EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
857.69 |
857.69 |
857.69 |
857.69 |
857.69 |
Equity - Authorised |
1500.00 |
1500.00 |
1500.00 |
1500.00 |
1500.00 |
Equity - Issued |
857.69 |
857.69 |
857.69 |
857.69 |
857.69 |
Equity Paid Up |
857.69 |
857.69 |
857.69 |
857.69 |
857.69 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Reserves |
2560.91 |
1975.48 |
1952.67 |
2341.81 |
2433.85 |
Securities Premium |
547.50 |
547.50 |
547.50 |
547.50 |
547.50 |
Capital Reserves |
5.02 |
5.02 |
6.30 |
6.30 |
6.30 |
Profit & Loss Account Balance |
331.77 |
-253.66 |
-176.33 |
226.34 |
240.37 |
General Reserves |
1676.62 |
1676.62 |
1676.62 |
1676.62 |
1676.62 |
Other Reserves |
0.00 |
0.00 |
-101.42 |
-114.95 |
-36.93 |
Reserve excluding Revaluation Reserve |
2560.91 |
1975.48 |
1952.67 |
2341.81 |
2433.85 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
3418.61 |
2833.17 |
2810.36 |
3199.50 |
3291.55 |
Minority Interest |
-102.21 |
-95.74 |
-91.93 |
-67.58 |
-49.60 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
-415.48 |
-409.51 |
-362.95 |
-377.38 |
-397.70 |
Deferred Tax Assets |
415.62 |
409.51 |
362.95 |
382.24 |
397.70 |
Deferred Tax Liability |
0.14 |
0.00 |
0.00 |
4.86 |
0.00 |
Other Long Term Liabilities |
206.53 |
161.16 |
163.64 |
167.59 |
135.49 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
365.54 |
402.13 |
418.13 |
611.91 |
466.91 |
Total Non-Current Liabilities |
156.60 |
153.78 |
218.82 |
402.12 |
204.70 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
931.31 |
619.18 |
461.91 |
558.01 |
636.22 |
Sundry Creditors |
931.31 |
619.18 |
461.91 |
558.01 |
636.22 |
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 |
4156.87 |
1767.59 |
1763.34 |
1493.91 |
1907.53 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
526.88 |
907.61 |
926.75 |
620.19 |
621.48 |
Interest Accrued But Not Due |
5.07 |
4.36 |
3.65 |
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 |
3624.92 |
855.63 |
832.94 |
873.72 |
1286.05 |
Short Term Borrowings |
6.30 |
6.30 |
6.30 |
9.22 |
11.49 |
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 |
6.30 |
6.30 |
6.30 |
9.22 |
11.49 |
Short Term Provisions |
354.52 |
148.08 |
96.50 |
217.49 |
226.13 |
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 |
276.08 |
71.58 |
0.00 |
117.23 |
118.74 |
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 |
78.44 |
76.50 |
96.50 |
100.26 |
107.39 |
Total Current Liabilities |
5449.00 |
2541.16 |
2328.05 |
2278.63 |
2781.37 |
Total Liabilities |
8921.99 |
5432.37 |
5265.30 |
5812.67 |
6228.01 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
908.42 |
780.07 |
770.59 |
761.17 |
739.51 |
Less: Accumulated Depreciation |
451.46 |
382.85 |
319.53 |
249.56 |
187.00 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
456.96 |
397.22 |
451.07 |
511.61 |
552.51 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
33.46 |
106.40 |
64.62 |
62.48 |
60.33 |
Non Current Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Investment |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Loans & Advances |
14.83 |
14.55 |
10.58 |
10.94 |
32.46 |
Other Non Current Assets |
137.79 |
208.25 |
167.74 |
128.02 |
6.12 |
Total Non-Current Assets |
643.04 |
726.41 |
694.00 |
713.04 |
651.40 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
103.89 |
100.45 |
109.61 |
99.35 |
101.13 |
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 |
104.35 |
100.61 |
110.47 |
101.21 |
102.99 |
Other Inventory |
-0.46 |
-0.17 |
-0.86 |
-1.86 |
-1.86 |
Sundry Debtors |
783.13 |
708.40 |
661.54 |
970.66 |
965.21 |
Debtors more than Six months |
1170.46 |
1034.18 |
920.38 |
943.73 |
906.85 |
Debtors Others |
420.52 |
441.33 |
328.06 |
539.37 |
549.26 |
Cash and Bank |
4627.24 |
2189.07 |
2320.48 |
2615.79 |
2915.39 |
Cash in hand |
2.40 |
14.11 |
3.72 |
5.54 |
1.68 |
Balances at Bank |
4615.31 |
2172.13 |
2316.38 |
2609.83 |
2913.03 |
Other cash and bank balances |
9.53 |
2.84 |
0.38 |
0.42 |
0.69 |
Other Current Assets |
2067.81 |
996.60 |
795.03 |
680.19 |
974.46 |
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 |
63.19 |
59.44 |
90.86 |
98.73 |
123.21 |
Prepaid Expenses |
21.86 |
19.22 |
17.46 |
25.96 |
24.60 |
Other current_assets |
1982.76 |
917.94 |
686.71 |
555.50 |
826.65 |
Short Term Loans and Advances |
687.97 |
702.54 |
684.64 |
733.64 |
620.43 |
Advances recoverable in cash or in kind |
0.00 |
0.05 |
22.93 |
23.11 |
44.66 |
Advance income tax and TDS |
624.27 |
638.14 |
601.71 |
670.80 |
545.88 |
Amounts due from directors |
0.00 |
0.00 |
0.00 |
0.20 |
0.38 |
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 |
63.70 |
64.35 |
60.01 |
39.53 |
29.52 |
Total Current Assets |
8270.04 |
4697.04 |
4571.30 |
5099.63 |
5576.61 |
Net Current Assets (Including Current Investments) |
2821.04 |
2155.88 |
2243.25 |
2821.00 |
2795.24 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
8921.99 |
5432.37 |
5265.30 |
5812.67 |
6228.01 |
Contingent Liabilities |
10678.14 |
9736.86 |
9434.55 |
8601.71 |
5282.36 |
Total Debt |
6.30 |
6.30 |
6.30 |
9.22 |
11.49 |
Book Value |
39.86 |
33.03 |
32.77 |
37.30 |
38.38 |
Adjusted Book Value |
39.86 |
33.03 |
32.77 |
37.30 |
38.38 |