| Particulars | Dec-12 (Rs.Cr) | Dec-11 (Rs.Cr) | Dec-10 (Rs.Cr) | | Gross Sales | 82 | 68 | 55 | | Other Income | 2 | 0 | 0 | | Total Income | 84 | 68 | 55 | | Total Expenditure | 67 | 55 | 46 | | PBIDT | 17 | 14 | 9 | | Interest | 14 | 10 | 9 | | PBDT | 3 | 3 | 0 | | Depreciation | 0 | 0 | 0 | | Tax | 1 | 1 | 0 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 2 | 2 | 0 | | Extra-ordinary Items | 0 | -1 | -1 | | Adjusted Profit After Extra-ordinary item | 2 | 2 | 1 | | | | | | | EPS (Unit Curr.) | 1.0 | 0.7 | 0.0 | | EPS (Adj) (Unit Curr.) | 1.0 | 0.7 | 0.0 | | Calculated EPS (Unit Curr.) | 1.0 | 0.7 | 0.0 | | Calculated EPS (Adj) (Unit Curr.) | 1.0 | 0.7 | 0.0 | | Calculated EPS (Ann.) (Unit Curr.) | 1.3 | 0.9 | 0.0 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 1.3 | 0.9 | 0.0 | | 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 | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 11,028,410 | 11,203,410 | 11,203,410 | | Non-Promoter Holding (%) | 49.68 | 50.47 | 50.47 | | | | | | | PBIDTM(%) | 21.17 | 19.93 | 16.41 | | PBDTM(%) | 4.20 | 4.87 | 0.73 | | PATM(%) | 2.66 | 2.30 | -0.24 |
|