| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 1,291 | 936 | 759 | | Other Income | 12 | 9 | 0 | | Total Income | 1,271 | 924 | 722 | | Total Expenditure | 1,055 | 739 | 554 | | PBIDT | 216 | 185 | 168 | | Interest | 81 | 66 | 42 | | PBDT | 135 | 119 | 126 | | Depreciation | 56 | 45 | 34 | | Tax | 19 | 9 | 21 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 60 | 65 | 70 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 60 | 65 | 70 | | | | | | | EPS (Unit Curr.) | 2.7 | 2.9 | 3.1 | | EPS (Adj) (Unit Curr.) | 2.7 | 2.9 | 3.1 | | Calculated EPS (Unit Curr.) | 2.7 | 2.9 | 3.1 | | Calculated EPS (Adj) (Unit Curr.) | 2.7 | 2.9 | 3.1 | | Calculated EPS (Ann.) (Unit Curr.) | 3.6 | 3.9 | 4.2 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 3.6 | 3.9 | 4.2 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 22 | 22 | 22 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 1.0 | 1.0 | 1.0 | | | | | | | Non-Promoter Holding Shares | 124,792,970 | 124,856,970 | 125,246,970 | | Non-Promoter Holding (%) | 55.65 | 55.67 | 55.85 | | | | | | | PBIDTM(%) | 17.16 | 20.40 | 23.38 | | PBDTM(%) | 10.73 | 13.13 | 17.54 | | PATM(%) | 4.77 | 7.14 | 9.76 |
|