| Particulars | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | Dec-09
(Rs.Cr) | | Gross Sales | 1,939 | 1,570 | 1,141 | | Other Income | 12 | 11 | 8 | | Total Income | 1,951 | 1,581 | 1,149 | | Total Expenditure | 1,435 | 1,147 | 868 | | PBIDT | 516 | 434 | 281 | | Interest | 159 | 105 | 67 | | PBDT | 357 | 329 | 215 | | Depreciation | 154 | 101 | 46 | | Tax | 40 | 48 | 34 | | Deferred Tax | -3 | 6 | 9 | | Reported Profit After Tax | 165 | 175 | 126 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 165 | 175 | 126 | | | | | | | EPS (Unit Curr.) | 12.5 | 15.1 | 14.1 | | EPS (Adj) (Unit Curr.) | 12.5 | 15.1 | 14.1 | | Calculated EPS (Unit Curr.) | 12.3 | 13.6 | 11.8 | | Calculated EPS (Adj) (Unit Curr.) | 12.3 | 13.6 | 11.8 | | Calculated EPS (Ann.) (Unit Curr.) | 16.3 | 18.2 | 15.8 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 16.3 | 18.2 | 15.8 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 135 | 128 | 106 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 9,220,340 | 88,640,740 | 72,640,840 | | Non-Promoter Holding (%) | 6.85 | 69.30 | 68.46 | | | | | | | PBIDTM(%) | 26.59 | 27.64 | 24.64 | | PBDTM(%) | 18.40 | 20.95 | 18.80 | | PATM(%) | 8.51 | 11.12 | 11.01 |
|