EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
Share Capital |
218.29 |
218.29 |
218.29 |
218.29 |
Equity - Authorised |
340.00 |
340.00 |
340.00 |
340.00 |
Equity - Issued |
218.29 |
218.29 |
218.29 |
218.29 |
Equity Paid Up |
218.29 |
218.29 |
218.29 |
218.29 |
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 |
0.00 |
0.00 |
Total Reserves |
6160.55 |
5517.82 |
4951.29 |
4556.54 |
Securities Premium |
1395.27 |
1395.27 |
1395.27 |
1395.27 |
Capital Reserves |
22.53 |
22.53 |
22.53 |
22.53 |
Profit & Loss Account Balance |
4692.59 |
4037.99 |
3462.08 |
3067.32 |
General Reserves |
26.41 |
26.41 |
26.41 |
26.41 |
Other Reserves |
23.75 |
35.61 |
45.00 |
45.00 |
Reserve excluding Revaluation Reserve |
6160.55 |
5517.82 |
4951.29 |
4556.54 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
6378.84 |
5736.12 |
5169.59 |
4774.83 |
Minority Interest |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
3117.56 |
2364.86 |
321.22 |
497.61 |
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 |
3255.92 |
2450.35 |
373.00 |
565.00 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
-138.36 |
-85.49 |
-51.78 |
-67.39 |
Unsecured Loans |
0.00 |
0.00 |
0.00 |
23.65 |
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 |
23.65 |
Other Unsecured Loan |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
175.78 |
171.99 |
191.31 |
171.25 |
Deferred Tax Assets |
77.42 |
45.17 |
31.60 |
31.59 |
Deferred Tax Liability |
253.19 |
217.17 |
222.91 |
202.85 |
Other Long Term Liabilities |
166.38 |
154.86 |
40.02 |
43.96 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
64.75 |
70.50 |
61.12 |
71.93 |
Total Non-Current Liabilities |
3524.47 |
2762.21 |
613.66 |
808.40 |
Current Liabilities |
NA |
NA |
NA |
NA |
Trade Payables |
735.82 |
641.24 |
352.14 |
341.23 |
Sundry Creditors |
735.82 |
641.24 |
352.14 |
341.23 |
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 |
778.98 |
738.86 |
429.39 |
403.24 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
24.04 |
9.21 |
6.73 |
12.47 |
Interest Accrued But Not Due |
18.41 |
12.83 |
3.50 |
6.18 |
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 |
736.53 |
716.83 |
419.16 |
384.59 |
Short Term Borrowings |
1769.69 |
1040.60 |
880.92 |
313.87 |
Secured ST Loans repayable on Demands |
1744.34 |
933.00 |
824.72 |
263.07 |
Working Capital Loans- Sec |
1744.34 |
933.00 |
824.72 |
263.07 |
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 |
-1718.99 |
-825.40 |
-768.52 |
-212.27 |
Short Term Provisions |
39.91 |
27.98 |
26.87 |
14.35 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
39.91 |
27.98 |
26.87 |
14.35 |
Total Current Liabilities |
3324.40 |
2448.68 |
1689.32 |
1072.69 |
Total Liabilities |
13227.71 |
10947.00 |
7472.57 |
6655.92 |
ASSETS |
NA |
NA |
NA |
NA |
Gross Block |
7624.21 |
5200.73 |
5127.72 |
4788.20 |
Less: Accumulated Depreciation |
2489.76 |
2198.18 |
2013.33 |
1754.00 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
5134.45 |
3002.56 |
3114.39 |
3034.20 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
2350.67 |
2764.74 |
174.62 |
21.43 |
Non Current Investments |
59.26 |
0.00 |
0.00 |
0.00 |
Long Term Investment |
59.26 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
59.26 |
0.00 |
0.00 |
0.00 |
Long Term Loans & Advances |
297.81 |
509.47 |
223.34 |
131.02 |
Other Non Current Assets |
30.79 |
45.71 |
44.35 |
8.57 |
Total Non-Current Assets |
7967.72 |
6322.48 |
3556.70 |
3195.21 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
Currents Investments |
485.90 |
688.75 |
721.31 |
832.25 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
485.90 |
688.75 |
721.31 |
832.25 |
Inventories |
2802.31 |
1964.67 |
1725.20 |
1448.09 |
Raw Materials |
1134.85 |
976.27 |
851.65 |
625.41 |
Work-in Progress |
100.55 |
102.01 |
79.12 |
57.13 |
Finished Goods |
1126.98 |
515.61 |
533.12 |
581.30 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
200.89 |
173.71 |
170.42 |
155.50 |
Other Inventory |
239.04 |
197.08 |
90.88 |
28.76 |
Sundry Debtors |
1147.59 |
1161.51 |
1055.51 |
973.67 |
Debtors more than Six months |
19.72 |
12.85 |
21.97 |
0.00 |
Debtors Others |
1136.82 |
1154.51 |
1050.58 |
992.22 |
Cash and Bank |
62.23 |
230.32 |
151.61 |
48.69 |
Cash in hand |
2.57 |
1.38 |
0.69 |
0.61 |
Balances at Bank |
59.66 |
228.94 |
149.52 |
48.09 |
Other cash and bank balances |
0.00 |
0.00 |
1.40 |
0.00 |
Other Current Assets |
314.19 |
381.97 |
41.96 |
42.35 |
Interest accrued on Investments |
18.81 |
25.78 |
11.12 |
11.01 |
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 |
251.22 |
309.99 |
0.00 |
2.65 |
Prepaid Expenses |
26.56 |
26.96 |
28.12 |
20.08 |
Other current_assets |
17.60 |
19.25 |
2.73 |
8.60 |
Short Term Loans and Advances |
447.78 |
184.69 |
220.27 |
115.66 |
Advances recoverable in cash or in kind |
49.12 |
82.61 |
153.89 |
61.52 |
Advance income tax and TDS |
37.36 |
60.15 |
51.11 |
41.43 |
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 |
361.30 |
41.93 |
15.26 |
12.70 |
Total Current Assets |
5259.99 |
4611.91 |
3915.86 |
3460.71 |
Net Current Assets (Including Current Investments) |
1935.59 |
2163.23 |
2226.55 |
2388.02 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
13227.71 |
10947.00 |
7472.57 |
6655.92 |
Contingent Liabilities |
46.18 |
42.22 |
28.49 |
24.08 |
Total Debt |
5054.64 |
3578.20 |
1270.41 |
917.55 |
Book Value |
292.21 |
262.77 |
236.82 |
218.73 |
Adjusted Book Value |
292.21 |
262.77 |
236.82 |
218.73 |