| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 2,448 | 2,017 | 1,808 | | Other Income | 7 | 1 | 1 | | Total Income | 2,468 | 2,027 | 1,809 | | Total Expenditure | 2,064 | 1,814 | 1,506 | | PBIDT | 404 | 213 | 303 | | Interest | 183 | 120 | 89 | | PBDT | 221 | 93 | 214 | | Depreciation | 195 | 155 | 145 | | Tax | 1 | 0 | 0 | | Deferred Tax | 8 | -20 | 23 | | Reported Profit After Tax | 17 | -43 | 45 | | Extra-ordinary Items | 4 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 13 | -43 | 45 | | | | | | | EPS (Unit Curr.) | 0.5 | -1.6 | 2.0 | | EPS (Adj) (Unit Curr.) | 0.5 | -1.6 | 2.0 | | Calculated EPS (Unit Curr.) | 0.5 | 0.0 | 2.0 | | Calculated EPS (Adj) (Unit Curr.) | 0.5 | 0.0 | 2.0 | | Calculated EPS (Ann.) (Unit Curr.) | 0.7 | 0.0 | 2.7 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 0.7 | 0.0 | 2.7 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 311 | 276 | 222 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 144,236,270 | 125,356,790 | 88,844,035 | | Non-Promoter Holding (%) | 46.40 | 45.45 | 39.97 | | | | | | | PBIDTM(%) | 16.50 | 10.56 | 16.78 | | PBDTM(%) | 9.04 | 4.60 | 11.84 | | PATM(%) | 0.68 | -2.12 | 2.49 |
|