| Particulars | Dec-12 (Rs.Cr) | Dec-11 (Rs.Cr) | Dec-10 (Rs.Cr) | | Gross Sales | 128 | 129 | 132 | | Other Income | 1 | 12 | 0 | | Total Income | 134 | 142 | 133 | | Total Expenditure | 118 | 108 | 101 | | PBIDT | 16 | 34 | 33 | | Interest | 13 | 12 | 11 | | PBDT | 3 | 22 | 22 | | Depreciation | 2 | 8 | 10 | | Tax | 0 | 0 | 0 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 1 | 14 | 11 | | Extra-ordinary Items | 0 | 12 | 0 | | Adjusted Profit After Extra-ordinary item | 1 | 2 | 11 | | | | | | | EPS (Unit Curr.) | 0.2 | 2.7 | 2.1 | | EPS (Adj) (Unit Curr.) | 0.2 | 2.7 | 2.1 | | Calculated EPS (Unit Curr.) | 0.2 | 2.7 | 2.1 | | Calculated EPS (Adj) (Unit Curr.) | 0.2 | 2.7 | 2.1 | | Calculated EPS (Ann.) (Unit Curr.) | 0.2 | 3.6 | 2.8 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 0.2 | 3.6 | 2.8 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 53 | 53 | 53 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 24,236,049 | 24,167,678 | 22,000,099 | | Non-Promoter Holding (%) | 45.54 | 45.41 | 41.34 | | | | | | | PBIDTM(%) | 12.80 | 26.04 | 24.79 | | PBDTM(%) | 2.45 | 17.10 | 16.31 | | PATM(%) | 0.71 | 11.25 | 8.54 |
|