| Particulars | Mar-13
(Rs.Cr) | Dec-12
(Rs.Cr) | Sep-12
(Rs.Cr) | | Gross Sales | 131 | 128 | 119 | | Other Income | 0 | 1 | 0 | | Total Income | 132 | 128 | 119 | | Total Expenditure | 120 | 108 | 103 | | PBIDT | 12 | 21 | 16 | | Interest | 9 | 9 | 8 | | PBDT | 3 | 12 | 8 | | Depreciation | 1 | 7 | 6 | | Tax | 1 | 1 | 0 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 1 | 4 | 2 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 1 | 4 | 2 | | | | | | | EPS (Unit Curr.) | 0.4 | 1.7 | 1.1 | | EPS (Adj) (Unit Curr.) | 0.4 | 1.7 | 1.1 | | Calculated EPS (Unit Curr.) | 0.4 | 1.7 | 1.1 | | Calculated EPS (Adj) (Unit Curr.) | 0.4 | 1.7 | 1.1 | | Calculated EPS (Ann.) (Unit Curr.) | 1.6 | 6.7 | 4.3 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 1.6 | 6.7 | 4.3 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 22 | 22 | 22 | | Reserve & Surplus | 0.0 | 271.0 | 271.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 6,524,808 | 6,524,808 | 6,524,808 | | Non-Promoter Holding (%) | 29.51 | 29.51 | 29.51 | | | | | | | PBIDTM(%) | 8.79 | 16.20 | 13.15 | | PBDTM(%) | 2.27 | 9.48 | 6.74 | | PATM(%) | 0.65 | 2.92 | 1.97 |
|