| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 4,770 | 4,403 | 3,866 | | Other Income | 15 | 3 | 124 | | Total Income | 4,787 | 4,408 | 4,013 | | Total Expenditure | 1,231 | 1,149 | 900 | | PBIDT | 3,555 | 3,260 | 3,113 | | Interest | 2,053 | 1,832 | 1,768 | | PBDT | 1,503 | 1,428 | 1,345 | | Depreciation | 13 | 8 | 8 | | Tax | 484 | 470 | 448 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 1,005 | 949 | 889 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 1,005 | 949 | 889 | | | | | | | EPS (Unit Curr.) | 44.3 | 42.0 | 39.4 | | EPS (Adj) (Unit Curr.) | 44.3 | 42.0 | 39.4 | | Calculated EPS (Unit Curr.) | 44.3 | 42.0 | 39.3 | | Calculated EPS (Adj) (Unit Curr.) | 44.3 | 42.0 | 39.3 | | Calculated EPS (Ann.) (Unit Curr.) | 59.1 | 55.9 | 52.4 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 59.1 | 55.9 | 52.4 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 30.0 | 25.0 | 25.0 | | Equity | 227 | 226 | 226 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 168,352,158 | 129,468,214 | 132,789,156 | | Non-Promoter Holding (%) | 74.21 | 57.23 | 58.71 | | | | | | | PBIDTM(%) | 74.54 | 74.04 | 80.53 | | PBDTM(%) | 31.50 | 32.42 | 34.80 | | PATM(%) | 21.08 | 21.56 | 23.00 |
|