| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 3,883 | 3,478 | 2,695 | | Other Income | 18 | 23 | 0 | | Total Income | 3,580 | 3,268 | 2,515 | | Total Expenditure | 3,305 | 3,129 | 2,396 | | PBIDT | 275 | 140 | 119 | | Interest | 149 | 138 | 43 | | PBDT | 126 | 2 | 76 | | Depreciation | 59 | 52 | 24 | | Tax | 22 | -16 | 17 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 45 | -34 | 34 | | Extra-ordinary Items | -19 | -3 | -5 | | Adjusted Profit After Extra-ordinary item | 64 | -31 | 39 | | | | | | | EPS (Unit Curr.) | 13.3 | -9.9 | 10.0 | | EPS (Adj) (Unit Curr.) | 13.3 | -9.9 | 10.0 | | Calculated EPS (Unit Curr.) | 13.3 | 0.0 | 10.0 | | Calculated EPS (Adj) (Unit Curr.) | 13.3 | 0.0 | 10.0 | | Calculated EPS (Ann.) (Unit Curr.) | 17.7 | 0.0 | 13.3 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 17.7 | 0.0 | 13.3 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 34 | 34 | 34 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 16,140,440 | 16,679,640 | 17,605,856 | | Non-Promoter Holding (%) | 47.13 | 48.71 | 51.41 | | | | | | | PBIDTM(%) | 7.77 | 4.34 | 4.77 | | PBDTM(%) | 3.56 | 0.05 | 3.03 | | PATM(%) | 1.28 | -1.05 | 1.37 |
|