Equity Analysis

Particulars	Jun 2013	Mar 2013	Dec 2012
Gross Sales	2.38	4.38	6.73
Other Operating Income	0.00	0.00	0.00
Other Income	0.00	0.00	0.00
Total Income	2.38	4.38	6.73
Total Expenditure	1.87	2.67	3.17
PBIDT	0.50	1.70	3.56
Interest	0.00	0.00	0.00
PBDT	0.50	1.70	3.56
Depreciation	4.41	3.22	3.22
Tax	0.00	0.00	-0.19
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-3.91	-1.51	0.54
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-3.91	-1.51	0.54
EPS (Unit Curr.)	-0.07	-0.03	0.01
EPS (Adj) (Unit Curr.)	-0.07	-0.03	0.01
Calculated EPS (Unit Curr.)	-0.07	-0.03	0.01
Calculated EPS (Adj) (Unit Curr.)	-0.07	-0.03	0.01
Calculated EPS (Ann.) (Unit Curr.)	-0.27	-0.11	0.04
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-0.27	-0.11	0.04
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	571.00	571.00	571.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	567565760.00	567565755.00	567564416.00
Public Shareholding (% in Equity)	99.40	99.40	99.40
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	3439187.00	3439187.00	3440547.00
Non Encumbered - % in Total Promoters Holding	100.00	100.00	100.00
Non Encumbered - % in Total Equity	0.60	0.60	0.60
PBIDTM(%)	21.01	38.81	52.90
PBDTM(%)	21.01	38.81	52.90
PATM(%)	-164.29	-34.47	8.02
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-0.07	-0.03	0.01