| Particulars | Mar-13
(Rs.Cr) | Dec-12
(Rs.Cr) | Sep-12
(Rs.Cr) | | Gross Sales | 320 | 296 | 366 | | Other Income | 11 | 0 | 0 | | Total Income | 323 | 289 | 355 | | Total Expenditure | 238 | 258 | 311 | | PBIDT | 85 | 31 | 44 | | Interest | 30 | 24 | 32 | | PBDT | 55 | 7 | 13 | | Depreciation | 11 | 11 | 11 | | Tax | 15 | 0 | 0 | | Deferred Tax | 0 | -1 | 1 | | Reported Profit After Tax | 30 | -3 | 1 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 30 | -3 | 1 | | | | | | | EPS (Unit Curr.) | 11.2 | -1.5 | 0.1 | | EPS (Adj) (Unit Curr.) | 11.2 | -1.5 | 0.1 | | Calculated EPS (Unit Curr.) | 11.6 | 0.0 | 0.6 | | Calculated EPS (Adj) (Unit Curr.) | 11.6 | 0.0 | 0.6 | | Calculated EPS (Ann.) (Unit Curr.) | 46.6 | 0.0 | 2.2 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 46.6 | 0.0 | 2.2 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 26 | 26 | 26 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 9,932,208 | 9,932,208 | 9,932,098 | | Non-Promoter Holding (%) | 38.32 | 38.32 | 38.32 | | | | | | | PBIDTM(%) | 27.49 | 10.70 | 12.45 | | PBDTM(%) | 17.87 | 2.37 | 3.56 | | PATM(%) | 9.79 | -0.94 | 0.41 |
|