EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
Share Capital |
10.40 |
10.40 |
10.30 |
10.30 |
Equity - Authorised |
50.00 |
50.00 |
50.00 |
50.00 |
Equity - Issued |
10.40 |
10.40 |
10.30 |
10.30 |
Equity Paid Up |
10.40 |
10.40 |
10.30 |
10.30 |
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 |
0.00 |
0.00 |
1.94 |
1.94 |
Total Reserves |
704.89 |
795.52 |
844.12 |
763.89 |
Securities Premium |
53.19 |
53.19 |
45.54 |
45.54 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
168.02 |
259.82 |
314.41 |
232.32 |
General Reserves |
485.93 |
485.93 |
485.93 |
485.93 |
Other Reserves |
-2.26 |
-3.42 |
-1.76 |
0.09 |
Reserve excluding Revaluation Reserve |
704.89 |
795.52 |
844.12 |
763.89 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
715.29 |
805.92 |
856.36 |
776.12 |
Minority Interest |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
252.13 |
132.02 |
139.86 |
8.47 |
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 |
252.13 |
132.02 |
139.86 |
8.47 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
0.00 |
0.00 |
0.00 |
0.00 |
Unsecured Loans |
49.50 |
48.00 |
43.50 |
26.50 |
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 |
49.50 |
48.00 |
43.50 |
26.50 |
Other Unsecured Loan |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
-14.16 |
-5.94 |
3.97 |
8.37 |
Deferred Tax Assets |
17.57 |
14.69 |
13.68 |
17.36 |
Deferred Tax Liability |
3.41 |
8.75 |
17.65 |
25.73 |
Other Long Term Liabilities |
0.00 |
0.00 |
0.11 |
0.11 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
105.30 |
101.70 |
63.69 |
18.04 |
Total Non-Current Liabilities |
392.77 |
275.78 |
251.13 |
61.49 |
Current Liabilities |
NA |
NA |
NA |
NA |
Trade Payables |
328.04 |
262.80 |
287.15 |
174.00 |
Sundry Creditors |
328.04 |
262.80 |
287.15 |
174.00 |
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 |
149.36 |
109.82 |
120.30 |
31.27 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
19.62 |
2.86 |
0.00 |
0.00 |
Interest Accrued But Not Due |
5.90 |
2.58 |
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 |
123.83 |
104.38 |
120.30 |
31.27 |
Short Term Borrowings |
902.13 |
951.53 |
681.99 |
536.11 |
Secured ST Loans repayable on Demands |
902.13 |
951.53 |
681.99 |
536.11 |
Working Capital Loans- Sec |
902.13 |
951.53 |
681.99 |
536.11 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
-902.13 |
-951.53 |
-681.99 |
-536.11 |
Short Term Provisions |
6.51 |
5.18 |
39.17 |
31.23 |
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 |
0.02 |
0.00 |
32.33 |
20.85 |
Provision for post retirement benefits |
0.00 |
0.00 |
0.00 |
0.00 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
6.49 |
5.18 |
6.84 |
10.38 |
Total Current Liabilities |
1386.03 |
1329.33 |
1128.59 |
772.61 |
Total Liabilities |
2494.08 |
2411.03 |
2236.08 |
1610.22 |
ASSETS |
NA |
NA |
NA |
NA |
Gross Block |
1709.29 |
1546.49 |
1395.02 |
984.47 |
Less: Accumulated Depreciation |
771.09 |
644.79 |
512.46 |
411.23 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
938.21 |
901.69 |
882.56 |
573.24 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
13.92 |
41.63 |
54.91 |
31.52 |
Non Current Investments |
6.92 |
5.45 |
5.99 |
7.28 |
Long Term Investment |
6.92 |
5.45 |
5.99 |
7.28 |
Quoted |
6.92 |
5.45 |
5.99 |
3.93 |
Unquoted |
0.00 |
0.00 |
0.00 |
3.34 |
Long Term Loans & Advances |
166.30 |
147.67 |
110.61 |
91.11 |
Other Non Current Assets |
18.95 |
28.48 |
0.00 |
0.00 |
Total Non-Current Assets |
1147.39 |
1127.92 |
1057.31 |
703.15 |
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 |
691.17 |
686.11 |
439.91 |
351.44 |
Raw Materials |
302.23 |
383.30 |
231.40 |
165.59 |
Work-in Progress |
224.64 |
176.21 |
104.33 |
81.04 |
Finished Goods |
106.78 |
58.04 |
49.89 |
40.70 |
Packing Materials |
2.59 |
2.39 |
2.25 |
1.69 |
Stores  and Spare |
54.94 |
66.16 |
52.04 |
49.81 |
Other Inventory |
0.00 |
0.00 |
0.00 |
12.62 |
Sundry Debtors |
537.87 |
468.97 |
442.87 |
345.38 |
Debtors more than Six months |
25.91 |
18.00 |
19.24 |
0.00 |
Debtors Others |
529.96 |
468.97 |
441.63 |
363.38 |
Cash and Bank |
10.13 |
33.16 |
128.21 |
107.66 |
Cash in hand |
0.06 |
0.01 |
0.36 |
0.33 |
Balances at Bank |
10.07 |
33.15 |
127.85 |
107.33 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
15.31 |
9.74 |
15.29 |
10.93 |
Interest accrued on Investments |
1.45 |
1.60 |
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 |
10.34 |
6.15 |
6.07 |
5.43 |
Other current_assets |
3.53 |
2.00 |
9.22 |
5.49 |
Short Term Loans and Advances |
92.22 |
85.13 |
152.49 |
91.67 |
Advances recoverable in cash or in kind |
17.83 |
10.91 |
54.11 |
19.54 |
Advance income tax and TDS |
0.00 |
0.00 |
37.29 |
68.23 |
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 |
74.39 |
74.23 |
61.10 |
3.90 |
Total Current Assets |
1346.70 |
1283.11 |
1178.77 |
907.07 |
Net Current Assets (Including Current Investments) |
-39.33 |
-46.22 |
50.18 |
134.47 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
2494.08 |
2411.03 |
2236.08 |
1610.22 |
Contingent Liabilities |
13.10 |
204.38 |
204.38 |
10.52 |
Total Debt |
1310.65 |
1221.60 |
978.06 |
591.67 |
Book Value |
687.78 |
774.93 |
829.53 |
751.64 |
Adjusted Book Value |
687.78 |
774.93 |
829.53 |
751.64 |