| Particulars | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | Dec-09
(Rs.Cr) | | Gross Sales | 55,264 | 47,351 | 27,888 | | Other Income | 16 | 22 | 44 | | Total Income | 55,400 | 47,655 | 27,944 | | Total Expenditure | 55,502 | 47,565 | 27,857 | | PBIDT | -102 | 90 | 87 | | Interest | -68 | -74 | -100 | | PBDT | -34 | 164 | 187 | | Depreciation | 9 | 10 | 10 | | Tax | 23 | 57 | 58 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | -66 | 97 | 118 | | Extra-ordinary Items | -113 | 0 | -1 | | Adjusted Profit After Extra-ordinary item | 47 | 97 | 120 | | | | | | | EPS (Unit Curr.) | 0.0 | 1.0 | 23.7 | | EPS (Adj) (Unit Curr.) | 0.0 | 1.0 | 1.2 | | Calculated EPS (Unit Curr.) | 0.0 | 1.0 | 23.7 | | Calculated EPS (Adj) (Unit Curr.) | 0.0 | 1.0 | 1.2 | | Calculated EPS (Ann.) (Unit Curr.) | 0.0 | 1.3 | 31.5 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 0.0 | 1.3 | 1.6 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 100 | 100 | 50 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 1.0 | 1.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 6,688,000 | 6,688,000 | 334,400 | | Non-Promoter Holding (%) | 0.67 | 0.67 | 0.67 | | | | | | | PBIDTM(%) | -0.18 | 0.19 | 0.31 | | PBDTM(%) | -0.06 | 0.35 | 0.67 | | PATM(%) | -0.12 | 0.21 | 0.42 |
|