| Particulars | Dec-12 (Rs.Cr) | Dec-11 (Rs.Cr) | Dec-10 (Rs.Cr) | | Gross Sales | 29 | 18 | 9 | | Other Income | 1 | 1 | 0 | | Total Income | 29 | 18 | 9 | | Total Expenditure | 6 | 3 | 2 | | PBIDT | 24 | 15 | 8 | | Interest | 17 | 11 | 3 | | PBDT | 7 | 5 | 4 | | Depreciation | 0 | 0 | 1 | | Tax | 2 | 2 | 1 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 4 | 3 | 2 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 4 | 3 | 2 | | | | | | | EPS (Unit Curr.) | 1.6 | 2.1 | 2.0 | | EPS (Adj) (Unit Curr.) | 1.6 | 2.1 | 2.0 | | Calculated EPS (Unit Curr.) | 1.6 | 2.1 | 1.9 | | Calculated EPS (Adj) (Unit Curr.) | 1.6 | 2.1 | 1.9 | | Calculated EPS (Ann.) (Unit Curr.) | 2.1 | 2.8 | 2.6 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 2.1 | 2.8 | 2.6 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 25 | 12 | 12 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 13,237,865 | 6,670,065 | 7,278,865 | | Non-Promoter Holding (%) | 52.04 | 54.54 | 59.52 | | | | | | | PBIDTM(%) | 82.63 | 87.54 | 81.96 | | PBDTM(%) | 23.05 | 25.65 | 47.28 | | PATM(%) | 14.15 | 14.72 | 25.87 |
|