EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
416.03 |
416.03 |
416.03 |
416.03 |
416.03 |
Equity - Authorised |
1650.10 |
1650.10 |
750.00 |
750.00 |
750.00 |
 Equity - Issued |
416.03 |
416.03 |
416.03 |
416.03 |
416.03 |
Equity Paid Up |
416.03 |
416.03 |
416.03 |
416.03 |
416.03 |
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 |
394.38 |
337.15 |
371.46 |
340.40 |
673.90 |
Total Reserves |
5123.56 |
5995.82 |
5007.51 |
5461.00 |
4902.06 |
Securities Premium |
4130.84 |
4130.84 |
2089.20 |
2089.20 |
1422.24 |
Capital Reserves |
2188.45 |
1615.04 |
104.71 |
104.70 |
104.84 |
Profit & Loss Account Balance |
-2320.30 |
-798.52 |
1762.97 |
2391.60 |
2546.23 |
General Reserves |
652.66 |
615.86 |
441.71 |
169.62 |
31.77 |
Other Reserves |
471.90 |
432.61 |
608.93 |
705.87 |
796.98 |
Reserve excluding Revaluation Reserve |
5123.56 |
5995.82 |
5007.51 |
5461.00 |
4902.06 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
5933.97 |
6749.00 |
5795.00 |
6217.44 |
5991.99 |
Minority Interest |
12825.37 |
13145.50 |
1967.48 |
1952.89 |
575.74 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
16441.93 |
19617.24 |
17305.73 |
15691.59 |
16206.31 |
Non Convertible Debentures |
8826.61 |
12071.64 |
11796.34 |
8829.23 |
6759.43 |
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 |
5913.96 |
5974.64 |
3124.14 |
3372.86 |
3662.02 |
Term Loans - Institutions |
1701.36 |
1570.95 |
1874.43 |
3302.13 |
5784.87 |
Other Secured |
0.00 |
0.00 |
510.81 |
187.38 |
0.00 |
Unsecured Loans |
28384.51 |
40540.53 |
839.51 |
361.00 |
378.20 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
7.50 |
0.00 |
0.00 |
131.00 |
113.00 |
Other Unsecured Loan |
28377.01 |
40540.53 |
839.51 |
230.00 |
265.20 |
Deferred Tax Assets / Liabilities |
-7881.22 |
-7856.60 |
-514.67 |
-538.42 |
-726.04 |
Deferred Tax Assets |
8188.19 |
7909.14 |
640.71 |
631.95 |
799.94 |
Deferred Tax Liability |
306.97 |
52.54 |
126.04 |
93.53 |
73.90 |
Other Long Term Liabilities |
1210.47 |
360.01 |
223.30 |
338.95 |
321.80 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
1211.35 |
2073.54 |
2073.54 |
2054.76 |
85.08 |
Total Non-Current Liabilities |
39367.05 |
54734.71 |
19927.40 |
17907.89 |
16265.36 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
1942.95 |
1803.89 |
816.76 |
884.21 |
463.55 |
Sundry Creditors |
1942.95 |
1803.89 |
816.76 |
884.21 |
463.55 |
Acceptances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
40829.40 |
39193.56 |
3462.50 |
2495.54 |
2643.75 |
Bank Overdraft / Short term credit |
512.81 |
220.94 |
139.15 |
298.62 |
38.55 |
Advances received from customers |
410.25 |
50.95 |
33.94 |
10.06 |
33.08 |
Interest Accrued But Not Due |
1805.28 |
917.17 |
924.77 |
940.92 |
1123.40 |
Share Application Money |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Current maturity of Debentures & Bonds |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Current maturity - Others |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Liabilities |
38101.06 |
38004.50 |
2364.64 |
1245.94 |
1448.73 |
Short Term Borrowings |
6811.40 |
618.51 |
1103.64 |
1283.55 |
1396.04 |
Secured ST Loans repayable on Demands |
6629.89 |
30.00 |
234.06 |
597.86 |
941.69 |
Working Capital Loans- Sec |
382.33 |
30.00 |
234.06 |
597.86 |
941.69 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
-200.82 |
558.51 |
635.52 |
87.84 |
-487.34 |
Short Term Provisions |
3023.57 |
2922.87 |
86.00 |
58.02 |
1727.48 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
1675.71 |
Provision for post retirement benefits |
0.00 |
0.00 |
11.99 |
0.00 |
0.00 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
3023.57 |
2922.87 |
74.02 |
58.02 |
51.77 |
Total Current Liabilities |
52607.33 |
44538.82 |
5468.90 |
4721.31 |
6230.82 |
Total Liabilities |
110733.70 |
119168.03 |
33158.78 |
30799.53 |
29063.90 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Loans (Non - Current Assets) |
67184.09 |
35623.20 |
21590.63 |
19645.58 |
19475.85 |
Gross Block |
6153.74 |
4704.05 |
2159.46 |
1926.87 |
1544.50 |
Less: Accumulated Depreciation |
1050.53 |
650.85 |
464.78 |
396.63 |
138.13 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
5103.22 |
4053.20 |
1694.68 |
1530.24 |
1406.37 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
33.78 |
2.14 |
0.79 |
0.00 |
0.00 |
Non Current Investments |
24897.60 |
28248.84 |
622.20 |
778.91 |
1412.13 |
Long Term Investment |
24897.60 |
28248.84 |
622.20 |
778.91 |
1412.13 |
Quoted |
346.76 |
129.39 |
3.23 |
45.37 |
727.24 |
Unquoted |
24585.72 |
28146.02 |
620.91 |
734.36 |
685.90 |
Long Term Loans & Advances |
2552.97 |
3198.10 |
2757.96 |
3291.52 |
572.08 |
Other Non Current Assets |
84.80 |
129.95 |
19.18 |
144.28 |
102.12 |
Total Non-Current Assets |
99877.17 |
71255.43 |
26685.44 |
25390.53 |
22968.54 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
273.74 |
424.87 |
156.11 |
28.48 |
570.27 |
Quoted |
261.13 |
424.87 |
154.17 |
27.59 |
568.56 |
Unquoted |
12.61 |
0.00 |
1.94 |
0.89 |
1.71 |
Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Raw Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Work-in Progress |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Finished Goods |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Inventory |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Sundry Debtors |
320.11 |
345.99 |
345.69 |
614.07 |
823.22 |
Debtors more than Six months |
79.71 |
139.96 |
140.73 |
0.00 |
0.00 |
Debtors Others |
345.27 |
324.14 |
289.54 |
726.51 |
1066.01 |
Cash and Bank |
7801.78 |
46302.89 |
4722.69 |
3908.51 |
2655.19 |
Cash in hand |
146.57 |
157.22 |
10.84 |
3.88 |
5.72 |
Balances at Bank |
7655.21 |
46145.67 |
4542.85 |
3904.64 |
2639.58 |
Other cash and bank balances |
0.00 |
0.00 |
169.00 |
0.00 |
9.89 |
Other Current Assets |
644.87 |
435.14 |
867.83 |
703.48 |
627.61 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Interest accrued and or due on loans |
0.82 |
50.23 |
0.00 |
0.00 |
0.00 |
Prepaid Expenses |
485.09 |
137.89 |
28.10 |
25.54 |
40.92 |
Other current_assets |
158.95 |
247.02 |
839.73 |
677.93 |
586.68 |
Short Term Loans and Advances |
1730.88 |
371.86 |
381.01 |
154.47 |
1419.08 |
Advances recoverable in cash or in kind |
347.85 |
171.34 |
72.60 |
0.00 |
0.00 |
Advance income tax and TDS |
0.00 |
0.00 |
0.00 |
0.00 |
1302.64 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
1383.03 |
200.52 |
308.42 |
154.47 |
116.45 |
Total Current Assets |
10771.37 |
47880.74 |
6473.33 |
5409.00 |
6095.36 |
Net Current Assets (Including Current Investments) |
-41835.95 |
3341.93 |
1004.44 |
687.69 |
-135.46 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
110733.70 |
119168.03 |
33158.78 |
30799.53 |
29063.90 |
Contingent Liabilities |
655.00 |
500.86 |
645.23 |
160.09 |
33.08 |
Total Debt |
51637.84 |
60776.27 |
19248.87 |
17336.14 |
17980.55 |
Book Value |
13.32 |
15.41 |
13.04 |
14.13 |
12.78 |
Adjusted Book Value |
13.32 |
15.41 |
13.04 |
14.13 |
12.78 |