| Particulars | Mar-13
(Rs.Cr) | Sep-12
(Rs.Cr) | Mar-12
(Rs.Cr) | | Gross Sales | 457 | 344 | 263 | | Other Income | 1 | 1 | 2 | | Total Income | 469 | 349 | 267 | | Total Expenditure | 255 | 170 | 127 | | PBIDT | 214 | 179 | 140 | | Interest | 118 | 103 | 103 | | PBDT | 97 | 76 | 37 | | Depreciation | 3 | 3 | 2 | | Tax | 31 | 24 | 11 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 63 | 49 | 24 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 63 | 49 | 24 | | | | | | | EPS (Unit Curr.) | 3.0 | 2.3 | 1.1 | | EPS (Adj) (Unit Curr.) | 3.0 | 2.3 | 1.1 | | Calculated EPS (Unit Curr.) | 3.0 | 2.3 | 1.1 | | Calculated EPS (Adj) (Unit Curr.) | 3.0 | 2.3 | 1.1 | | Calculated EPS (Ann.) (Unit Curr.) | 5.9 | 4.6 | 2.2 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 5.9 | 4.6 | 2.2 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 107 | 107 | 107 | | Reserve & Surplus | 0.0 | 1,445.6 | 0.0 | | Face Value | 5.0 | 5.0 | 5.0 | | | | | | | Non-Promoter Holding Shares | 21,426,495 | 21,424,575 | 21,424,335 | | Non-Promoter Holding (%) | 10.04 | 10.04 | 10.04 | | | | | | | PBIDTM(%) | 46.92 | 51.85 | 53.17 | | PBDTM(%) | 21.15 | 21.94 | 13.95 | | PATM(%) | 13.80 | 14.29 | 8.95 |
|