EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
Share Capital |
190.04 |
190.04 |
160.04 |
160.04 |
Equity - Authorised |
205.00 |
205.00 |
165.00 |
165.00 |
Equity - Issued |
190.04 |
190.04 |
160.04 |
160.04 |
Equity Paid Up |
190.04 |
190.04 |
160.04 |
160.04 |
Equity Shares Forfeited |
0.00 |
0.00 |
0.00 |
0.00 |
Adjustments to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
Preference Capital Paid Up |
0.00 |
0.00 |
0.00 |
0.00 |
Face Value |
10.00 |
10.00 |
10.00 |
10.00 |
Share Warrants & Outstandings |
0.00 |
0.00 |
0.00 |
0.00 |
Total Reserves |
5541.69 |
5229.23 |
414.70 |
297.24 |
Securities Premium |
1335.00 |
1335.00 |
0.00 |
0.00 |
Capital Reserves |
117.18 |
117.18 |
126.40 |
126.40 |
Profit & Loss Account Balance |
4056.57 |
3744.31 |
258.60 |
141.14 |
General Reserves |
29.70 |
29.70 |
29.70 |
29.70 |
Other Reserves |
3.25 |
3.04 |
0.00 |
0.00 |
Reserve excluding Revaluation Reserve |
5541.69 |
5229.23 |
414.70 |
297.24 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
5731.73 |
5419.27 |
574.74 |
457.28 |
Minority Interest |
-0.20 |
-0.05 |
0.00 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
4.03 |
6.65 |
10.48 |
5.72 |
Non Convertible Debentures |
0.00 |
0.00 |
0.00 |
0.00 |
Converible Debentures & Bonds |
0.00 |
0.00 |
0.00 |
0.00 |
Packing Credit - Bank |
0.00 |
0.00 |
0.00 |
0.00 |
Inter Corporate & Security Deposit |
0.00 |
0.00 |
0.00 |
0.00 |
Term Loans - Banks |
0.00 |
0.00 |
0.00 |
0.00 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
4.03 |
6.65 |
10.48 |
5.72 |
Unsecured Loans |
0.00 |
0.00 |
1.76 |
2.02 |
Fixed Deposits - Public |
0.00 |
0.00 |
0.00 |
0.00 |
Loans and advances from subsidiaries |
0.00 |
0.00 |
0.00 |
0.00 |
Inter Corporate Deposits (Unsecured) |
0.00 |
0.00 |
0.00 |
0.00 |
Foreign Currency Convertible Notes |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Loan in Foreign Currency |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Banks |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Govt. |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Others |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loan |
0.00 |
0.00 |
1.76 |
2.02 |
Deferred Tax Assets / Liabilities |
0.00 |
0.00 |
-9.03 |
-8.62 |
Deferred Tax Assets |
0.00 |
0.00 |
9.03 |
8.62 |
Deferred Tax Liability |
0.00 |
0.00 |
0.00 |
0.00 |
Other Long Term Liabilities |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
27.87 |
26.11 |
14.69 |
14.13 |
Total Non-Current Liabilities |
31.90 |
32.75 |
17.90 |
13.24 |
Current Liabilities |
NA |
NA |
NA |
NA |
Trade Payables |
277.36 |
427.82 |
276.14 |
163.60 |
Sundry Creditors |
277.36 |
427.82 |
276.14 |
163.60 |
Acceptances |
0.00 |
0.00 |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
837.68 |
579.54 |
530.94 |
474.60 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
148.06 |
158.08 |
51.76 |
113.37 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
0.00 |
Share Application Money |
0.00 |
0.00 |
0.00 |
0.00 |
Current maturity of Debentures & Bonds |
0.00 |
0.00 |
0.00 |
0.00 |
Current maturity - Others |
0.00 |
0.00 |
0.00 |
0.00 |
Other Liabilities |
689.62 |
421.46 |
479.18 |
361.23 |
Short Term Borrowings |
1040.79 |
915.85 |
171.16 |
81.65 |
Secured ST Loans repayable on Demands |
1030.46 |
897.01 |
136.98 |
11.58 |
Working Capital Loans- Sec |
0.00 |
0.00 |
0.00 |
0.00 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
10.33 |
18.84 |
34.17 |
70.07 |
Short Term Provisions |
8.71 |
19.71 |
2.92 |
0.55 |
Proposed Equity Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
Provision for Corporate Dividend Tax |
0.00 |
0.00 |
0.00 |
0.00 |
Provision for Tax |
2.81 |
8.87 |
1.02 |
0.55 |
Provision for post retirement benefits |
0.00 |
0.00 |
0.00 |
0.00 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
5.91 |
10.83 |
1.90 |
0.00 |
Total Current Liabilities |
2164.53 |
1942.91 |
981.16 |
720.40 |
Total Liabilities |
7927.97 |
7394.89 |
1573.80 |
1190.93 |
ASSETS |
NA |
NA |
NA |
NA |
Gross Block |
2696.25 |
2672.96 |
767.54 |
558.12 |
Less: Accumulated Depreciation |
252.48 |
224.07 |
391.26 |
349.45 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
2443.77 |
2448.89 |
376.28 |
208.67 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
0.00 |
0.00 |
0.00 |
0.00 |
Non Current Investments |
50.48 |
50.48 |
0.02 |
5.06 |
Long Term Investment |
50.48 |
50.48 |
0.02 |
5.06 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
50.48 |
50.48 |
0.02 |
5.06 |
Long Term Loans & Advances |
225.40 |
217.86 |
0.00 |
15.00 |
Other Non Current Assets |
0.00 |
0.00 |
0.00 |
0.00 |
Total Non-Current Assets |
2719.65 |
2717.23 |
376.30 |
228.73 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
Currents Investments |
0.00 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
2078.47 |
2203.43 |
771.75 |
657.56 |
Raw Materials |
0.00 |
0.00 |
0.00 |
0.00 |
Work-in Progress |
1908.03 |
1897.24 |
677.14 |
598.98 |
Finished Goods |
0.00 |
0.00 |
0.00 |
0.00 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
56.05 |
61.18 |
43.41 |
37.81 |
Other Inventory |
114.39 |
245.00 |
51.20 |
20.77 |
Sundry Debtors |
973.14 |
855.48 |
209.86 |
124.52 |
Debtors more than Six months |
183.38 |
618.01 |
50.72 |
40.19 |
Debtors Others |
868.25 |
297.78 |
173.92 |
96.10 |
Cash and Bank |
379.95 |
41.81 |
24.80 |
32.91 |
Cash in hand |
0.40 |
0.48 |
0.74 |
0.71 |
Balances at Bank |
379.56 |
41.33 |
24.06 |
32.20 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
3.73 |
3.95 |
18.12 |
4.59 |
Interest accrued on Investments |
0.00 |
0.00 |
0.00 |
0.00 |
Interest accrued on Debentures |
0.00 |
0.00 |
0.00 |
0.00 |
Deposits with Government |
0.00 |
0.00 |
0.00 |
0.00 |
Interest accrued and or due on loans |
0.13 |
0.47 |
0.00 |
0.01 |
Prepaid Expenses |
3.60 |
3.48 |
1.47 |
1.09 |
Other current_assets |
0.00 |
0.00 |
16.65 |
3.48 |
Short Term Loans and Advances |
1773.04 |
1573.00 |
172.97 |
142.63 |
Advances recoverable in cash or in kind |
2597.11 |
2389.30 |
134.58 |
101.77 |
Advance income tax and TDS |
60.49 |
68.87 |
30.64 |
32.78 |
Amounts due from directors |
0.00 |
0.00 |
0.00 |
0.00 |
Due From Subsidiaries |
0.00 |
0.00 |
0.00 |
0.00 |
Inter corporate deposits |
0.00 |
0.00 |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
-884.56 |
-885.17 |
7.75 |
8.07 |
Total Current Assets |
5208.32 |
4677.66 |
1197.50 |
962.20 |
Net Current Assets (Including Current Investments) |
3043.79 |
2734.75 |
216.34 |
241.80 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
7927.97 |
7394.89 |
1573.80 |
1190.93 |
Contingent Liabilities |
718.48 |
605.89 |
3.41 |
2.55 |
Total Debt |
1052.12 |
929.59 |
192.47 |
112.71 |
Book Value |
301.61 |
285.16 |
35.91 |
28.57 |
Adjusted Book Value |
301.61 |
285.16 |
35.91 |
28.57 |