| Particulars | Dec-12 (Rs.Cr) | Dec-11 (Rs.Cr) | Sep-09 (Rs.Cr) | | Gross Sales | 452 | 406 | 119 | | Other Income | 2 | 0 | 1 | | Total Income | 412 | 376 | 112 | | Total Expenditure | 369 | 325 | 100 | | PBIDT | 43 | 51 | 13 | | Interest | 15 | 14 | 2 | | PBDT | 28 | 37 | 11 | | Depreciation | 3 | 2 | 1 | | Tax | 5 | 10 | 3 | | Deferred Tax | 1 | 0 | 0 | | Reported Profit After Tax | 18 | 25 | 7 | | Extra-ordinary Items | -1 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 19 | 25 | 7 | | | | | | | EPS (Unit Curr.) | 10.1 | 16.3 | 7.1 | | EPS (Adj) (Unit Curr.) | 10.1 | 16.3 | 7.1 | | Calculated EPS (Unit Curr.) | 10.1 | 16.3 | 7.1 | | Calculated EPS (Adj) (Unit Curr.) | 10.1 | 16.3 | 7.1 | | Calculated EPS (Ann.) (Unit Curr.) | 13.5 | 21.7 | 9.4 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 13.5 | 21.7 | 9.4 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 18 | 15 | 10 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 6,308,273 | 3,432,793 | 2,380,844 | | Non-Promoter Holding (%) | 35.28 | 22.25 | 24.71 | | | | | | | PBIDTM(%) | 10.43 | 13.77 | 11.37 | | PBDTM(%) | 6.77 | 9.98 | 9.67 | | PATM(%) | 4.42 | 6.74 | 6.09 |
|