| Particulars | Mar-13
(Rs.Cr) | Mar-12
(Rs.Cr) | Mar-11
(Rs.Cr) | | Gross Sales | 655 | 461 | 230 | | Other Income | 2 | 3 | 2 | | Total Income | 657 | 463 | 232 | | Total Expenditure | 583 | 408 | 195 | | PBIDT | 73 | 55 | 37 | | Interest | 32 | 24 | 14 | | PBDT | 41 | 31 | 23 | | Depreciation | 4 | 3 | 3 | | Tax | 11 | 9 | 7 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 26 | 19 | 13 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 26 | 19 | 13 | | | | | | | EPS (Unit Curr.) | 7.0 | 5.8 | 5.5 | | EPS (Adj) (Unit Curr.) | 7.0 | 5.8 | NA | | Calculated EPS (Unit Curr.) | 7.0 | 5.8 | 5.5 | | Calculated EPS (Adj) (Unit Curr.) | 7.0 | 5.8 | NA | | Calculated EPS (Ann.) (Unit Curr.) | 7.0 | 5.8 | 5.5 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 7.0 | 5.8 | NA | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 38 | 32 | 24 | | Reserve & Surplus | 125.3 | 99.7 | 30.7 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 20,730,136 | 8,112,762 | 14,000 | | Non-Promoter Holding (%) | 55.26 | 25.12 | 0.06 | | | | | | | PBIDTM(%) | 11.21 | 12.00 | 16.12 | | PBDTM(%) | 6.27 | 6.75 | 10.05 | | PATM(%) | 4.00 | 4.04 | 5.80 |
|