EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
9.30 |
9.30 |
9.33 |
9.33 |
9.33 |
Equity - Authorised |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
Equity - Issued |
9.30 |
9.30 |
9.33 |
9.33 |
9.33 |
Equity Paid Up |
9.30 |
9.30 |
9.33 |
9.33 |
9.33 |
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 |
5.00 |
5.00 |
10.00 |
10.00 |
10.00 |
Share Warrants & Outstandings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Reserves |
373.90 |
320.50 |
278.51 |
241.27 |
240.47 |
Securities Premium |
91.90 |
106.40 |
106.39 |
106.39 |
106.39 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
259.90 |
192.60 |
151.09 |
116.55 |
114.48 |
General Reserves |
23.00 |
23.00 |
22.98 |
22.98 |
22.98 |
Other Reserves |
-0.90 |
-1.50 |
-1.94 |
-4.65 |
-3.38 |
Reserve excluding Revaluation Reserve |
373.90 |
320.50 |
278.51 |
241.27 |
240.47 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
383.20 |
329.80 |
287.84 |
250.60 |
249.80 |
Minority Interest |
13.50 |
30.40 |
29.83 |
31.41 |
34.56 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
11.60 |
45.60 |
46.99 |
80.35 |
113.82 |
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 |
0.00 |
0.00 |
0.00 |
125.06 |
147.99 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
11.60 |
45.60 |
46.99 |
-44.71 |
-34.17 |
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 |
-13.80 |
-12.80 |
-13.06 |
-17.15 |
-19.74 |
Deferred Tax Assets |
13.90 |
12.90 |
13.20 |
17.15 |
19.74 |
Deferred Tax Liability |
0.10 |
0.10 |
0.14 |
0.00 |
0.00 |
Other Long Term Liabilities |
11.10 |
9.10 |
4.05 |
7.18 |
2.41 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
36.70 |
31.50 |
18.74 |
25.06 |
21.70 |
Total Non-Current Liabilities |
45.60 |
73.40 |
56.73 |
95.44 |
118.19 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
328.00 |
218.80 |
185.82 |
206.62 |
209.13 |
Sundry Creditors |
328.00 |
218.80 |
185.82 |
206.62 |
209.13 |
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 |
128.00 |
114.20 |
128.85 |
166.58 |
132.36 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
15.20 |
8.20 |
31.31 |
51.68 |
22.97 |
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 |
112.80 |
106.00 |
97.54 |
114.90 |
109.38 |
Short Term Borrowings |
29.10 |
35.40 |
34.13 |
145.35 |
112.44 |
Secured ST Loans repayable on Demands |
16.60 |
19.40 |
24.06 |
140.06 |
88.36 |
Working Capital Loans- Sec |
16.60 |
19.40 |
24.06 |
140.06 |
88.36 |
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 |
-4.10 |
-3.40 |
-13.99 |
-134.76 |
-64.27 |
Short Term Provisions |
45.40 |
33.70 |
12.28 |
8.96 |
10.69 |
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 |
28.20 |
20.20 |
2.23 |
0.00 |
0.94 |
Provision for post retirement benefits |
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
17.20 |
13.50 |
10.05 |
8.96 |
9.54 |
Total Current Liabilities |
530.50 |
402.10 |
361.08 |
527.52 |
464.62 |
Total Liabilities |
972.80 |
835.70 |
735.48 |
904.97 |
867.17 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
352.70 |
336.90 |
301.99 |
303.84 |
273.00 |
Less: Accumulated Depreciation |
145.90 |
115.20 |
89.05 |
64.64 |
35.13 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
206.80 |
221.70 |
212.94 |
239.21 |
237.86 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
2.20 |
2.20 |
2.18 |
2.14 |
2.35 |
Non Current Investments |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
Long Term Investment |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
Long Term Loans & Advances |
54.90 |
45.90 |
3.00 |
2.89 |
3.07 |
Other Non Current Assets |
18.80 |
5.10 |
0.04 |
0.14 |
0.16 |
Total Non-Current Assets |
282.80 |
275.00 |
218.27 |
244.47 |
243.54 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
1.60 |
11.40 |
1.35 |
1.27 |
1.22 |
Quoted |
1.60 |
11.40 |
1.35 |
1.27 |
1.22 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
126.00 |
107.70 |
111.90 |
151.19 |
129.83 |
Raw Materials |
48.70 |
38.40 |
48.21 |
59.57 |
64.44 |
Work-in Progress |
4.40 |
5.80 |
9.11 |
28.57 |
1.98 |
Finished Goods |
39.00 |
35.20 |
14.88 |
23.31 |
26.71 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
1.20 |
1.40 |
0.63 |
0.57 |
0.65 |
Other Inventory |
32.70 |
26.90 |
39.07 |
39.18 |
36.06 |
Sundry Debtors |
461.70 |
342.70 |
300.48 |
337.18 |
346.20 |
Debtors more than Six months |
96.40 |
49.10 |
64.23 |
0.00 |
0.00 |
Debtors Others |
389.50 |
310.10 |
254.32 |
350.61 |
357.89 |
Cash and Bank |
19.90 |
37.80 |
44.16 |
74.31 |
59.02 |
Cash in hand |
0.10 |
0.30 |
0.13 |
0.29 |
0.12 |
Balances at Bank |
19.80 |
37.50 |
44.04 |
74.03 |
58.89 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
8.90 |
5.90 |
10.02 |
22.75 |
17.80 |
Interest accrued on Investments |
0.00 |
1.20 |
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 |
0.00 |
0.00 |
0.78 |
1.24 |
0.64 |
Prepaid Expenses |
8.10 |
4.30 |
1.40 |
4.37 |
0.49 |
Other current_assets |
0.80 |
0.40 |
7.84 |
17.14 |
16.66 |
Short Term Loans and Advances |
71.90 |
55.20 |
49.29 |
73.79 |
69.57 |
Advances recoverable in cash or in kind |
37.10 |
20.20 |
36.63 |
34.69 |
21.74 |
Advance income tax and TDS |
23.70 |
19.70 |
3.56 |
4.66 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
11.10 |
15.30 |
9.10 |
34.45 |
47.84 |
Total Current Assets |
690.00 |
560.70 |
517.20 |
660.50 |
623.63 |
Net Current Assets (Including Current Investments) |
159.50 |
158.60 |
156.12 |
132.98 |
159.01 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
972.80 |
835.70 |
735.48 |
904.97 |
867.17 |
Contingent Liabilities |
91.10 |
77.60 |
13.06 |
271.11 |
424.05 |
Total Debt |
55.20 |
112.80 |
126.50 |
272.20 |
263.25 |
Book Value |
206.02 |
177.31 |
308.54 |
268.62 |
267.77 |
Adjusted Book Value |
82.41 |
70.92 |
61.71 |
53.72 |
53.55 |