| Particulars | Mar-13 (Rs.Cr) | Dec-12 (Rs.Cr) | Sep-12 (Rs.Cr) | | Gross Sales | 125 | 112 | 111 | | Other Income | 0 | 0 | 0 | | Total Income | 125 | 113 | 111 | | Total Expenditure | 95 | 83 | 82 | | PBIDT | 30 | 30 | 29 | | Interest | 6 | 5 | 5 | | PBDT | 24 | 25 | 24 | | Depreciation | 8 | 8 | 8 | | Tax | 4 | 1 | 1 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 12 | 16 | 15 | | Extra-ordinary Items | 0 | 0 | 0 | | Adjusted Profit After Extra-ordinary item | 12 | 16 | 15 | | | | | | | EPS (Unit Curr.) | 11.3 | 16.5 | 15.5 | | EPS (Adj) (Unit Curr.) | 11.3 | 16.5 | 15.5 | | Calculated EPS (Unit Curr.) | 11.3 | 16.5 | 15.5 | | Calculated EPS (Adj) (Unit Curr.) | 11.3 | 16.5 | 15.5 | | Calculated EPS (Ann.) (Unit Curr.) | 45.4 | 66.0 | 62.0 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 45.4 | 66.0 | 62.0 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 11 | 10 | 10 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 6,437,086 | 6,437,086 | 6,437,086 | | Non-Promoter Holding (%) | 61.06 | 66.08 | 66.08 | | | | | | | PBIDTM(%) | 23.78 | 27.10 | 26.32 | | PBDTM(%) | 18.84 | 22.36 | 21.46 | | PATM(%) | 9.56 | 14.39 | 13.67 |
|