| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 1,588 | 1,158 | 1,095 | | Other Income | 29 | 3 | 10 | | Total Income | 1,617 | 1,161 | 1,107 | | Total Expenditure | 1,348 | 1,052 | 939 | | PBIDT | 269 | 109 | 167 | | Interest | 57 | 49 | 30 | | PBDT | 212 | 60 | 138 | | Depreciation | 38 | 33 | 26 | | Tax | 45 | 6 | 22 | | Deferred Tax | -2 | 0 | 3 | | Reported Profit After Tax | 131 | 21 | 87 | | Extra-ordinary Items | 2 | -54 | 4 | | Adjusted Profit After Extra-ordinary item | 129 | 75 | 82 | | | | | | | EPS (Unit Curr.) | 5.4 | 0.9 | 3.6 | | EPS (Adj) (Unit Curr.) | 5.4 | 0.9 | 3.6 | | Calculated EPS (Unit Curr.) | 5.4 | 0.9 | 3.6 | | Calculated EPS (Adj) (Unit Curr.) | 5.4 | 0.9 | 3.6 | | Calculated EPS (Ann.) (Unit Curr.) | 7.2 | 1.2 | 4.7 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 7.2 | 1.2 | 4.7 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 24 | 24 | 24 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 1.0 | 1.0 | 1.0 | | | | | | | Non-Promoter Holding Shares | 105,064,766 | 105,064,766 | 105,158,780 | | Non-Promoter Holding (%) | 43.22 | 43.22 | 43.26 | | | | | | | PBIDTM(%) | 16.96 | 9.40 | 15.27 | | PBDTM(%) | 13.37 | 5.19 | 12.57 | | PATM(%) | 8.23 | 1.84 | 7.90 |
|