EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
134.40 |
135.75 |
136.04 |
145.97 |
115.63 |
Equity - Authorised |
200.00 |
200.00 |
200.00 |
200.00 |
200.00 |
Equity - Issued |
134.40 |
135.75 |
136.04 |
145.97 |
115.63 |
Equity Paid Up |
134.40 |
135.75 |
136.04 |
145.97 |
115.63 |
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 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
Share Warrants & Outstandings |
259.82 |
90.69 |
20.16 |
107.10 |
103.83 |
Total Reserves |
14780.72 |
13314.01 |
8774.83 |
6764.27 |
7035.97 |
Securities Premium |
2153.23 |
4278.78 |
5066.56 |
6444.72 |
4761.31 |
Capital Reserves |
69.92 |
69.92 |
69.92 |
69.92 |
69.92 |
Profit & Loss Account Balance |
11909.77 |
8519.25 |
3261.79 |
-163.80 |
2008.52 |
General Reserves |
254.82 |
254.82 |
254.82 |
254.82 |
254.82 |
Other Reserves |
392.99 |
191.25 |
121.75 |
158.62 |
-58.59 |
Reserve excluding Revaluation Reserve |
14780.72 |
13314.01 |
8774.83 |
6764.27 |
7035.97 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
15174.94 |
13540.44 |
8931.02 |
7017.35 |
7255.43 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
469.25 |
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 |
469.25 |
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 |
-362.75 |
-395.42 |
-428.44 |
-567.42 |
-168.33 |
Deferred Tax Assets |
434.29 |
448.59 |
481.60 |
601.95 |
366.22 |
Deferred Tax Liability |
71.55 |
53.17 |
53.17 |
34.52 |
197.89 |
Other Long Term Liabilities |
746.04 |
455.76 |
42.44 |
88.66 |
2.79 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
17.98 |
70.58 |
60.10 |
64.48 |
0.00 |
Total Non-Current Liabilities |
401.27 |
130.92 |
-325.90 |
-414.29 |
303.71 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
5385.85 |
6785.01 |
5061.98 |
2806.03 |
2023.25 |
Sundry Creditors |
5385.85 |
6785.01 |
5061.98 |
2806.03 |
2023.25 |
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 |
2740.31 |
2803.50 |
2003.84 |
1898.44 |
1139.48 |
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 |
2740.31 |
2803.50 |
2003.84 |
1898.44 |
1139.48 |
Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
129.57 |
Secured ST Loans repayable on Demands |
0.00 |
0.00 |
0.00 |
0.00 |
129.57 |
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 |
0.00 |
0.00 |
Short Term Provisions |
60.72 |
161.25 |
26.70 |
14.50 |
49.00 |
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 |
47.82 |
150.34 |
17.06 |
5.07 |
49.00 |
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 |
12.90 |
10.91 |
9.64 |
9.43 |
0.00 |
Total Current Liabilities |
8186.88 |
9749.76 |
7092.52 |
4718.97 |
3341.30 |
Total Liabilities |
23763.09 |
23421.11 |
15697.64 |
11322.02 |
10900.44 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
11131.37 |
8881.02 |
8021.69 |
7777.13 |
4903.90 |
Less: Accumulated Depreciation |
6295.78 |
5834.07 |
5452.74 |
5203.69 |
1406.77 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
4835.58 |
3046.96 |
2568.95 |
2573.45 |
3497.13 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
78.29 |
133.52 |
0.00 |
0.00 |
0.00 |
Non Current Investments |
0.00 |
0.00 |
0.00 |
0.00 |
16.90 |
Long Term Investment |
0.00 |
0.00 |
0.00 |
0.00 |
16.90 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
30.35 |
20.00 |
20.00 |
Long Term Loans & Advances |
934.49 |
421.05 |
402.42 |
835.60 |
203.61 |
Other Non Current Assets |
0.60 |
600.00 |
1.22 |
5.69 |
0.00 |
Total Non-Current Assets |
6414.61 |
4603.81 |
3036.45 |
3547.81 |
3775.25 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
0.00 |
0.00 |
0.00 |
0.00 |
737.62 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
737.62 |
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 |
5700.09 |
5603.30 |
3731.47 |
3257.69 |
3078.30 |
Debtors more than Six months |
470.82 |
520.39 |
326.90 |
0.00 |
0.00 |
Debtors Others |
5378.59 |
5182.76 |
3508.24 |
3401.20 |
3087.66 |
Cash and Bank |
7115.68 |
8622.70 |
5841.42 |
2005.75 |
1550.25 |
Cash in hand |
0.00 |
0.00 |
0.00 |
0.03 |
0.50 |
Balances at Bank |
7115.68 |
8622.70 |
5841.41 |
2005.72 |
1549.75 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
4202.88 |
3950.93 |
2564.96 |
2047.22 |
471.38 |
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 |
73.22 |
69.52 |
15.66 |
16.01 |
0.00 |
Prepaid Expenses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other current_assets |
4129.66 |
3881.41 |
2549.30 |
2031.21 |
471.38 |
Short Term Loans and Advances |
329.84 |
640.37 |
523.35 |
463.55 |
1287.65 |
Advances recoverable in cash or in kind |
222.03 |
56.83 |
77.49 |
44.91 |
1205.66 |
Advance income tax and TDS |
74.18 |
416.14 |
404.63 |
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 |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
33.63 |
167.40 |
41.22 |
418.64 |
81.99 |
Total Current Assets |
17348.48 |
18817.31 |
12661.19 |
7774.21 |
7125.19 |
Net Current Assets (Including Current Investments) |
9161.60 |
9067.55 |
5568.67 |
3055.25 |
3783.89 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
23763.09 |
23421.11 |
15697.64 |
11322.02 |
10900.44 |
Contingent Liabilities |
2421.61 |
599.80 |
446.31 |
407.94 |
77.09 |
Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
598.82 |
Book Value |
110.98 |
99.08 |
65.50 |
47.34 |
61.85 |
Adjusted Book Value |
110.98 |
99.08 |
65.50 |
47.34 |
61.85 |