| Particulars | Mar-13 (Rs.Cr) | Dec-12 (Rs.Cr) | Sep-12 (Rs.Cr) | | Gross Sales | 422 | 459 | 348 | | Other Income | 60 | 82 | 3 | | Total Income | 488 | 548 | 360 | | Total Expenditure | 337 | 323 | 282 | | PBIDT | 151 | 225 | 77 | | Interest | 48 | 53 | 34 | | PBDT | 103 | 172 | 43 | | Depreciation | 86 | 96 | 81 | | Tax | 7 | 1 | 0 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 10 | 75 | -38 | | Extra-ordinary Items | 6 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 4 | 75 | -38 | | | | | | | EPS (Unit Curr.) | 0.6 | 4.9 | -2.5 | | EPS (Adj) (Unit Curr.) | 0.6 | 4.9 | -2.5 | | Calculated EPS (Unit Curr.) | 0.6 | 4.9 | 0.0 | | Calculated EPS (Adj) (Unit Curr.) | 0.6 | 4.9 | 0.0 | | Calculated EPS (Ann.) (Unit Curr.) | 2.5 | 19.7 | 0.0 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 2.5 | 19.7 | 0.0 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 30.0 | 30.0 | | Equity | 152 | 152 | 152 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 106,842,916 | 106,842,916 | 106,810,516 | | Non-Promoter Holding (%) | 70.14 | 70.14 | 70.14 | | | | | | | PBIDTM(%) | 35.78 | 48.99 | 22.10 | | PBDTM(%) | 24.39 | 37.42 | 12.37 | | PATM(%) | 2.30 | 16.37 | -10.94 |
|