| Particulars | Dec-09
(Rs.Cr) | Mar-09
(Rs.Cr) | Sep-08
(Rs.Cr) | Mar-08
(Rs.Cr) | Sep-07
(Rs.Cr) | Mar-07
(Rs.Cr) | Sep-06
(Rs.Cr) |
| Gross Sales | 60 | 219 | 502 | 477 | 267 | 114 | 51 |
| Other Income | 0 | 0 | 0 | 3 | 2 | 0 | 0 |
| Total Income | 60 | 219 | 503 | 480 | 269 | 114 | 51 |
| Total Expenditure | 51 | 378 | 450 | 412 | 223 | 101 | 41 |
| PBIDT | 9 | -159 | 53 | 68 | 46 | 12 | 9 |
| Interest | 9 | 10 | 11 | 7 | 2 | 0 | 0 |
| PBDT | 1 | -169 | 42 | 61 | 44 | 12 | 9 |
| Depreciation | 4 | -3 | 14 | 9 | 2 | 0 | 3 |
| Tax | 0 | -6 | 6 | 21 | 11 | 1 | 1 |
| Deferred Tax | 0 | 0 | 0 | 4 | 0 | 0 | 3 |
| Reported Profit After Tax | -4 | -160 | 22 | 27 | 31 | 11 | 2 |
| Extra-ordinary Items | 0 | -176 | 0 | 0 | 0 | 0 | 0 |
| Adjusted Profit After Extra-ordinary item | -4 | 16 | 22 | 27 | 31 | 11 | 2 |
| | | | | | | | |
| EPS (Unit Curr.) | 0.0 | 0.0 | 7.9 | 0.0 | 11.0 | 0.0 | 0.0 |
| EPS (Adj) (Unit Curr.) | 0.0 | 0.0 | 7.9 | 0.0 | 11.0 | 0.0 | NA |
| Calculated EPS (Unit Curr.) | 0.0 | 0.0 | 7.9 | 9.5 | 11.0 | 3.9 | 0.9 |
| Calculated EPS (Adj) (Unit Curr.) | 0.0 | 0.0 | 7.9 | 9.5 | 11.0 | 3.9 | NA |
| Calculated EPS (Ann.) (Unit Curr.) | 0.0 | 0.0 | 15.7 | 18.9 | 22.0 | 7.8 | 1.7 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | 0.0 | 0.0 | 15.7 | 18.9 | 22.0 | 7.8 | NA |
| Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Dividend (%) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Equity | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
| Reserve & Surplus | 52.7 | 0.0 | 159.2 | 0.0 | 101.3 | 0.0 | 0.0 |
| Face Value | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 |
| | | | | | | | |
| Non-Promoter Holding Shares(Mn) | 22 | 0 | 13 | 0 | 13 | 0 | 0 |
| Non-Promoter Holding (%) | 74.67 | 0.00 | 46.40 | 0.00 | 46.97 | 0.00 | 0.00 |
| | | | | | | | |
| PBIDTM(%) | 15.57 | -72.71 | 10.48 | 14.27 | 17.28 | 10.94 | 18.58 |
| PBDTM(%) | 0.83 | -77.43 | 8.30 | 12.81 | 16.59 | 10.86 | 18.26 |
| PATM(%) | -5.90 | -73.23 | 4.42 | 5.61 | 11.66 | 9.66 | 4.83 |