EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
Share Capital |
220.00 |
220.00 |
220.00 |
220.00 |
Equity - Authorised |
220.00 |
220.00 |
220.00 |
220.00 |
Equity - Issued |
220.00 |
220.00 |
220.00 |
220.00 |
Equity Paid Up |
220.00 |
220.00 |
220.00 |
220.00 |
Equity Shares Forfeited |
0.00 |
0.00 |
0.00 |
0.00 |
Adjustments to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
Preference Capital Paid Up |
0.00 |
0.00 |
0.00 |
0.00 |
Face Value |
10.00 |
10.00 |
10.00 |
10.00 |
Share Warrants & Outstandings |
11.00 |
7.00 |
2.00 |
4.00 |
Total Reserves |
6232.00 |
5630.00 |
5336.00 |
5006.00 |
Securities Premium |
1.00 |
1.00 |
1.00 |
1.00 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
4742.00 |
4140.00 |
3846.00 |
3517.00 |
General Reserves |
1488.00 |
1488.00 |
1488.00 |
1488.00 |
Other Reserves |
1.00 |
1.00 |
1.00 |
0.00 |
Reserve excluding Revaluation Reserve |
6232.00 |
5630.00 |
5336.00 |
5006.00 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
6463.00 |
5857.00 |
5558.00 |
5230.00 |
Minority Interest |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
0.00 |
0.00 |
0.00 |
0.00 |
Non Convertible Debentures |
0.00 |
0.00 |
0.00 |
0.00 |
Converible Debentures & Bonds |
0.00 |
0.00 |
0.00 |
0.00 |
Packing Credit - Bank |
0.00 |
0.00 |
0.00 |
0.00 |
Inter Corporate & Security Deposit |
0.00 |
0.00 |
0.00 |
0.00 |
Term Loans - Banks |
0.00 |
0.00 |
0.00 |
0.00 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
0.00 |
0.00 |
0.00 |
0.00 |
Unsecured Loans |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Deposits - Public |
0.00 |
0.00 |
0.00 |
0.00 |
Loans and advances from subsidiaries |
0.00 |
0.00 |
0.00 |
0.00 |
Inter Corporate Deposits (Unsecured) |
0.00 |
0.00 |
0.00 |
0.00 |
Foreign Currency Convertible Notes |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Loan in Foreign Currency |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Banks |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Govt. |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Others |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loan |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
-22.00 |
2.00 |
2.00 |
14.00 |
Deferred Tax Assets |
75.00 |
60.00 |
67.00 |
87.00 |
Deferred Tax Liability |
53.00 |
62.00 |
69.00 |
101.00 |
Other Long Term Liabilities |
0.00 |
1.00 |
1.00 |
1.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
3126.00 |
2805.00 |
2582.00 |
2485.00 |
Total Non-Current Liabilities |
3104.00 |
2808.00 |
2585.00 |
2500.00 |
Current Liabilities |
NA |
NA |
NA |
NA |
Trade Payables |
1025.00 |
1025.00 |
603.00 |
1289.00 |
Sundry Creditors |
1025.00 |
1025.00 |
603.00 |
1289.00 |
Acceptances |
0.00 |
0.00 |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
525.00 |
661.00 |
433.00 |
750.00 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
255.00 |
251.00 |
221.00 |
327.00 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
0.00 |
Share Application Money |
0.00 |
0.00 |
0.00 |
0.00 |
Current maturity of Debentures & Bonds |
0.00 |
0.00 |
0.00 |
0.00 |
Current maturity - Others |
0.00 |
0.00 |
0.00 |
0.00 |
Other Liabilities |
270.00 |
410.00 |
212.00 |
423.00 |
Short Term Borrowings |
0.00 |
0.00 |
130.00 |
100.00 |
Secured ST Loans repayable on Demands |
0.00 |
0.00 |
0.00 |
0.00 |
Working Capital Loans- Sec |
0.00 |
0.00 |
0.00 |
0.00 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
130.00 |
100.00 |
Other Unsecured Loans |
0.00 |
0.00 |
0.00 |
0.00 |
Short Term Provisions |
209.00 |
193.00 |
210.00 |
219.00 |
Proposed Equity Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
Provision for Corporate Dividend Tax |
0.00 |
0.00 |
0.00 |
0.00 |
Provision for Tax |
10.00 |
19.00 |
22.00 |
39.00 |
Provision for post retirement benefits |
0.00 |
0.00 |
0.00 |
1.00 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
199.00 |
174.00 |
188.00 |
179.00 |
Total Current Liabilities |
1759.00 |
1879.00 |
1376.00 |
2358.00 |
Total Liabilities |
11326.00 |
10544.00 |
9519.00 |
10088.00 |
ASSETS |
NA |
NA |
NA |
NA |
Gross Block |
3765.00 |
3559.00 |
3417.00 |
2515.00 |
Less: Accumulated Depreciation |
1619.00 |
1309.00 |
948.00 |
677.00 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
2146.00 |
2250.00 |
2469.00 |
1838.00 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
772.00 |
518.00 |
321.00 |
671.00 |
Non Current Investments |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Investment |
0.00 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Loans & Advances |
3608.00 |
3231.00 |
3142.00 |
2989.00 |
Other Non Current Assets |
14.00 |
0.00 |
37.00 |
28.00 |
Total Non-Current Assets |
6540.00 |
5999.00 |
5969.00 |
5526.00 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
Currents Investments |
0.00 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
2666.00 |
2051.00 |
2062.00 |
2091.00 |
Raw Materials |
606.00 |
448.00 |
427.00 |
566.00 |
Work-in Progress |
932.00 |
654.00 |
616.00 |
703.00 |
Finished Goods |
660.00 |
484.00 |
498.00 |
462.00 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
36.00 |
35.00 |
30.00 |
30.00 |
Other Inventory |
432.00 |
430.00 |
491.00 |
330.00 |
Sundry Debtors |
1368.00 |
1131.00 |
906.00 |
1658.00 |
Debtors more than Six months |
32.00 |
20.00 |
0.00 |
0.00 |
Debtors Others |
1344.00 |
1117.00 |
920.00 |
1674.00 |
Cash and Bank |
644.00 |
1292.00 |
447.00 |
639.00 |
Cash in hand |
0.00 |
0.00 |
0.00 |
0.00 |
Balances at Bank |
644.00 |
1287.00 |
445.00 |
612.00 |
Other cash and bank balances |
0.00 |
5.00 |
2.00 |
27.00 |
Other Current Assets |
62.00 |
54.00 |
28.00 |
39.00 |
Interest accrued on Investments |
0.00 |
1.00 |
0.00 |
0.00 |
Interest accrued on Debentures |
0.00 |
0.00 |
0.00 |
0.00 |
Deposits with Government |
0.00 |
0.00 |
0.00 |
0.00 |
Interest accrued and or due on loans |
0.00 |
0.00 |
0.00 |
0.00 |
Prepaid Expenses |
30.00 |
21.00 |
14.00 |
14.00 |
Other current_assets |
32.00 |
32.00 |
14.00 |
25.00 |
Short Term Loans and Advances |
46.00 |
17.00 |
107.00 |
135.00 |
Advances recoverable in cash or in kind |
31.00 |
15.00 |
16.00 |
24.00 |
Advance income tax and TDS |
0.00 |
0.00 |
0.00 |
0.00 |
Amounts due from directors |
0.00 |
0.00 |
0.00 |
0.00 |
Due From Subsidiaries |
0.00 |
0.00 |
0.00 |
0.00 |
Inter corporate deposits |
0.00 |
0.00 |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
15.00 |
2.00 |
91.00 |
111.00 |
Total Current Assets |
4786.00 |
4545.00 |
3550.00 |
4562.00 |
Net Current Assets (Including Current Investments) |
3027.00 |
2666.00 |
2174.00 |
2204.00 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
11326.00 |
10544.00 |
9519.00 |
10088.00 |
Contingent Liabilities |
305.00 |
268.00 |
220.00 |
233.00 |
Total Debt |
0.00 |
0.00 |
130.00 |
100.00 |
Book Value |
293.27 |
265.91 |
252.55 |
237.55 |
Adjusted Book Value |
293.27 |
265.91 |
252.55 |
237.55 |