| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 1,011 | 970 | 748 | | Other Income | 97 | 116 | 79 | | Total Income | 1,206 | 1,155 | 881 | | Total Expenditure | 1,044 | 945 | 727 | | PBIDT | 162 | 210 | 154 | | Interest | 48 | 53 | 45 | | PBDT | 113 | 157 | 109 | | Depreciation | 17 | 21 | 21 | | Tax | 3 | 6 | 0 | | Deferred Tax | 0 | -1 | 5 | | Reported Profit After Tax | 93 | 130 | 83 | | Extra-ordinary Items | 59 | 89 | 60 | | Adjusted Profit After Extra-ordinary item | 34 | 41 | 23 | | | | | | | EPS (Unit Curr.) | 2.8 | 4.1 | 2.6 | | EPS (Adj) (Unit Curr.) | 2.8 | 4.1 | 2.6 | | Calculated EPS (Unit Curr.) | 2.8 | 4.1 | 2.6 | | Calculated EPS (Adj) (Unit Curr.) | 2.8 | 4.1 | 2.6 | | Calculated EPS (Ann.) (Unit Curr.) | 3.7 | 5.5 | 3.5 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 3.7 | 5.5 | 3.5 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 34 | 32 | 32 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 1.0 | 1.0 | 1.0 | | | | | | | Non-Promoter Holding Shares | 83,854,533 | 66,390,718 | 66,390,718 | | Non-Promoter Holding (%) | 25.02 | 20.90 | 20.90 | | | | | | | PBIDTM(%) | 15.98 | 21.66 | 20.63 | | PBDTM(%) | 11.19 | 16.15 | 14.61 | | PATM(%) | 9.22 | 13.42 | 11.07 |
|