| Particulars | Mar-12
(Rs.Cr) | Mar-11
(Rs.Cr) | Mar-10
(Rs.Cr) | | Gross Sales | 1,623 | 1,600 | 1,134 | | Other Income | 0 | 3 | 0 | | Total Income | 1,585 | 1,603 | 1,145 | | Total Expenditure | 1,778 | 1,347 | 971 | | PBIDT | -193 | 256 | 173 | | Interest | 166 | 98 | 62 | | PBDT | -359 | 158 | 111 | | Depreciation | 35 | 27 | 21 | | Tax | 0 | 32 | 15 | | Deferred Tax | -121 | 0 | -1 | | Reported Profit After Tax | -273 | 100 | 76 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | -273 | 100 | 76 | | | | | | | EPS (Unit Curr.) | -13.4 | 5.1 | 52.6 | | EPS (Adj) (Unit Curr.) | -13.4 | 5.1 | 5.3 | | Calculated EPS (Unit Curr.) | 0.0 | 5.2 | 52.6 | | Calculated EPS (Adj) (Unit Curr.) | 0.0 | 5.2 | 5.3 | | Calculated EPS (Ann.) (Unit Curr.) | 0.0 | 5.2 | 52.6 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 0.0 | 5.2 | 5.3 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 15.0 | 15.0 | | Equity | 20 | 19 | 14 | | Reserve & Surplus | 227.2 | 494.1 | 288.7 | | Face Value | 1.0 | 1.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 125,488,750 | 125,488,750 | 8,691,975 | | Non-Promoter Holding (%) | 61.89 | 65.10 | 60.08 | | | | | | | PBIDTM(%) | -11.88 | 16.00 | 15.29 | | PBDTM(%) | -22.10 | 9.89 | 9.79 | | PATM(%) | -16.79 | 6.26 | 6.71 |
|