| Particulars | Sep-03
(Rs.Cr) | Sep-02
(Rs.Cr) | Sep-01
(Rs.Cr) | | Gross Sales | 1,099 | 1,115 | 1,093 | | Other Income | 20 | 7 | 1 | | Total Income | 1,119 | 1,122 | 1,095 | | Total Expenditure | 991 | 1,030 | 1,064 | | PBIDT | 129 | 92 | 31 | | Interest | 4 | 6 | 13 | | PBDT | 125 | 86 | 18 | | Depreciation | 35 | 19 | 20 | | Tax | 25 | 15 | 2 | | Deferred Tax | 7 | 6 | -5 | | Reported Profit After Tax | 58 | 46 | 1 | | Extra-ordinary Items | -2 | 3 | -23 | | Adjusted Profit After Extra-ordinary item | 60 | 43 | 24 | | | | | | | EPS (Unit Curr.) | 9.7 | 10.1 | 0.2 | | EPS (Adj) (Unit Curr.) | NA | 10.1 | 0.2 | | Calculated EPS (Unit Curr.) | 9.9 | 10.1 | 0.2 | | Calculated EPS (Adj) (Unit Curr.) | NA | 10.1 | 0.2 | | Calculated EPS (Ann.) (Unit Curr.) | 13.3 | 13.5 | 0.3 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | NA | 13.5 | 0.3 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 58 | 46 | 46 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 3,876,737 | 2,958,591 | 0 | | Non-Promoter Holding (%) | 6.66 | 6.50 | 0.00 | | | | | | | PBIDTM(%) | 11.70 | 8.28 | 2.84 | | PBDTM(%) | 11.34 | 7.71 | 1.64 | | PATM(%) | 5.27 | 4.13 | 0.09 |
|