EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
450.50 |
434.20 |
434.20 |
394.20 |
394.20 |
Equity - Authorised |
640.00 |
640.00 |
640.00 |
640.00 |
640.00 |
Equity - Issued |
450.50 |
434.20 |
434.20 |
394.20 |
394.20 |
Equity Paid Up |
450.50 |
434.20 |
434.20 |
394.20 |
394.20 |
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 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
Share Warrants & Outstandings |
234.00 |
256.50 |
0.00 |
0.00 |
0.00 |
Total Reserves |
8146.80 |
6468.60 |
5089.20 |
4877.00 |
4812.80 |
Securities Premium |
1199.90 |
746.80 |
746.80 |
586.80 |
586.80 |
Capital Reserves |
29.70 |
29.70 |
29.70 |
29.70 |
29.70 |
Profit & Loss Account Balance |
4516.30 |
3292.00 |
1910.80 |
1873.00 |
1787.70 |
General Reserves |
2281.80 |
2281.80 |
2281.80 |
2281.80 |
2281.80 |
Other Reserves |
119.10 |
118.30 |
120.10 |
105.70 |
126.80 |
Reserve excluding Revaluation Reserve |
8146.80 |
6468.60 |
5089.20 |
4877.00 |
4812.80 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
8831.30 |
7159.30 |
5523.40 |
5271.20 |
5207.00 |
Minority Interest |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
3395.30 |
1805.50 |
2043.70 |
2422.80 |
2851.70 |
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 |
3337.40 |
1761.70 |
2734.70 |
2393.90 |
2826.90 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
57.90 |
43.80 |
-691.00 |
28.90 |
24.80 |
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 |
347.00 |
378.60 |
489.50 |
491.10 |
459.80 |
Deferred Tax Assets |
79.50 |
30.80 |
130.20 |
136.90 |
204.80 |
Deferred Tax Liability |
426.50 |
409.40 |
619.70 |
628.00 |
664.60 |
Other Long Term Liabilities |
110.60 |
21.90 |
0.00 |
0.00 |
0.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Non-Current Liabilities |
3852.90 |
2206.00 |
2533.20 |
2913.90 |
3311.50 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
2268.70 |
2874.30 |
1160.70 |
1146.60 |
1645.80 |
Sundry Creditors |
709.70 |
1337.30 |
1160.70 |
1146.60 |
1645.80 |
Acceptances |
1559.00 |
1537.00 |
0.00 |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
2076.90 |
2128.50 |
1604.80 |
1308.30 |
1493.90 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
81.60 |
120.20 |
71.80 |
80.20 |
67.50 |
Interest Accrued But Not Due |
8.90 |
5.80 |
7.50 |
23.10 |
9.60 |
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 |
1986.40 |
2002.50 |
1525.50 |
1205.00 |
1416.80 |
Short Term Borrowings |
4342.70 |
3643.50 |
3094.60 |
3589.90 |
3550.70 |
Secured ST Loans repayable on Demands |
4342.70 |
3643.50 |
3094.60 |
3515.40 |
3544.60 |
Working Capital Loans- Sec |
4342.70 |
3643.50 |
3094.60 |
3515.40 |
3544.60 |
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 |
-4342.70 |
-3643.50 |
-3094.60 |
-3440.90 |
-3538.50 |
Short Term Provisions |
233.10 |
228.30 |
169.60 |
175.20 |
135.10 |
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 |
0.00 |
38.40 |
0.00 |
0.00 |
0.00 |
Provision for post retirement benefits |
0.00 |
0.00 |
169.60 |
175.20 |
135.10 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
233.10 |
189.90 |
0.00 |
0.00 |
0.00 |
Total Current Liabilities |
8921.40 |
8874.60 |
6029.70 |
6220.00 |
6825.50 |
Total Liabilities |
21605.60 |
18239.90 |
14086.30 |
14405.10 |
15344.00 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
11794.40 |
9969.60 |
9812.00 |
9269.20 |
8780.90 |
Less: Accumulated Depreciation |
4541.70 |
3951.80 |
3908.90 |
3107.00 |
2296.90 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
7252.70 |
6017.80 |
5903.10 |
6162.20 |
6484.00 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
2229.80 |
739.30 |
88.10 |
60.20 |
101.40 |
Non Current Investments |
7.50 |
7.90 |
0.40 |
58.50 |
58.50 |
Long Term Investment |
7.50 |
7.90 |
0.40 |
58.50 |
58.50 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
7.90 |
7.90 |
0.40 |
58.50 |
58.50 |
Long Term Loans & Advances |
1063.30 |
775.50 |
148.80 |
148.20 |
174.50 |
Other Non Current Assets |
386.00 |
29.60 |
9.20 |
10.70 |
11.30 |
Total Non-Current Assets |
10940.20 |
7571.50 |
6149.60 |
6475.40 |
6846.50 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
68.60 |
0.00 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
68.60 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
5133.60 |
5279.70 |
3763.50 |
3727.80 |
3608.00 |
Raw Materials |
1486.60 |
2404.20 |
1337.40 |
1025.60 |
1063.60 |
Work-in Progress |
943.40 |
781.70 |
725.60 |
634.90 |
641.10 |
Finished Goods |
2406.20 |
1620.20 |
1367.80 |
1736.60 |
1613.90 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
279.80 |
454.80 |
314.70 |
312.30 |
281.30 |
Other Inventory |
17.60 |
18.80 |
18.00 |
18.40 |
8.10 |
Sundry Debtors |
3528.20 |
3764.30 |
2800.10 |
2915.50 |
3498.80 |
Debtors more than Six months |
121.50 |
228.40 |
515.70 |
0.00 |
0.00 |
Debtors Others |
3438.90 |
3564.20 |
2312.70 |
2943.60 |
3525.50 |
Cash and Bank |
279.70 |
223.00 |
101.00 |
136.50 |
6.80 |
Cash in hand |
0.90 |
0.30 |
0.40 |
0.40 |
0.70 |
Balances at Bank |
278.80 |
222.70 |
100.60 |
136.10 |
6.10 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
422.00 |
503.30 |
488.20 |
449.50 |
487.60 |
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 |
21.60 |
26.70 |
25.80 |
19.30 |
18.40 |
Prepaid Expenses |
76.20 |
50.80 |
28.00 |
25.00 |
24.00 |
Other current_assets |
324.20 |
425.80 |
434.40 |
405.20 |
445.20 |
Short Term Loans and Advances |
1233.30 |
820.50 |
783.90 |
700.40 |
896.30 |
Advances recoverable in cash or in kind |
367.10 |
227.30 |
339.50 |
253.10 |
344.10 |
Advance income tax and TDS |
70.10 |
0.00 |
56.50 |
44.50 |
83.50 |
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 |
60.00 |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
796.10 |
593.20 |
327.90 |
402.80 |
468.70 |
Total Current Assets |
10665.40 |
10590.80 |
7936.70 |
7929.70 |
8497.50 |
Net Current Assets (Including Current Investments) |
1744.00 |
1716.20 |
1907.00 |
1709.70 |
1672.00 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
21605.60 |
18239.90 |
14086.30 |
14405.10 |
15344.00 |
Contingent Liabilities |
96.60 |
129.30 |
153.90 |
144.90 |
176.60 |
Total Debt |
8237.30 |
6066.90 |
5895.00 |
6477.70 |
7073.00 |
Book Value |
190.84 |
158.98 |
127.21 |
133.72 |
132.09 |
Adjusted Book Value |
190.84 |
158.98 |
127.21 |
133.72 |
132.09 |