| Particulars | Dec-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Dec-10
(Rs.Cr) | | Gross Sales | 213 | 223 | 210 | | Other Income | 7 | 5 | 11 | | Total Income | 232 | 239 | 234 | | Total Expenditure | 212 | 222 | 199 | | PBIDT | 20 | 17 | 34 | | Interest | 2 | 2 | 0 | | PBDT | 18 | 14 | 34 | | Depreciation | 6 | 5 | 4 | | Tax | 3 | 3 | 7 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 9 | 7 | 23 | | Extra-ordinary Items | 0 | 1 | 6 | | Adjusted Profit After Extra-ordinary item | 9 | 7 | 16 | | | | | | | EPS (Unit Curr.) | 4.6 | 3.7 | 18.0 | | EPS (Adj) (Unit Curr.) | 4.6 | 3.7 | 12.0 | | Calculated EPS (Unit Curr.) | 4.6 | 3.7 | 17.8 | | Calculated EPS (Adj) (Unit Curr.) | 4.6 | 3.7 | 11.8 | | Calculated EPS (Ann.) (Unit Curr.) | 6.1 | 5.0 | 23.7 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 6.1 | 5.0 | 15.8 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 10.0 | 0.0 | | Equity | 19 | 19 | 13 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 7,883,949 | 7,725,547 | 5,137,897 | | Non-Promoter Holding (%) | 40.66 | 40.17 | 40.14 | | | | | | | PBIDTM(%) | 9.29 | 7.43 | 16.31 | | PBDTM(%) | 8.20 | 6.51 | 16.13 | | PATM(%) | 4.15 | 3.22 | 10.79 |
|