| Particulars | Mar-13 (Rs.Cr) | Sep-12 (Rs.Cr) | Mar-12 (Rs.Cr) | | Gross Sales | 757 | 756 | 636 | | Other Income | 5 | 10 | 48 | | Total Income | 695 | 704 | 637 | | Total Expenditure | 548 | 564 | 452 | | PBIDT | 147 | 140 | 185 | | Interest | 26 | 37 | 49 | | PBDT | 121 | 103 | 137 | | Depreciation | 32 | 32 | 34 | | Tax | 12 | 23 | -11 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 77 | 48 | 113 | | Extra-ordinary Items | 0 | 0 | 3 | | Adjusted Profit After Extra-ordinary item | 77 | 48 | 111 | | | | | | | EPS (Unit Curr.) | 21.4 | 13.3 | 31.6 | | EPS (Adj) (Unit Curr.) | 21.4 | 13.3 | 31.6 | | Calculated EPS (Unit Curr.) | 21.4 | 13.3 | 31.6 | | Calculated EPS (Adj) (Unit Curr.) | 21.4 | 13.3 | 31.6 | | Calculated EPS (Ann.) (Unit Curr.) | 42.8 | 26.7 | 63.2 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 42.8 | 26.7 | 63.2 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 36 | 36 | 36 | | Reserve & Surplus | 0.0 | 807.7 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 12,005,443 | 12,005,443 | 12,001,543 | | Non-Promoter Holding (%) | 33.49 | 33.48 | 33.48 | | | | | | | PBIDTM(%) | 21.52 | 20.32 | 31.82 | | PBDTM(%) | 17.72 | 14.92 | 23.43 | | PATM(%) | 11.20 | 6.95 | 19.44 |
|