| Particulars | Mar-13
(Rs.Cr) | Dec-12
(Rs.Cr) | Sep-12
(Rs.Cr) | | Gross Sales | 182 | 149 | 160 | | Other Income | 4 | 1 | 2 | | Total Income | 189 | 153 | 165 | | Total Expenditure | 181 | 141 | 151 | | PBIDT | 8 | 12 | 14 | | Interest | 7 | 6 | 6 | | PBDT | 1 | 5 | 8 | | Depreciation | 4 | 4 | 4 | | Tax | 1 | 1 | -1 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | -4 | 1 | 6 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | -4 | 1 | 6 | | | | | | | EPS (Unit Curr.) | -1.8 | 0.3 | 2.5 | | EPS (Adj) (Unit Curr.) | -1.8 | 0.3 | 2.5 | | Calculated EPS (Unit Curr.) | 0.0 | 0.3 | 2.5 | | Calculated EPS (Adj) (Unit Curr.) | 0.0 | 0.3 | 2.5 | | Calculated EPS (Ann.) (Unit Curr.) | 0.0 | 1.2 | 9.9 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 0.0 | 1.2 | 9.9 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 23 | 23 | 23 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 10,890,331 | 10,890,331 | 10,890,331 | | Non-Promoter Holding (%) | 47.08 | 47.08 | 47.08 | | | | | | | PBIDTM(%) | 4.39 | 7.93 | 8.80 | | PBDTM(%) | 0.32 | 3.60 | 5.05 | | PATM(%) | -2.28 | 0.47 | 3.57 |
|