| Particulars | Mar-13
(Rs.Cr) | Sep-12
(Rs.Cr) | Mar-12
(Rs.Cr) | | Gross Sales | 143 | 135 | 135 | | Other Income | 1 | 0 | 0 | | Total Income | 149 | 140 | 137 | | Total Expenditure | 124 | 117 | 115 | | PBIDT | 25 | 23 | 22 | | Interest | 5 | 4 | 4 | | PBDT | 21 | 19 | 18 | | Depreciation | 5 | 5 | 4 | | Tax | 3 | 4 | 2 | | Deferred Tax | 2 | 0 | 3 | | Reported Profit After Tax | 11 | 9 | 9 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 11 | 9 | 9 | | | | | | | EPS (Unit Curr.) | 6.1 | 5.4 | 21.0 | | EPS (Adj) (Unit Curr.) | 6.1 | 5.4 | 5.2 | | Calculated EPS (Unit Curr.) | 6.1 | 5.4 | 21.0 | | Calculated EPS (Adj) (Unit Curr.) | 6.1 | 5.4 | 5.2 | | Calculated EPS (Ann.) (Unit Curr.) | 12.2 | 10.9 | 41.9 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 12.2 | 10.9 | 10.5 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 9 | 8 | 4 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 5.0 | 5.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 8,947,960 | 8,947,960 | 2,236,990 | | Non-Promoter Holding (%) | 51.35 | 53.80 | 53.80 | | | | | | | PBIDTM(%) | 17.70 | 16.67 | 16.42 | | PBDTM(%) | 14.39 | 13.73 | 13.09 | | PATM(%) | 7.43 | 6.69 | 6.47 |
|