay	0	500	100	600
3	Amit	0	100	500	600
	Total	10,000	1,100	1,600	12,700

Now if I am to calculate shareholding pattern percentage can I simply add the total no of share held by each investor and divide it by total no of shares.

So Does shareholding pattern would look as below or am I doing something wrong:-