EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
188.79 |
188.79 |
186.83 |
186.83 |
186.83 |
Equity - Authorised |
887.00 |
887.00 |
887.00 |
887.00 |
887.00 |
Equity - Issued |
188.79 |
188.79 |
186.83 |
186.83 |
186.83 |
Equity Paid Up |
188.79 |
188.79 |
186.83 |
186.83 |
186.83 |
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 |
10.00 |
10.00 |
10.00 |
10.00 |
Share Warrants & Outstandings |
45.02 |
100.11 |
68.62 |
0.00 |
0.00 |
Total Reserves |
10025.78 |
8950.60 |
8173.88 |
6805.31 |
6460.07 |
Securities Premium |
813.07 |
712.95 |
712.95 |
712.95 |
712.95 |
Capital Reserves |
107.75 |
107.75 |
107.75 |
107.75 |
107.75 |
Profit & Loss Account Balance |
8716.00 |
8060.11 |
7035.70 |
6262.78 |
5426.70 |
General Reserves |
25.40 |
25.40 |
25.40 |
25.40 |
25.40 |
Other Reserves |
363.57 |
44.39 |
292.07 |
-303.58 |
187.27 |
Reserve excluding Revaluation Reserve |
10025.78 |
8950.60 |
8173.88 |
6805.31 |
6460.07 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
10259.59 |
9239.51 |
8429.33 |
6992.14 |
6646.90 |
Minority Interest |
5.01 |
1.95 |
-1.81 |
0.53 |
1.62 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
441.75 |
452.99 |
288.57 |
1.83 |
11.35 |
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 |
441.75 |
452.99 |
288.57 |
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 |
1.83 |
11.35 |
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 |
-306.36 |
-216.03 |
-268.28 |
-462.80 |
-332.10 |
Deferred Tax Assets |
306.86 |
224.15 |
312.35 |
462.80 |
382.54 |
Deferred Tax Liability |
0.50 |
8.12 |
44.07 |
0.00 |
50.44 |
Other Long Term Liabilities |
1359.29 |
1314.74 |
862.82 |
1128.51 |
881.52 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
14.16 |
12.17 |
20.94 |
27.38 |
14.22 |
Total Non-Current Liabilities |
1508.83 |
1563.86 |
904.06 |
694.92 |
574.98 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
2265.84 |
2499.38 |
1453.05 |
1466.67 |
2931.00 |
Sundry Creditors |
2265.84 |
2499.38 |
1453.05 |
1466.67 |
2931.00 |
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 |
739.18 |
1421.80 |
807.15 |
909.26 |
404.35 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
15.58 |
0.00 |
30.50 |
Advances received from customers |
0.00 |
0.77 |
0.63 |
0.32 |
6.90 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
0.75 |
0.60 |
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 |
72.45 |
52.78 |
Other Liabilities |
739.18 |
1421.02 |
790.94 |
835.74 |
313.57 |
Short Term Borrowings |
4090.94 |
5040.49 |
4576.87 |
5158.19 |
5592.47 |
Secured ST Loans repayable on Demands |
3967.83 |
5003.49 |
4539.87 |
5017.60 |
5193.19 |
Working Capital Loans- Sec |
3967.83 |
5003.49 |
4539.87 |
5017.60 |
5193.19 |
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 |
-3844.72 |
-4966.49 |
-4502.87 |
-4877.02 |
-4793.92 |
Short Term Provisions |
20.79 |
20.78 |
16.98 |
30.07 |
52.28 |
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 |
0.00 |
0.00 |
14.08 |
32.92 |
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 |
20.79 |
20.78 |
16.98 |
16.00 |
19.36 |
Total Current Liabilities |
7116.74 |
8982.45 |
6854.05 |
7564.19 |
8980.10 |
Total Liabilities |
18890.18 |
19787.77 |
16185.62 |
15251.79 |
16203.60 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
4479.98 |
4090.06 |
2363.85 |
2336.56 |
1950.66 |
Less: Accumulated Depreciation |
1903.60 |
1906.70 |
1562.61 |
1357.62 |
1129.52 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
2576.38 |
2183.36 |
801.24 |
978.94 |
821.14 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
17.69 |
94.88 |
0.59 |
0.84 |
1.13 |
Non Current Investments |
64.31 |
57.36 |
106.50 |
123.85 |
50.16 |
Long Term Investment |
64.31 |
57.36 |
106.50 |
123.85 |
50.16 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
64.31 |
57.36 |
106.50 |
123.85 |
50.16 |
Long Term Loans & Advances |
141.49 |
154.01 |
65.76 |
57.72 |
53.85 |
Other Non Current Assets |
50.58 |
84.70 |
19.22 |
28.51 |
9.05 |
Total Non-Current Assets |
2850.44 |
2574.31 |
993.31 |
1189.85 |
935.32 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
923.36 |
683.60 |
0.00 |
583.43 |
179.06 |
Quoted |
895.79 |
683.57 |
0.00 |
583.43 |
129.77 |
Unquoted |
27.58 |
0.03 |
0.00 |
0.00 |
49.29 |
Inventories |
8615.24 |
9394.98 |
8448.81 |
8182.76 |
10161.11 |
Raw Materials |
2077.80 |
2163.59 |
1262.64 |
1105.07 |
946.02 |
Work-in Progress |
1825.17 |
2016.11 |
1635.68 |
1529.72 |
1943.74 |
Finished Goods |
4540.16 |
5030.55 |
5302.01 |
58.33 |
6955.22 |
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 |
172.11 |
184.73 |
248.48 |
5489.64 |
316.13 |
Sundry Debtors |
4452.88 |
4469.82 |
3796.31 |
4050.78 |
3731.45 |
Debtors more than Six months |
-12.18 |
607.97 |
219.80 |
0.00 |
0.00 |
Debtors Others |
4518.63 |
3899.94 |
3605.61 |
4092.36 |
3806.20 |
Cash and Bank |
1457.20 |
1878.18 |
1972.51 |
935.46 |
390.96 |
Cash in hand |
3.20 |
7.23 |
5.35 |
8.55 |
4.54 |
Balances at Bank |
1454.01 |
1870.95 |
1967.16 |
926.91 |
386.42 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
179.77 |
429.84 |
716.98 |
117.13 |
246.85 |
Interest accrued on Investments |
13.87 |
1.19 |
1.45 |
3.75 |
3.37 |
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 |
137.16 |
123.63 |
65.72 |
47.87 |
40.45 |
Other current_assets |
28.74 |
305.02 |
649.81 |
65.51 |
203.03 |
Short Term Loans and Advances |
411.29 |
357.04 |
257.70 |
192.38 |
558.86 |
Advances recoverable in cash or in kind |
206.48 |
172.77 |
115.12 |
34.74 |
58.32 |
Advance income tax and TDS |
10.77 |
27.44 |
37.87 |
0.00 |
13.72 |
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 |
194.04 |
156.83 |
104.71 |
157.64 |
486.82 |
Total Current Assets |
16039.74 |
17213.46 |
15192.32 |
14061.94 |
15268.28 |
Net Current Assets (Including Current Investments) |
8923.00 |
8231.00 |
8338.27 |
6497.75 |
6288.19 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
18890.18 |
19787.77 |
16185.62 |
15251.79 |
16203.60 |
Contingent Liabilities |
127.41 |
1809.17 |
1769.67 |
1768.55 |
1798.87 |
Total Debt |
4623.25 |
5619.92 |
4979.36 |
5241.99 |
5666.41 |
Book Value |
108.21 |
484.09 |
447.50 |
374.25 |
355.77 |
Adjusted Book Value |
108.21 |
96.82 |
89.50 |
74.85 |
71.15 |