| Particulars | Dec-12 (Rs.Cr) | Dec-11 (Rs.Cr) | Dec-10 (Rs.Cr) | | Gross Sales | 121 | 102 | 84 | | Other Income | 0 | 0 | 0 | | Total Income | 122 | 103 | 86 | | Total Expenditure | 116 | 97 | 81 | | PBIDT | 6 | 6 | 5 | | Interest | 3 | 4 | 2 | | PBDT | 3 | 2 | 3 | | Depreciation | 2 | 2 | 1 | | Tax | 0 | 0 | 1 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 1 | 0 | 1 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 1 | 0 | 1 | | | | | | | EPS (Unit Curr.) | 1.8 | 0.6 | 2.3 | | EPS (Adj) (Unit Curr.) | 1.8 | 0.6 | 2.3 | | Calculated EPS (Unit Curr.) | 1.8 | 0.6 | 2.2 | | Calculated EPS (Adj) (Unit Curr.) | 1.8 | 0.6 | 2.2 | | Calculated EPS (Ann.) (Unit Curr.) | 2.4 | 0.8 | 3.0 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 2.4 | 0.8 | 3.0 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 4 | 4 | 4 | | Reserve & Surplus | 6.4 | 5.9 | 6.6 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 1,954,736 | 1,958,736 | 1,956,736 | | Non-Promoter Holding (%) | 53.41 | 53.52 | 53.46 | | | | | | | PBIDTM(%) | 5.15 | 5.83 | 5.99 | | PBDTM(%) | 2.44 | 2.33 | 3.58 | | PATM(%) | 0.54 | 0.23 | 0.98 |
|