EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
216.97 |
123.00 |
109.50 |
109.50 |
109.50 |
Equity - Authorised |
250.00 |
125.00 |
125.00 |
125.00 |
125.00 |
 Equity - Issued |
216.97 |
123.98 |
110.48 |
110.48 |
110.48 |
Equity Paid Up |
216.97 |
123.00 |
109.50 |
109.50 |
109.50 |
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 |
1.00 |
1.00 |
1.00 |
Share Warrants & Outstandings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Reserves |
125.74 |
204.39 |
139.48 |
137.57 |
125.60 |
Securities Premium |
95.20 |
186.28 |
132.28 |
132.28 |
132.28 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
14.48 |
-0.89 |
-9.76 |
-13.95 |
-25.63 |
General Reserves |
16.06 |
18.99 |
16.96 |
19.24 |
2.89 |
Other Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
16.06 |
Reserve excluding Revaluation Reserve |
125.74 |
204.39 |
139.48 |
137.57 |
125.60 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
342.71 |
327.39 |
248.98 |
247.07 |
235.10 |
Minority Interest |
21.86 |
19.94 |
18.54 |
20.10 |
19.91 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
0.00 |
30.00 |
30.00 |
15.00 |
2.50 |
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 |
0.00 |
30.00 |
30.00 |
15.00 |
2.50 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unsecured Loans |
10.81 |
25.14 |
13.25 |
10.62 |
15.68 |
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 |
15.68 |
Other Unsecured Loan |
10.81 |
25.14 |
13.25 |
10.62 |
0.00 |
Deferred Tax Assets / Liabilities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Tax Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Tax Liability |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Long Term Liabilities |
0.00 |
0.00 |
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 |
10.81 |
55.14 |
43.25 |
25.62 |
18.18 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
6.43 |
-0.35 |
12.92 |
0.07 |
1.96 |
Sundry Creditors |
6.43 |
-0.35 |
12.92 |
0.07 |
1.96 |
Acceptances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
2.60 |
1.16 |
5.68 |
0.16 |
0.75 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
2.60 |
1.16 |
5.68 |
0.16 |
0.75 |
Short Term Borrowings |
0.00 |
0.00 |
0.00 |
1.51 |
0.00 |
Secured ST Loans repayable on Demands |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
0.00 |
0.00 |
0.00 |
1.51 |
0.00 |
Short Term Provisions |
19.56 |
46.14 |
13.30 |
8.38 |
6.27 |
Proposed Equity Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Provision for Corporate Dividend Tax |
0.00 |
0.89 |
0.89 |
0.00 |
0.00 |
Provision for Tax |
19.26 |
16.36 |
11.66 |
7.56 |
6.27 |
Provision for post retirement benefits |
0.00 |
0.00 |
0.23 |
0.21 |
0.00 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
0.30 |
28.89 |
0.52 |
0.61 |
0.00 |
Total Current Liabilities |
28.59 |
46.95 |
31.90 |
10.12 |
8.98 |
Total Liabilities |
403.98 |
449.41 |
342.67 |
302.92 |
282.17 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Loans (Non - Current Assets) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Gross Block |
22.96 |
26.44 |
37.82 |
26.13 |
23.86 |
Less: Accumulated Depreciation |
0.31 |
2.64 |
1.97 |
0.95 |
0.21 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
22.66 |
23.80 |
35.85 |
25.19 |
23.65 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Non Current Investments |
1.59 |
2.66 |
2.66 |
5.93 |
6.03 |
Long Term Investment |
1.59 |
2.66 |
2.66 |
5.93 |
6.03 |
Quoted |
1.59 |
2.66 |
2.66 |
5.93 |
6.03 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Loans & Advances |
351.10 |
373.52 |
278.81 |
188.22 |
0.00 |
Other Non Current Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Non-Current Assets |
375.35 |
399.98 |
317.33 |
219.34 |
29.69 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
0.00 |
3.91 |
2.58 |
3.04 |
0.00 |
Quoted |
0.00 |
3.91 |
2.58 |
3.04 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Raw Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Work-in Progress |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Inventory |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Sundry Debtors |
0.00 |
13.49 |
3.42 |
1.02 |
1.02 |
Debtors more than Six months |
0.00 |
13.49 |
3.42 |
1.02 |
1.02 |
Debtors Others |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash and Bank |
15.45 |
4.21 |
7.37 |
15.29 |
6.53 |
Cash in hand |
0.02 |
0.06 |
0.85 |
1.14 |
1.37 |
Balances at Bank |
15.43 |
4.16 |
6.52 |
14.15 |
5.16 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
0.00 |
0.00 |
0.00 |
0.90 |
3.01 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Prepaid Expenses |
0.00 |
0.00 |
0.00 |
0.90 |
0.00 |
Other current_assets |
0.00 |
0.00 |
0.00 |
0.00 |
3.01 |
Short Term Loans and Advances |
13.18 |
27.81 |
11.98 |
63.32 |
241.62 |
Advances recoverable in cash or in kind |
0.00 |
0.00 |
0.00 |
0.00 |
4.37 |
Advance income tax and TDS |
12.78 |
10.11 |
7.91 |
5.51 |
3.73 |
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 |
26.09 |
Other Loans & Advances |
0.40 |
17.70 |
4.07 |
57.81 |
207.44 |
Total Current Assets |
28.63 |
49.43 |
25.34 |
83.58 |
252.18 |
Net Current Assets (Including Current Investments) |
0.03 |
2.49 |
-6.55 |
73.46 |
243.20 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.31 |
Total Assets |
403.98 |
449.41 |
342.67 |
302.92 |
282.17 |
Contingent Liabilities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Debt |
10.81 |
55.14 |
43.25 |
27.13 |
18.18 |
Book Value |
15.80 |
26.62 |
2.27 |
2.26 |
2.14 |
Adjusted Book Value |
15.80 |
15.21 |
12.99 |
12.89 |
12.25 |