| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 1,831 | 1,557 | 1,374 | | Other Income | 14 | 14 | 4 | | Total Income | 1,864 | 1,591 | 1,392 | | Total Expenditure | 1,763 | 1,471 | 1,274 | | PBIDT | 101 | 120 | 119 | | Interest | 24 | 18 | 11 | | PBDT | 77 | 102 | 107 | | Depreciation | 38 | 26 | 22 | | Tax | 15 | 25 | 29 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 24 | 51 | 55 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 24 | 51 | 55 | | | | | | | EPS (Unit Curr.) | 2.9 | 6.1 | 7.1 | | EPS (Adj) (Unit Curr.) | 2.9 | 6.1 | 3.5 | | Calculated EPS (Unit Curr.) | 2.9 | 6.1 | 13.5 | | Calculated EPS (Adj) (Unit Curr.) | 2.9 | 6.1 | 6.7 | | Calculated EPS (Ann.) (Unit Curr.) | 3.9 | 8.2 | 17.9 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 3.9 | 8.2 | 9.0 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 41 | 41 | 41 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 5.0 | 5.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 26,869,140 | 26,460,040 | 13,053,927 | | Non-Promoter Holding (%) | 32.41 | 32.08 | 31.79 | | | | | | | PBIDTM(%) | 5.52 | 7.70 | 8.63 | | PBDTM(%) | 4.21 | 6.57 | 7.80 | | PATM(%) | 1.31 | 3.25 | 4.02 |
|