| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 2,671 | 1,637 | 1,131 | | Other Income | 0 | 0 | 0 | | Total Income | 2,671 | 1,641 | 1,136 | | Total Expenditure | 2,506 | 1,523 | 1,067 | | PBIDT | 166 | 117 | 68 | | Interest | 67 | 44 | 24 | | PBDT | 99 | 73 | 44 | | Depreciation | 8 | 5 | 3 | | Tax | 10 | 14 | 10 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 82 | 54 | 31 | | Extra-ordinary Items | -2 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 83 | 54 | 31 | | | | | | | EPS (Unit Curr.) | 4.0 | 2.6 | 1.5 | | EPS (Adj) (Unit Curr.) | 4.0 | 2.6 | 1.5 | | Calculated EPS (Unit Curr.) | 4.0 | 2.6 | 1.5 | | Calculated EPS (Adj) (Unit Curr.) | 4.0 | 2.6 | 1.5 | | Calculated EPS (Ann.) (Unit Curr.) | 5.3 | 3.5 | 2.0 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 5.3 | 3.5 | 2.0 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 20 | 20 | 20 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 1.0 | 1.0 | 1.0 | | | | | | | Non-Promoter Holding Shares | 51,031,720 | 50,845,720 | 50,845,720 | | Non-Promoter Holding (%) | 25.12 | 25.02 | 25.02 | | | | | | | PBIDTM(%) | 6.20 | 7.16 | 6.04 | | PBDTM(%) | 3.70 | 4.44 | 3.91 | | PATM(%) | 3.05 | 3.27 | 2.76 |
|