| Particulars | Mar-13
(Rs.Cr) | Mar-12
(Rs.Cr) | Mar-11
(Rs.Cr) | | Gross Sales | 278 | 232 | 130 | | Other Income | 1 | 1 | 1 | | Total Income | 289 | 238 | 134 | | Total Expenditure | 241 | 198 | 118 | | PBIDT | 48 | 40 | 16 | | Interest | 9 | 9 | 5 | | PBDT | 39 | 30 | 11 | | Depreciation | 10 | 8 | 5 | | Tax | 7 | 4 | 1 | | Deferred Tax | 2 | 4 | 1 | | Reported Profit After Tax | 20 | 14 | 4 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 20 | 14 | 4 | | | | | | | EPS (Unit Curr.) | 11.8 | 37.3 | 11.3 | | EPS (Adj) (Unit Curr.) | 11.8 | 9.3 | 2.8 | | Calculated EPS (Unit Curr.) | 11.3 | 33.9 | 10.9 | | Calculated EPS (Adj) (Unit Curr.) | 11.3 | 8.5 | 2.7 | | Calculated EPS (Ann.) (Unit Curr.) | 11.3 | 33.9 | 10.9 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 11.3 | 8.5 | 2.7 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 36.0 | 60.0 | 20.0 | | Equity | 9 | 4 | 4 | | Reserve & Surplus | 71.6 | 54.4 | 41.2 | | Face Value | 5.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 8,947,960 | 2,236,990 | 2,236,990 | | Non-Promoter Holding (%) | 51.35 | 53.80 | 56.49 | | | | | | | PBIDTM(%) | 17.20 | 17.04 | 12.33 | | PBDTM(%) | 14.07 | 12.99 | 8.75 | | PATM(%) | 7.07 | 6.08 | 3.33 |
|