Equity Analysis

Particulars	Dec 2014	Sep 2014	Jun 2014
Gross Sales	303.67	295.54	300.49
Other Operating Income	1.56	11.00	1.98
Other Income	0.00	0.00	0.00
Total Income	305.23	306.54	302.47
Total Expenditure	257.89	252.23	249.28
PBIDT	47.34	54.31	53.19
Interest	23.57	23.11	22.40
PBDT	23.77	31.20	30.79
Depreciation	23.04	23.92	24.05
Tax	-0.24	-2.63	2.61
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	0.97	9.91	4.13
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.97	9.91	4.13
EPS (Unit Curr.)	0.12	1.22	0.51
EPS (Adj) (Unit Curr.)	0.12	1.22	0.51
Calculated EPS (Unit Curr.)	0.12	1.22	0.51
Calculated EPS (Adj) (Unit Curr.)	0.12	1.22	0.51
Calculated EPS (Ann.) (Unit Curr.)	0.48	4.90	2.04
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.48	4.90	2.04
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	80.92	80.92	80.92
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	2316669.00	2598733.00	0.00
Public Shareholding (% in Equity)	2.87	3.21	0.00
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	78599269.00	78317256.00	0.00
Non Encumbered - % in Total Promoters Holding	100.00	100.00	0.00
Non Encumbered - % in Total Equity	97.13	96.79	0.00
PBIDTM(%)	15.59	18.38	17.70
PBDTM(%)	7.83	10.56	10.25
PATM(%)	0.32	3.35	1.37
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.12	1.22	0.00