| Particulars | Mar-13 (Rs.Cr) | Mar-12 (Rs.Cr) | Mar-11 (Rs.Cr) | | Gross Sales | 202 | 167 | 107 | | Other Income | 6 | 4 | 1 | | Total Income | 207 | 171 | 107 | | Total Expenditure | 165 | 134 | 85 | | PBIDT | 42 | 37 | 22 | | Interest | 7 | 8 | 5 | | PBDT | 35 | 29 | 17 | | Depreciation | 6 | 6 | 2 | | Tax | 8 | 7 | 4 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 21 | 16 | 10 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 21 | 16 | 10 | | | | | | | EPS (Unit Curr.) | 10.6 | 8.4 | 8.0 | | EPS (Adj) (Unit Curr.) | 10.6 | 8.4 | 8.0 | | Calculated EPS (Unit Curr.) | 10.6 | 8.4 | 5.2 | | Calculated EPS (Adj) (Unit Curr.) | 10.6 | 8.4 | 5.2 | | Calculated EPS (Ann.) (Unit Curr.) | 10.6 | 8.4 | 5.2 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 10.6 | 8.4 | 5.2 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 15.0 | 12.5 | 10.0 | | Equity | 20 | 20 | 20 | | Reserve & Surplus | 103.6 | 86.2 | 72.6 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 7,788,076 | 7,832,168 | 8,100,024 | | Non-Promoter Holding (%) | 39.68 | 39.90 | 41.27 | | | | | | | PBIDTM(%) | 20.90 | 22.10 | 20.50 | | PBDTM(%) | 17.21 | 17.25 | 15.57 | | PATM(%) | 10.32 | 9.85 | 9.50 |
|