| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 769 | 720 | 466 | | Other Income | 0 | 0 | 0 | | Total Income | 711 | 661 | 427 | | Total Expenditure | 658 | 535 | 340 | | PBIDT | 53 | 126 | 87 | | Interest | 53 | 47 | 25 | | PBDT | 0 | 79 | 62 | | Depreciation | 39 | 23 | 13 | | Tax | 2 | 13 | 11 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | -41 | 42 | 37 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | -41 | 42 | 37 | | | | | | | EPS (Unit Curr.) | -6.6 | 6.9 | 6.9 | | EPS (Adj) (Unit Curr.) | -6.6 | 6.9 | 6.9 | | Calculated EPS (Unit Curr.) | 0.0 | 6.9 | 6.0 | | Calculated EPS (Adj) (Unit Curr.) | 0.0 | 6.9 | 6.0 | | Calculated EPS (Ann.) (Unit Curr.) | 0.0 | 9.1 | 8.0 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 0.0 | 9.1 | 8.0 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 62 | 62 | 62 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 38,424,587 | 37,646,687 | 38,346,994 | | Non-Promoter Holding (%) | 62.08 | 60.83 | 61.96 | | | | | | | PBIDTM(%) | 7.54 | 19.37 | 20.49 | | PBDTM(%) | 0.01 | 12.11 | 14.49 | | PATM(%) | -5.83 | 6.50 | 8.78 |
|