| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 549 | 448 | 340 | | Other Income | -28 | -2 | 0 | | Total Income | 521 | 445 | 340 | | Total Expenditure | 382 | 351 | 278 | | PBIDT | 140 | 94 | 62 | | Interest | 6 | 2 | 3 | | PBDT | 134 | 92 | 59 | | Depreciation | 27 | 31 | 22 | | Tax | 27 | 19 | 5 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 80 | 41 | 32 | | Extra-ordinary Items | -1 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 81 | 41 | 32 | | | | | | | EPS (Unit Curr.) | 4.4 | 2.3 | 4.0 | | EPS (Adj) (Unit Curr.) | 4.4 | 1.2 | 2.0 | | Calculated EPS (Unit Curr.) | 4.1 | 4.6 | 4.0 | | Calculated EPS (Adj) (Unit Curr.) | 4.1 | 2.3 | 2.0 | | Calculated EPS (Ann.) (Unit Curr.) | 5.5 | 6.2 | 5.3 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 5.5 | 3.1 | 2.7 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 38 | 18 | 16 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 2.0 | 2.0 | 2.0 | | | | | | | Non-Promoter Holding Shares | 145,463,061 | 64,877,015 | 55,886,855 | | Non-Promoter Holding (%) | 75.67 | 73.29 | 70.32 | | | | | | | PBIDTM(%) | 25.41 | 21.00 | 18.22 | | PBDTM(%) | 24.38 | 20.49 | 17.30 | | PATM(%) | 14.49 | 9.16 | 9.35 |
|