| Particulars | Mar-13
(Rs.Cr) | Dec-12
(Rs.Cr) | Sep-12
(Rs.Cr) | | Gross Sales | 20 | 15 | 11 | | Other Income | 1 | 1 | 1 | | Total Income | 21 | 16 | 11 | | Total Expenditure | 14 | 14 | 9 | | PBIDT | 7 | 2 | 2 | | Interest | 2 | 2 | 1 | | PBDT | 5 | 1 | 1 | | Depreciation | 1 | 1 | 1 | | Tax | -3 | 0 | 0 | | Deferred Tax | -2 | 0 | 0 | | Reported Profit After Tax | 9 | -1 | 0 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 9 | -1 | 0 | | | | | | | EPS (Unit Curr.) | 3.3 | -0.2 | 0.1 | | EPS (Adj) (Unit Curr.) | 3.3 | -0.2 | 0.1 | | Calculated EPS (Unit Curr.) | 3.3 | 0.0 | 0.0 | | Calculated EPS (Adj) (Unit Curr.) | 3.3 | 0.0 | 0.0 | | Calculated EPS (Ann.) (Unit Curr.) | 13.2 | 0.0 | 0.0 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 13.2 | 0.0 | 0.0 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 28 | 28 | 28 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 12,000,525 | 12,000,525 | 1,200,525 | | Non-Promoter Holding (%) | 43.64 | 45.64 | 43.64 | | | | | | | PBIDTM(%) | 35.01 | 15.19 | 22.71 | | PBDTM(%) | 26.09 | 4.12 | 9.05 | | PATM(%) | 46.10 | -4.19 | -1.89 |
|