EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
1140.00 |
1099.80 |
1099.80 |
1099.80 |
1099.80 |
Equity - Authorised |
4859.20 |
4859.20 |
4859.20 |
4859.20 |
4859.20 |
Equity - Issued |
1140.00 |
1099.80 |
1099.80 |
1099.80 |
1099.80 |
Equity Paid Up |
1140.00 |
1099.80 |
1099.80 |
1099.80 |
1099.80 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Reserves |
329370.10 |
215065.30 |
170485.90 |
168365.90 |
146459.60 |
Securities Premium |
102138.30 |
25178.50 |
9826.40 |
9826.40 |
9826.40 |
Capital Reserves |
7731.10 |
7731.10 |
355.20 |
355.20 |
355.20 |
Profit & Loss Account Balance |
155857.30 |
132224.50 |
126790.70 |
117838.00 |
108592.90 |
General Reserves |
4904.20 |
4904.20 |
4701.90 |
4451.90 |
4201.90 |
Other Reserves |
58739.20 |
45027.00 |
28811.70 |
35894.40 |
23483.20 |
Reserve excluding Revaluation Reserve |
329370.10 |
215065.30 |
170485.90 |
168365.90 |
146459.60 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
330510.10 |
216165.10 |
171585.70 |
169465.70 |
147559.40 |
Minority Interest |
48390.40 |
46718.60 |
17514.40 |
12633.70 |
3877.70 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
206140.60 |
99656.70 |
44825.50 |
23856.40 |
28721.60 |
Non Convertible Debentures |
16087.50 |
11977.30 |
9941.70 |
3612.30 |
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 |
163459.60 |
66980.70 |
17252.90 |
16169.40 |
15738.40 |
Term Loans - Institutions |
37482.50 |
28819.20 |
17630.90 |
4074.70 |
5558.80 |
Other Secured |
-10889.00 |
-8120.50 |
0.00 |
0.00 |
7424.40 |
Unsecured Loans |
119759.70 |
114777.60 |
50407.50 |
11301.70 |
1200.60 |
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 |
119759.70 |
114777.60 |
50407.50 |
11301.70 |
1200.60 |
Deferred Tax Assets / Liabilities |
27705.70 |
24324.40 |
-504.00 |
-2494.70 |
-3493.10 |
Deferred Tax Assets |
15569.10 |
12062.80 |
4592.70 |
8091.00 |
8521.50 |
Deferred Tax Liability |
43274.80 |
36387.20 |
4088.70 |
5596.30 |
5028.40 |
Other Long Term Liabilities |
228232.90 |
72933.70 |
16235.00 |
17974.30 |
18410.30 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
4014.90 |
2789.70 |
768.20 |
630.00 |
499.30 |
Total Non-Current Liabilities |
585853.80 |
314482.10 |
111732.20 |
51267.70 |
45338.70 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
285468.50 |
176478.20 |
117563.40 |
118136.60 |
119887.30 |
Sundry Creditors |
254615.50 |
160834.00 |
98800.20 |
104802.40 |
102451.00 |
Acceptances |
30853.00 |
15644.20 |
18763.20 |
13334.20 |
17436.30 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
117918.40 |
65693.10 |
38676.90 |
32274.00 |
34704.20 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
32189.10 |
21486.70 |
13531.60 |
17033.90 |
14124.40 |
Interest Accrued But Not Due |
8078.10 |
2188.10 |
2936.30 |
1284.80 |
1271.80 |
Share Application Money |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Current maturity of Debentures & Bonds |
8887.40 |
1605.60 |
0.00 |
0.00 |
0.00 |
Current maturity - Others |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Liabilities |
68763.80 |
40412.70 |
22209.00 |
13955.30 |
19308.00 |
Short Term Borrowings |
42418.50 |
193692.60 |
57700.10 |
81368.40 |
69591.40 |
Secured ST Loans repayable on Demands |
33188.70 |
130623.50 |
42028.10 |
53144.50 |
50787.20 |
Working Capital Loans- Sec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
2063.30 |
44895.40 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
7166.50 |
18173.70 |
15672.00 |
28223.90 |
18804.20 |
Short Term Provisions |
2225.10 |
2633.90 |
890.50 |
1109.80 |
910.00 |
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 |
1014.90 |
1676.60 |
242.90 |
495.20 |
383.00 |
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 |
1210.20 |
957.30 |
647.60 |
614.60 |
527.00 |
Total Current Liabilities |
448030.50 |
438497.80 |
214830.90 |
232888.80 |
225092.90 |
Total Liabilities |
1412784.80 |
1015863.60 |
515663.20 |
466255.90 |
421868.70 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
622852.00 |
336263.00 |
129906.30 |
123977.90 |
104500.70 |
Less: Accumulated Depreciation |
54723.80 |
35500.80 |
21844.20 |
19531.90 |
14519.80 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
568128.20 |
300762.20 |
108062.10 |
104446.00 |
89980.90 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
176989.60 |
195641.70 |
86862.70 |
72311.40 |
57649.20 |
Non Current Investments |
61451.70 |
42291.90 |
54734.30 |
18975.30 |
15085.30 |
Long Term Investment |
61451.70 |
42291.90 |
54734.30 |
18975.30 |
15085.30 |
Quoted |
38042.20 |
35572.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
23409.50 |
6719.90 |
54734.30 |
18975.30 |
15088.90 |
Long Term Loans & Advances |
123843.50 |
106419.60 |
52014.50 |
23837.20 |
26925.40 |
Other Non Current Assets |
47208.90 |
21026.30 |
12650.60 |
3382.30 |
727.60 |
Total Non-Current Assets |
1041567.50 |
706409.70 |
316030.10 |
224426.70 |
190588.60 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
1650.00 |
630.20 |
295.10 |
549.60 |
28.20 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
1660.00 |
630.20 |
295.10 |
549.60 |
28.20 |
Inventories |
69180.50 |
67882.80 |
17570.40 |
25623.70 |
26688.20 |
Raw Materials |
1109.80 |
2399.10 |
1458.80 |
964.40 |
800.90 |
Work-in Progress |
4690.30 |
5010.80 |
2957.70 |
2375.70 |
443.40 |
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 |
1309.60 |
1994.20 |
817.70 |
881.60 |
848.90 |
Other Inventory |
62070.80 |
58478.70 |
12336.20 |
21402.00 |
24595.00 |
Sundry Debtors |
125528.80 |
137121.90 |
119826.50 |
131465.30 |
143070.30 |
Debtors more than Six months |
14345.70 |
11772.20 |
14685.60 |
1382.20 |
670.00 |
Debtors Others |
112311.60 |
126198.90 |
105879.40 |
131465.30 |
143070.30 |
Cash and Bank |
53736.90 |
39158.60 |
18108.20 |
33766.80 |
17092.80 |
Cash in hand |
24.40 |
16.10 |
12.50 |
8.90 |
6.60 |
Balances at Bank |
53712.50 |
39142.50 |
18095.70 |
33757.90 |
16878.10 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
208.10 |
Other Current Assets |
27124.80 |
15150.60 |
9891.50 |
11537.80 |
8328.00 |
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 |
3818.50 |
1528.60 |
2037.80 |
1130.00 |
465.60 |
Prepaid Expenses |
4374.00 |
2946.70 |
1044.40 |
1421.00 |
1025.10 |
Other current_assets |
18932.30 |
10675.30 |
6809.30 |
8986.80 |
6837.30 |
Short Term Loans and Advances |
92996.30 |
49509.80 |
33941.40 |
38886.00 |
36072.60 |
Advances recoverable in cash or in kind |
26322.10 |
20449.10 |
12054.50 |
12772.90 |
9710.20 |
Advance income tax and TDS |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
66674.20 |
29060.70 |
21886.90 |
26113.10 |
26362.40 |
Total Current Assets |
370217.30 |
309453.90 |
199633.10 |
241829.20 |
231280.10 |
Net Current Assets (Including Current Investments) |
-77813.20 |
-129043.90 |
-15197.80 |
8940.40 |
6187.20 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
1412784.80 |
1015863.60 |
515663.20 |
466255.90 |
421868.70 |
Contingent Liabilities |
56211.90 |
45627.80 |
66490.80 |
64021.90 |
69203.60 |
Total Debt |
383196.20 |
416637.70 |
160012.00 |
124193.00 |
112432.00 |
Book Value |
289.92 |
196.55 |
156.02 |
154.09 |
134.17 |
Adjusted Book Value |
289.92 |
196.55 |
156.02 |
154.09 |
134.17 |