EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
129.60 |
115.79 |
106.79 |
101.69 |
101.69 |
Equity - Authorised |
150.00 |
150.00 |
150.00 |
150.00 |
150.00 |
Equity - Issued |
135.09 |
115.79 |
106.79 |
101.69 |
101.69 |
Equity Paid Up |
129.60 |
115.79 |
106.79 |
101.69 |
101.69 |
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 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
Share Warrants & Outstandings |
0.00 |
0.00 |
42.08 |
0.00 |
0.00 |
Total Reserves |
2317.51 |
1929.93 |
1608.86 |
1330.19 |
1033.22 |
Securities Premium |
551.17 |
254.27 |
94.97 |
4.70 |
4.70 |
Capital Reserves |
93.71 |
65.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
1647.52 |
1597.92 |
1494.43 |
1323.23 |
1017.66 |
General Reserves |
10.86 |
10.86 |
10.86 |
10.86 |
10.57 |
Other Reserves |
14.25 |
1.88 |
8.60 |
-8.60 |
0.29 |
Reserve excluding Revaluation Reserve |
2317.51 |
1929.93 |
1608.86 |
1330.19 |
1033.22 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
2447.11 |
2045.72 |
1757.72 |
1431.88 |
1134.90 |
Minority Interest |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
264.95 |
250.90 |
154.41 |
2.09 |
3.72 |
Non Convertible Debentures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
322.64 |
301.84 |
153.85 |
0.00 |
0.00 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
-57.69 |
-50.93 |
0.56 |
2.09 |
3.72 |
Unsecured Loans |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loan |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
50.02 |
19.14 |
17.01 |
14.79 |
20.06 |
Deferred Tax Assets |
2.35 |
3.75 |
3.57 |
3.04 |
2.07 |
Deferred Tax Liability |
52.37 |
22.89 |
20.57 |
17.83 |
22.14 |
Other Long Term Liabilities |
23.02 |
18.60 |
16.48 |
1.84 |
1.18 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
18.57 |
Long Term Provisions |
5.08 |
11.54 |
9.17 |
11.35 |
4.84 |
Total Non-Current Liabilities |
343.07 |
300.17 |
197.07 |
30.07 |
48.36 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
56.07 |
57.03 |
38.62 |
150.95 |
336.39 |
Sundry Creditors |
56.07 |
57.03 |
38.62 |
150.95 |
336.39 |
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 |
179.60 |
153.39 |
60.38 |
77.17 |
121.56 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
179.60 |
153.39 |
60.38 |
77.17 |
121.56 |
Short Term Borrowings |
1403.24 |
1416.60 |
1223.43 |
1115.25 |
1271.00 |
Secured ST Loans repayable on Demands |
1403.24 |
1416.60 |
1223.43 |
1115.25 |
1271.00 |
Working Capital Loans- Sec |
1403.24 |
1416.60 |
1223.43 |
1115.25 |
1271.00 |
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 |
-1403.24 |
-1416.60 |
-1223.43 |
-1115.25 |
-1271.00 |
Short Term Provisions |
13.87 |
58.69 |
74.12 |
113.59 |
233.19 |
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 |
10.29 |
55.90 |
72.53 |
113.00 |
232.10 |
Provision for post retirement benefits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
3.58 |
2.79 |
1.59 |
0.59 |
1.09 |
Total Current Liabilities |
1652.77 |
1685.71 |
1396.55 |
1456.95 |
1962.13 |
Total Liabilities |
4442.95 |
4031.60 |
3351.33 |
2918.90 |
3145.39 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
2048.35 |
820.89 |
731.12 |
593.74 |
508.70 |
Less: Accumulated Depreciation |
358.25 |
266.48 |
226.49 |
207.89 |
176.73 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
1690.10 |
554.42 |
504.63 |
385.85 |
331.97 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
161.82 |
915.31 |
323.25 |
22.99 |
23.74 |
Non Current Investments |
13.30 |
9.80 |
21.83 |
14.10 |
124.53 |
Long Term Investment |
13.30 |
9.80 |
21.83 |
14.10 |
124.53 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
13.30 |
9.80 |
21.83 |
14.10 |
124.53 |
Long Term Loans & Advances |
214.12 |
186.52 |
139.61 |
78.65 |
49.25 |
Other Non Current Assets |
130.22 |
96.50 |
64.71 |
121.78 |
81.29 |
Total Non-Current Assets |
2337.69 |
1895.73 |
1171.70 |
732.90 |
610.79 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
1160.83 |
1090.45 |
1009.49 |
1032.99 |
1147.72 |
Raw Materials |
0.00 |
0.00 |
0.00 |
0.00 |
15.51 |
Work-in Progress |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Finished Goods |
1117.97 |
1061.51 |
971.50 |
1004.62 |
1099.30 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
42.86 |
28.94 |
37.98 |
28.37 |
32.90 |
Other Inventory |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Sundry Debtors |
264.17 |
397.02 |
286.74 |
375.53 |
686.64 |
Debtors more than Six months |
50.96 |
13.00 |
9.97 |
0.00 |
0.00 |
Debtors Others |
213.88 |
384.69 |
277.03 |
375.79 |
686.90 |
Cash and Bank |
349.23 |
282.31 |
486.27 |
460.32 |
288.59 |
Cash in hand |
0.83 |
0.09 |
0.11 |
0.13 |
0.45 |
Balances at Bank |
348.41 |
282.22 |
486.16 |
460.19 |
288.14 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
120.51 |
183.64 |
205.54 |
123.42 |
134.96 |
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 |
7.84 |
24.54 |
9.92 |
0.00 |
0.00 |
Prepaid Expenses |
12.54 |
42.56 |
22.33 |
15.93 |
1.00 |
Other current_assets |
100.13 |
116.54 |
173.29 |
107.50 |
133.96 |
Short Term Loans and Advances |
210.53 |
182.47 |
191.59 |
193.73 |
276.70 |
Advances recoverable in cash or in kind |
87.45 |
24.02 |
34.24 |
10.90 |
10.01 |
Advance income tax and TDS |
126.35 |
160.16 |
157.46 |
144.46 |
233.09 |
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 |
-3.27 |
-1.72 |
-0.11 |
38.37 |
33.60 |
Total Current Assets |
2105.26 |
2135.87 |
2179.63 |
2186.00 |
2534.61 |
Net Current Assets (Including Current Investments) |
452.49 |
450.16 |
783.08 |
729.05 |
572.48 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
4442.95 |
4031.60 |
3351.33 |
2918.90 |
3145.39 |
Contingent Liabilities |
72.27 |
396.09 |
396.09 |
89.25 |
49.10 |
Total Debt |
1744.77 |
1719.13 |
1379.46 |
1118.96 |
1284.44 |
Book Value |
188.82 |
176.68 |
160.66 |
140.81 |
111.61 |
Adjusted Book Value |
188.82 |
167.54 |
152.35 |
133.53 |
105.83 |