| Particulars | Dec-12 (Rs.Cr) | Dec-11 (Rs.Cr) | Dec-10 (Rs.Cr) | | Gross Sales | 2,248 | 1,997 | 1,332 | | Other Income | 33 | 48 | 21 | | Total Income | 2,388 | 2,178 | 1,480 | | Total Expenditure | 299 | 352 | 317 | | PBIDT | 2,089 | 1,826 | 1,164 | | Interest | 1,291 | 1,122 | 501 | | PBDT | 799 | 704 | 662 | | Depreciation | 6 | 6 | 7 | | Tax | 174 | 172 | 206 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 619 | 525 | 450 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 619 | 525 | 450 | | | | | | | EPS (Unit Curr.) | 19.8 | 16.9 | 14.5 | | EPS (Adj) (Unit Curr.) | 19.8 | 16.9 | 14.5 | | Calculated EPS (Unit Curr.) | 19.8 | 16.9 | 14.5 | | Calculated EPS (Adj) (Unit Curr.) | 19.8 | 16.9 | 14.5 | | Calculated EPS (Ann.) (Unit Curr.) | 26.4 | 22.5 | 19.3 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 26.4 | 22.5 | 19.3 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 675.0 | 300.0 | 250.0 | | Equity | 62 | 62 | 62 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 2.0 | 2.0 | 2.0 | | | | | | | Non-Promoter Holding Shares | 194,477,702 | 201,646,869 | 210,260,124 | | Non-Promoter Holding (%) | 62.24 | 64.75 | 67.65 | | | | | | | PBIDTM(%) | 92.93 | 91.42 | 87.34 | | PBDTM(%) | 35.52 | 35.23 | 49.71 | | PATM(%) | 27.52 | 26.30 | 33.76 |
|