| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 565 | 541 | 512 | | Other Income | 16 | 13 | 2 | | Total Income | 588 | 565 | 514 | | Total Expenditure | 514 | 575 | 441 | | PBIDT | 74 | -9 | 73 | | Interest | 53 | 47 | 29 | | PBDT | 21 | -56 | 44 | | Depreciation | 28 | 21 | 20 | | Tax | -2 | -15 | 3 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | -4 | -62 | 20 | | Extra-ordinary Items | 11 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | -15 | -62 | 20 | | | | | | | EPS (Unit Curr.) | -2.7 | -38.1 | 15.1 | | EPS (Adj) (Unit Curr.) | -2.7 | -38.1 | 15.1 | | Calculated EPS (Unit Curr.) | 0.0 | 0.0 | 14.4 | | Calculated EPS (Adj) (Unit Curr.) | 0.0 | 0.0 | 14.4 | | Calculated EPS (Ann.) (Unit Curr.) | 0.0 | 0.0 | 19.2 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 0.0 | 0.0 | 19.2 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 16 | 16 | 14 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 8,910,655 | 8,910,655 | 6,752,526 | | Non-Promoter Holding (%) | 54.86 | 54.86 | 48.42 | | | | | | | PBIDTM(%) | 13.10 | -1.73 | 14.20 | | PBDTM(%) | 3.73 | -10.43 | 8.53 | | PATM(%) | -0.78 | -11.45 | 3.93 |
|