| Particulars | Dec-12 (Rs.Cr) | Dec-11 (Rs.Cr) | Dec-10 (Rs.Cr) | | Gross Sales | 318 | 343 | 281 | | Other Income | 3 | 4 | 1 | | Total Income | 323 | 323 | 251 | | Total Expenditure | 305 | 326 | 235 | | PBIDT | 18 | -4 | 16 | | Interest | 18 | 5 | 3 | | PBDT | 1 | -9 | 13 | | Depreciation | 2 | 2 | 2 | | Tax | 0 | 0 | 0 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | -1 | -11 | 12 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | -1 | -11 | 12 | | | | | | | EPS (Unit Curr.) | -0.2 | -2.4 | 2.6 | | EPS (Adj) (Unit Curr.) | -0.2 | -2.4 | 2.6 | | Calculated EPS (Unit Curr.) | 0.0 | 0.0 | 2.6 | | Calculated EPS (Adj) (Unit Curr.) | 0.0 | 0.0 | 2.6 | | Calculated EPS (Ann.) (Unit Curr.) | 0.0 | 0.0 | 3.5 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 0.0 | 0.0 | 3.5 | | 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 | 5.0 | 5.0 | 5.0 | | | | | | | Non-Promoter Holding Shares | 5,769,708 | 5,769,708 | 5,769,708 | | Non-Promoter Holding (%) | 13.11 | 13.11 | 13.11 | | | | | | | PBIDTM(%) | 5.70 | -1.10 | 6.62 | | PBDTM(%) | 0.19 | -2.60 | 5.29 | | PATM(%) | -0.33 | -3.11 | 4.66 |
|