Equity Analysis

Particulars	Jun 2013	Mar 2013	Dec 2012
Gross Sales	12.65	14.30	14.35
Other Operating Income	0.02	0.09	0.01
Other Income	0.00	1.07	0.00
Total Income	12.67	15.46	14.36
Total Expenditure	13.58	17.31	15.63
PBIDT	-0.91	-1.85	-1.27
Interest	1.06	1.04	1.05
PBDT	-1.97	-2.89	-2.32
Depreciation	0.24	0.24	0.24
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-2.21	-3.13	-2.56
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-2.21	-3.13	-2.56
EPS (Unit Curr.)	-0.65	-0.91	-0.75
EPS (Adj) (Unit Curr.)	-0.65	-0.91	-0.75
Calculated EPS (Unit Curr.)	-0.64	-0.91	-0.74
Calculated EPS (Adj) (Unit Curr.)	-0.64	-0.91	-0.74
Calculated EPS (Ann.) (Unit Curr.)	-2.56	-3.63	-2.97
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-2.56	-3.63	-2.97
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	34.49	34.49	34.49
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	22071578.00	22071578.00	22071578.00
Public Shareholding (% in Equity)	64.70	64.70	64.70
Pledged/Encumbered - No. of Shares	12004395.00	12004395.00	12004395.00
Pledged/Encumbered - % in Total Promoters Holding	99.68	99.68	99.68
Pledged/Encumbered - % in Total Equity	35.19	35.19	35.19
Non Encumbered - No. of Shares	38541.00	38541.00	38541.00
Non Encumbered - % in Total Promoters Holding	0.32	0.32	0.32
Non Encumbered - % in Total Equity	0.11	0.11	0.11
PBIDTM(%)	-7.19	-12.94	-8.85
PBDTM(%)	-15.57	-20.21	-16.17
PATM(%)	-17.47	-21.89	-17.84
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-0.65	-0.91	-0.75