| Particulars | Dec-12 (Rs.Cr) | Dec-11 (Rs.Cr) | Dec-10 (Rs.Cr) | | Gross Sales | 788 | 696 | 580 | | Other Income | 37 | 38 | 9 | | Total Income | 826 | 736 | 592 | | Total Expenditure | 624 | 576 | 454 | | PBIDT | 201 | 160 | 138 | | Interest | 0 | 0 | 0 | | PBDT | 201 | 160 | 138 | | Depreciation | 16 | 15 | 7 | | Tax | 33 | 35 | 13 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 152 | 110 | 117 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 152 | 110 | 117 | | | | | | | EPS (Unit Curr.) | 50.3 | 36.3 | 77.4 | | EPS (Adj) (Unit Curr.) | 50.3 | 36.3 | 38.7 | | Calculated EPS (Unit Curr.) | 50.3 | 36.3 | 77.4 | | Calculated EPS (Adj) (Unit Curr.) | 50.3 | 36.3 | 38.7 | | Calculated EPS (Ann.) (Unit Curr.) | 67.0 | 48.4 | 103.1 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 67.0 | 48.4 | 51.6 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 30 | 30 | 15 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 14,810,078 | 14,810,078 | 7,405,039 | | Non-Promoter Holding (%) | 48.88 | 48.88 | 48.88 | | | | | | | PBIDTM(%) | 25.53 | 22.99 | 23.72 | | PBDTM(%) | 25.53 | 22.99 | 23.72 | | PATM(%) | 19.31 | 15.81 | 20.19 |
|