| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 9,739 | 7,477 | 5,951 | | Other Income | 65 | 64 | 91 | | Total Income | 9,959 | 7,642 | 6,160 | | Total Expenditure | 250 | 256 | 80 | | PBIDT | 9,708 | 7,386 | 6,080 | | Interest | 5,863 | 4,613 | 3,547 | | PBDT | 3,845 | 2,773 | 2,533 | | Depreciation | 3 | 2 | 2 | | Tax | 985 | 716 | 661 | | Deferred Tax | 1 | -1 | 0 | | Reported Profit After Tax | 2,857 | 2,056 | 1,870 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 2,857 | 2,056 | 1,870 | | | | | | | EPS (Unit Curr.) | 28.9 | 20.8 | 18.9 | | EPS (Adj) (Unit Curr.) | 28.9 | 20.8 | 18.9 | | Calculated EPS (Unit Curr.) | 28.9 | 20.8 | 18.9 | | Calculated EPS (Adj) (Unit Curr.) | 28.9 | 20.8 | 18.9 | | Calculated EPS (Ann.) (Unit Curr.) | 38.6 | 27.8 | 25.2 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 38.6 | 27.8 | 25.2 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 67.5 | 50.0 | 35.0 | | Equity | 987 | 987 | 987 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 327,852,000 | 327,852,000 | 327,852,000 | | Non-Promoter Holding (%) | 33.20 | 33.20 | 33.20 | | | | | | | PBIDTM(%) | 99.69 | 98.77 | 102.17 | | PBDTM(%) | 39.49 | 37.08 | 42.57 | | PATM(%) | 29.34 | 27.49 | 31.42 |
|