EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
760.90 |
759.20 |
757.68 |
756.68 |
638.41 |
Equity - Authorised |
4710.50 |
4710.50 |
4710.50 |
4710.50 |
4710.50 |
 Equity - Issued |
760.90 |
759.20 |
757.68 |
756.68 |
638.41 |
Equity Paid Up |
760.90 |
759.20 |
757.68 |
756.68 |
638.41 |
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 |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
Share Warrants & Outstandings |
96.50 |
141.90 |
159.06 |
174.14 |
212.68 |
Total Reserves |
89063.20 |
63737.20 |
52958.39 |
46668.91 |
42691.89 |
Securities Premium |
34273.20 |
18458.50 |
18409.81 |
18352.60 |
18319.12 |
Capital Reserves |
838.90 |
838.90 |
838.85 |
838.85 |
838.85 |
Profit & Loss Account Balance |
30277.00 |
23327.10 |
15899.31 |
11055.30 |
8405.73 |
General Reserves |
6249.50 |
6532.20 |
6531.47 |
6524.65 |
5986.91 |
Other Reserves |
17424.60 |
14580.50 |
11278.95 |
9897.51 |
9141.28 |
Reserve excluding Revaluation Reserve |
89063.20 |
63737.20 |
52958.39 |
46668.91 |
42691.89 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
89920.60 |
64638.30 |
53875.13 |
47599.73 |
43542.98 |
Minority Interest |
12100.90 |
59.00 |
59.11 |
56.40 |
44.07 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
349869.10 |
302770.80 |
253972.60 |
226646.67 |
189577.06 |
Non Convertible Debentures |
79253.00 |
77389.20 |
83303.50 |
87047.31 |
64369.16 |
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 |
258290.60 |
217802.30 |
163358.10 |
132060.77 |
124693.08 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
751.16 |
Other Secured |
12325.50 |
7579.30 |
7311.00 |
7538.59 |
-236.34 |
Unsecured Loans |
32024.20 |
26672.10 |
23019.28 |
21683.77 |
15495.79 |
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 |
32024.20 |
26672.10 |
23019.28 |
21683.77 |
15495.79 |
Deferred Tax Assets / Liabilities |
-1220.60 |
-2858.20 |
-3111.43 |
-2429.46 |
-2952.58 |
Deferred Tax Assets |
4768.20 |
4902.10 |
4042.54 |
2978.58 |
3201.91 |
Deferred Tax Liability |
3547.60 |
2043.90 |
931.11 |
549.12 |
249.33 |
Other Long Term Liabilities |
3170.00 |
2857.50 |
2749.51 |
2434.86 |
0.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
96.40 |
47.90 |
30.50 |
52.44 |
0.00 |
Total Non-Current Liabilities |
383939.10 |
329490.10 |
276660.46 |
248388.28 |
202120.27 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
1973.00 |
1523.40 |
1093.91 |
787.23 |
1087.23 |
Sundry Creditors |
1973.00 |
1523.40 |
1093.91 |
787.23 |
1087.23 |
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 |
25496.90 |
31628.00 |
24804.99 |
14699.69 |
21352.71 |
Bank Overdraft / Short term credit |
7876.80 |
7471.90 |
4633.92 |
36.01 |
3983.87 |
Advances received from customers |
3160.80 |
638.40 |
1567.49 |
554.94 |
854.44 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
0.00 |
5709.64 |
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 |
14459.30 |
23517.70 |
18603.58 |
14108.74 |
10804.76 |
Short Term Borrowings |
14146.50 |
27812.20 |
45574.48 |
28716.76 |
60097.68 |
Secured ST Loans repayable on Demands |
14146.50 |
27812.20 |
45574.48 |
28716.76 |
18605.35 |
Working Capital Loans- Sec |
6209.00 |
3350.90 |
6693.66 |
8409.70 |
9115.34 |
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 |
-6209.00 |
-3350.90 |
-6693.66 |
-8409.70 |
32376.99 |
Short Term Provisions |
1209.50 |
1095.20 |
1489.64 |
1056.59 |
1190.99 |
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 |
458.20 |
502.10 |
1024.39 |
424.97 |
546.39 |
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 |
751.30 |
593.10 |
465.25 |
631.62 |
644.60 |
Total Current Liabilities |
42825.90 |
62058.80 |
72963.02 |
45260.27 |
83728.61 |
Total Liabilities |
528786.50 |
456246.20 |
403557.72 |
341304.68 |
329435.93 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Loans (Non - Current Assets) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Gross Block |
8744.10 |
6409.90 |
5211.76 |
4762.92 |
1519.24 |
Less: Accumulated Depreciation |
3082.80 |
1608.20 |
1171.40 |
837.65 |
467.94 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
5661.30 |
4801.70 |
4040.36 |
3925.27 |
1051.30 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
274.00 |
56.40 |
65.61 |
24.94 |
67.77 |
Non Current Investments |
31594.40 |
11921.60 |
315.71 |
2483.06 |
2123.93 |
Long Term Investment |
31594.40 |
11921.60 |
315.71 |
2483.06 |
2123.93 |
Quoted |
651.00 |
95.90 |
244.15 |
1444.05 |
1468.74 |
Unquoted |
34242.40 |
15446.60 |
71.56 |
1039.01 |
655.19 |
Long Term Loans & Advances |
3341.70 |
3215.90 |
3477.87 |
2715.31 |
2020.66 |
Other Non Current Assets |
13914.20 |
10426.20 |
6167.12 |
3393.27 |
15.61 |
Total Non-Current Assets |
57746.00 |
33373.70 |
16777.27 |
14684.48 |
7914.12 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
3515.60 |
0.00 |
0.00 |
5220.80 |
0.00 |
Quoted |
3515.60 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
5220.80 |
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 |
2733.90 |
1990.00 |
1927.87 |
298.35 |
20541.78 |
Debtors more than Six months |
82.40 |
1.30 |
289.57 |
0.00 |
0.00 |
Debtors Others |
2724.50 |
1989.50 |
1641.25 |
301.30 |
20541.78 |
Cash and Bank |
58390.30 |
81569.30 |
47840.56 |
32159.18 |
25216.34 |
Cash in hand |
607.30 |
502.00 |
225.25 |
805.91 |
445.19 |
Balances at Bank |
56725.60 |
81067.30 |
47615.31 |
31353.27 |
24720.44 |
Other cash and bank balances |
1057.40 |
0.00 |
0.00 |
0.00 |
50.71 |
Other Current Assets |
6087.70 |
2099.00 |
1333.42 |
3392.49 |
1845.26 |
Interest accrued on Investments |
72.00 |
0.00 |
0.00 |
102.72 |
38.50 |
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 |
1486.96 |
Prepaid Expenses |
1343.10 |
540.50 |
143.96 |
295.05 |
121.24 |
Other current_assets |
4672.60 |
1558.50 |
1189.46 |
2994.72 |
198.56 |
Short Term Loans and Advances |
400179.80 |
337038.70 |
335539.14 |
285549.38 |
273918.43 |
Advances recoverable in cash or in kind |
58.10 |
57.80 |
48.11 |
47.74 |
48.86 |
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 |
4293.60 |
817.50 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
400121.70 |
336980.90 |
335491.03 |
281208.04 |
273052.07 |
Total Current Assets |
470907.30 |
422697.00 |
386640.99 |
326620.20 |
321521.81 |
Net Current Assets (Including Current Investments) |
428081.40 |
360638.20 |
313677.97 |
281359.93 |
237793.20 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
528786.50 |
456246.20 |
403557.72 |
341304.68 |
329435.93 |
Contingent Liabilities |
7781.70 |
11872.40 |
15242.80 |
20242.64 |
27887.22 |
Total Debt |
396039.80 |
357255.10 |
322566.36 |
277047.20 |
265170.53 |
Book Value |
236.10 |
169.91 |
141.79 |
125.35 |
135.74 |
Adjusted Book Value |
229.32 |
165.03 |
137.72 |
121.75 |
131.85 |