| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 217 | 233 | 187 | | Other Income | 2 | 8 | 10 | | Total Income | 220 | 241 | 212 | | Total Expenditure | 213 | 219 | 166 | | PBIDT | 7 | 22 | 45 | | Interest | 22 | 20 | 15 | | PBDT | -16 | 2 | 31 | | Depreciation | 19 | 16 | 12 | | Tax | -4 | -1 | 3 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | -31 | -13 | 15 | | Extra-ordinary Items | 0 | 0 | 4 | | Adjusted Profit After Extra-ordinary item | -31 | -13 | 11 | | | | | | | EPS (Unit Curr.) | -13.7 | -5.9 | 6.9 | | EPS (Adj) (Unit Curr.) | -13.7 | -5.9 | 6.9 | | Calculated EPS (Unit Curr.) | 0.0 | 0.0 | 7.2 | | Calculated EPS (Adj) (Unit Curr.) | 0.0 | 0.0 | 7.2 | | Calculated EPS (Ann.) (Unit Curr.) | 0.0 | 0.0 | 9.6 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 0.0 | 0.0 | 9.6 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 24 | 22 | 21 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 9,500,680 | 9,745,212 | 6,322,255 | | Non-Promoter Holding (%) | 40.20 | 44.43 | 28.82 | | | | | | | PBIDTM(%) | 3.04 | 9.41 | 24.29 | | PBDTM(%) | -7.14 | 0.66 | 16.51 | | PATM(%) | -14.10 | -5.53 | 8.16 |
|