EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
2936.10 |
2935.50 |
2935.50 |
2935.50 |
2935.50 |
Equity - Authorised |
27856.00 |
27856.00 |
27856.00 |
27856.00 |
27856.00 |
Equity - Issued |
2936.10 |
2935.50 |
2935.50 |
2935.50 |
2935.50 |
Equity Paid Up |
2936.10 |
2935.50 |
2935.50 |
2935.50 |
2935.50 |
Equity Shares Forfeited |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Adjustments to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Preference Capital Paid Up |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Face Value |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
Share Warrants & Outstandings |
425.00 |
414.80 |
445.70 |
256.70 |
91.10 |
Total Reserves |
82178.20 |
69688.60 |
75239.00 |
74695.90 |
84429.10 |
Securities Premium |
25443.60 |
20135.20 |
20122.90 |
20071.10 |
19992.90 |
Capital Reserves |
2638.70 |
2638.70 |
2638.70 |
2638.70 |
2638.70 |
Profit & Loss Account Balance |
37186.90 |
30369.50 |
35154.50 |
37193.80 |
48992.00 |
General Reserves |
10205.50 |
10205.50 |
10183.30 |
10183.30 |
10183.30 |
Other Reserves |
6703.50 |
6339.70 |
7139.60 |
4609.00 |
2622.20 |
Reserve excluding Revaluation Reserve |
82178.20 |
69688.60 |
75239.00 |
74695.90 |
84429.10 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
85539.30 |
73038.90 |
78620.20 |
77888.10 |
87455.70 |
Minority Interest |
22448.10 |
12862.70 |
12682.80 |
11070.80 |
10750.70 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
181322.30 |
135323.40 |
134807.30 |
113758.40 |
114982.00 |
Non Convertible Debentures |
18831.30 |
23040.40 |
18497.50 |
8003.70 |
19343.10 |
Converible Debentures & Bonds |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Packing Credit - Bank |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inter Corporate & Security Deposit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Term Loans - Banks |
248896.80 |
178033.60 |
171139.20 |
162083.50 |
132756.60 |
Term Loans - Institutions |
381.80 |
311.80 |
623.60 |
0.00 |
0.00 |
Other Secured |
-86787.60 |
-66062.40 |
-55453.00 |
-56328.80 |
-37117.70 |
Unsecured Loans |
13706.30 |
17649.60 |
20839.00 |
19328.60 |
15114.50 |
Fixed Deposits - Public |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans and advances from subsidiaries |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inter Corporate Deposits (Unsecured) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Foreign Currency Convertible Notes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Loan in Foreign Currency |
7157.90 |
9097.80 |
8774.90 |
9580.40 |
3341.10 |
Loans - Banks |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Govt. |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Others |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loan |
6548.40 |
8551.80 |
12064.10 |
9748.20 |
11773.40 |
Deferred Tax Assets / Liabilities |
6729.20 |
2887.00 |
3771.80 |
3308.60 |
2474.60 |
Deferred Tax Assets |
3773.30 |
7801.20 |
8290.70 |
7392.00 |
6791.50 |
Deferred Tax Liability |
10502.50 |
10688.20 |
12062.50 |
10700.60 |
9266.10 |
Other Long Term Liabilities |
6167.00 |
4976.00 |
5326.70 |
5605.00 |
4011.30 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
6332.80 |
2839.90 |
2293.80 |
2285.40 |
3168.70 |
Total Non-Current Liabilities |
214257.60 |
163675.90 |
167038.60 |
144286.00 |
139751.10 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
75818.70 |
72499.10 |
53462.30 |
32765.90 |
51790.20 |
Sundry Creditors |
73121.40 |
65767.00 |
53462.30 |
32765.90 |
51790.20 |
Acceptances |
2697.30 |
6732.10 |
0.00 |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
117375.60 |
89140.60 |
76445.60 |
79594.00 |
73893.20 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
4583.50 |
4987.50 |
4737.90 |
5975.20 |
8148.00 |
Interest Accrued But Not Due |
2375.50 |
2193.30 |
1361.60 |
1274.40 |
2364.40 |
Share Application Money |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Current maturity of Debentures & Bonds |
16043.30 |
6296.50 |
8459.50 |
8217.20 |
2099.90 |
Current maturity - Others |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Liabilities |
94373.30 |
75663.30 |
61886.60 |
64127.20 |
61280.90 |
Short Term Borrowings |
24098.30 |
17836.50 |
25997.30 |
28426.80 |
21377.50 |
Secured ST Loans repayable on Demands |
15095.20 |
9274.80 |
10197.90 |
15664.10 |
8392.30 |
Working Capital Loans- Sec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
289.40 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
9003.10 |
8561.70 |
15799.40 |
12473.30 |
12985.20 |
Short Term Provisions |
7148.20 |
6565.00 |
6332.80 |
7159.90 |
6097.70 |
Proposed Equity Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Provision for Corporate Dividend Tax |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Provision for Tax |
1283.00 |
1238.20 |
538.00 |
0.10 |
2.70 |
Provision for post retirement benefits |
894.70 |
871.40 |
945.30 |
888.90 |
226.10 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
4970.50 |
4455.40 |
4849.50 |
6270.90 |
5868.90 |
Total Current Liabilities |
224440.80 |
186041.20 |
162238.00 |
147946.60 |
153158.60 |
Total Liabilities |
546794.50 |
435736.50 |
420579.60 |
381191.50 |
391116.10 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
136103.20 |
124950.30 |
124161.30 |
111342.70 |
88994.60 |
Less: Accumulated Depreciation |
54814.90 |
46004.50 |
39319.10 |
31033.40 |
22039.90 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
81288.30 |
78945.80 |
84842.20 |
80309.30 |
66954.70 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
1391.50 |
1393.80 |
2332.70 |
4421.20 |
2946.30 |
Non Current Investments |
13410.10 |
9984.90 |
8511.10 |
7771.00 |
8591.20 |
Long Term Investment |
13410.10 |
9984.90 |
8511.10 |
7771.00 |
8591.20 |
Quoted |
1121.90 |
523.30 |
896.40 |
267.40 |
274.80 |
Unquoted |
12353.60 |
9527.00 |
7659.40 |
7548.60 |
8361.40 |
Long Term Loans & Advances |
206549.10 |
157747.10 |
163909.20 |
132295.30 |
139896.00 |
Other Non Current Assets |
431.40 |
275.60 |
773.10 |
1982.10 |
4023.30 |
Total Non-Current Assets |
304360.10 |
249353.50 |
261391.00 |
228096.60 |
226241.30 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
35113.40 |
16536.30 |
2445.20 |
1832.40 |
6327.60 |
Quoted |
613.20 |
150.60 |
106.90 |
0.00 |
0.00 |
Unquoted |
34500.20 |
16385.70 |
2338.30 |
1832.40 |
6327.60 |
Inventories |
34404.30 |
25405.50 |
24958.50 |
15363.90 |
30634.30 |
Raw Materials |
14391.10 |
11400.20 |
10994.70 |
6984.90 |
9348.50 |
Work-in Progress |
3329.80 |
3093.00 |
3499.10 |
3257.30 |
4753.00 |
Finished Goods |
12379.20 |
6790.60 |
5963.80 |
2171.40 |
12959.00 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
961.90 |
984.80 |
1142.40 |
1087.80 |
1195.70 |
Other Inventory |
3342.30 |
3136.90 |
3358.50 |
1862.50 |
2378.10 |
Sundry Debtors |
41873.60 |
32640.90 |
30209.10 |
15046.90 |
27171.80 |
Debtors more than Six months |
3283.40 |
3346.20 |
5210.30 |
0.00 |
0.00 |
Debtors Others |
40054.30 |
30698.30 |
26527.20 |
16104.40 |
27901.80 |
Cash and Bank |
21867.20 |
21381.60 |
17785.30 |
22353.00 |
17772.90 |
Cash in hand |
229.50 |
474.70 |
753.90 |
135.80 |
399.70 |
Balances at Bank |
21165.20 |
19287.70 |
15039.90 |
21750.70 |
15997.20 |
Other cash and bank balances |
472.50 |
1619.20 |
1991.50 |
466.50 |
1376.00 |
Other Current Assets |
6977.80 |
5436.90 |
7916.00 |
7780.80 |
5911.90 |
Interest accrued on Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Interest accrued on Debentures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deposits with Government |
0.10 |
6.60 |
10.80 |
61.20 |
0.00 |
Interest accrued and or due on loans |
91.40 |
136.00 |
257.30 |
498.30 |
227.40 |
Prepaid Expenses |
1491.50 |
2294.90 |
2000.80 |
1404.80 |
1037.20 |
Other current_assets |
5394.80 |
2999.40 |
5647.10 |
5816.50 |
4647.30 |
Short Term Loans and Advances |
101478.90 |
84345.50 |
75874.50 |
90717.90 |
77056.30 |
Advances recoverable in cash or in kind |
2332.50 |
2030.70 |
1431.90 |
679.80 |
1341.50 |
Advance income tax and TDS |
18.40 |
0.00 |
0.00 |
0.00 |
0.00 |
Amounts due from directors |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Due From Subsidiaries |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inter corporate deposits |
0.00 |
530.00 |
530.00 |
5000.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
99128.00 |
81784.80 |
73912.60 |
85038.10 |
75714.80 |
Total Current Assets |
241715.20 |
185746.70 |
159188.60 |
153094.90 |
164874.80 |
Net Current Assets (Including Current Investments) |
17274.40 |
-294.50 |
-3049.40 |
5148.30 |
11716.20 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
546794.50 |
435736.50 |
420579.60 |
381191.50 |
391116.10 |
Contingent Liabilities |
4608.10 |
5991.70 |
5872.30 |
4762.30 |
5158.40 |
Total Debt |
309204.40 |
239393.50 |
238901.10 |
222376.70 |
191679.10 |
Book Value |
28.99 |
24.74 |
26.63 |
26.45 |
29.76 |
Adjusted Book Value |
28.99 |
24.74 |
26.63 |
26.45 |
29.76 |