| Particulars | Dec-12
(Rs.Cr) | Sep-12
(Rs.Cr) | Jun-12
(Rs.Cr) | Mar-12
(Rs.Cr) | Dec-11
(Rs.Cr) | Sep-11
(Rs.Cr) | Jun-11
(Rs.Cr) | Mar-11
(Rs.Cr) | Dec-10
(Rs.Cr) | Sep-10
(Rs.Cr) | Jun-10
(Rs.Cr) | Mar-10
(Rs.Cr) |
| Gross Sales | 28 | 44 | 34 | 47 | 91 | 86 | 117 | 139 | 116 | 117 | 97 | 102 |
| Other Income | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 |
| Total Income | 28 | 45 | 34 | 48 | 91 | 86 | 117 | 164 | 117 | 118 | 97 | 102 |
| Total Expenditure | 27 | 41 | 31 | 50 | 89 | 84 | 110 | 127 | 108 | 110 | 89 | 93 |
| PBIDT | 1 | 4 | 3 | -2 | 3 | 2 | 7 | 37 | 8 | 8 | 8 | 9 |
| Interest | 1 | 3 | 2 | 5 | 3 | 3 | 3 | 2 | 3 | 3 | 2 | 2 |
| PBDT | 0 | 1 | 2 | -7 | -1 | -1 | 4 | 35 | 5 | 5 | 6 | 7 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| Tax | -1 | 0 | 0 | -11 | -2 | -1 | 1 | 11 | 1 | 1 | 2 | 2 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Reported Profit After Tax | 0 | 0 | 1 | 3 | 1 | -1 | 2 | 23 | 4 | 3 | 4 | 3 |
| Extra-ordinary Items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted Profit After Extra-ordinary item | 0 | 0 | 1 | 3 | 1 | -1 | 2 | 23 | 4 | 3 | 4 | 3 |
| | | | | | | | | | | | | |
| EPS (Unit Curr.) | -0.1 | 0.0 | 0.2 | 0.9 | 0.1 | -0.4 | 0.6 | 6.5 | 1.0 | 1.0 | 1.3 | 1.0 |
| EPS (Adj) (Unit Curr.) | -0.1 | 0.0 | 0.2 | 0.9 | 0.1 | -0.4 | 0.6 | 6.5 | 1.0 | 1.0 | 1.3 | 1.0 |
| Calculated EPS (Unit Curr.) | 0.0 | 0.0 | 0.2 | 0.9 | 0.1 | 0.0 | 0.6 | 6.5 | 1.0 | 1.0 | 1.1 | 1.0 |
| Calculated EPS (Adj) (Unit Curr.) | 0.0 | 0.0 | 0.2 | 0.9 | 0.1 | 0.0 | 0.6 | 6.5 | 1.0 | 1.0 | 1.1 | 1.0 |
| Calculated EPS (Ann.) (Unit Curr.) | 0.0 | 0.0 | 0.7 | 3.5 | 0.6 | 0.0 | 2.4 | 25.8 | 4.0 | 3.8 | 4.5 | 3.9 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | 0.0 | 0.0 | 0.7 | 3.5 | 0.6 | 0.0 | 2.4 | 25.8 | 4.0 | 3.8 | 4.5 | 3.9 |
| Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Equity | 71 | 71 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 |
| Reserve & Surplus | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Face Value | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 |
| | | | | | | | | | | | | |
| Non-Promoter Holding Shares(Mn) | 68 | 32 | 28 | 28 | 24 | 24 | 17 | 17 | 17 | 17 | 17 | 17 |
| Non-Promoter Holding (%) | 95.82 | 65.56 | 77.43 | 77.43 | 67.93 | 65.56 | 47.24 | 47.24 | 47.24 | 47.24 | 47.24 | 47.24 |
| | | | | | | | | | | | | |
| PBIDTM(%) | 3.65 | 8.28 | 9.48 | -4.54 | 2.94 | 2.26 | 6.12 | 26.83 | 7.13 | 6.86 | 8.69 | 8.88 |
| PBDTM(%) | 0.54 | 1.99 | 4.89 | -15.48 | -0.63 | -1.36 | 3.49 | 25.19 | 4.59 | 4.34 | 6.38 | 6.81 |
| PATM(%) | -1.66 | 0.09 | 1.97 | 6.76 | 0.56 | -1.72 | 1.83 | 16.75 | 3.12 | 2.93 | 4.16 | 3.42 |