EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
272.57 |
280.53 |
280.20 |
278.46 |
276.64 |
Equity - Authorised |
360.00 |
360.00 |
360.00 |
360.00 |
360.00 |
Equity - Issued |
272.57 |
280.53 |
280.20 |
278.46 |
276.64 |
Equity Paid Up |
272.57 |
280.53 |
280.20 |
278.46 |
276.64 |
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 |
41.97 |
11.15 |
14.49 |
52.59 |
87.77 |
Total Reserves |
5578.94 |
4306.76 |
3428.78 |
2341.32 |
1143.02 |
Securities Premium |
2573.74 |
2939.02 |
2928.38 |
2863.38 |
2793.05 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
3002.20 |
1466.55 |
622.52 |
-426.89 |
-1560.70 |
General Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Reserves |
3.00 |
-98.82 |
-122.11 |
-95.17 |
-89.33 |
Reserve excluding Revaluation Reserve |
5578.94 |
4306.76 |
3428.78 |
2341.32 |
1143.02 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
5893.48 |
4598.44 |
3723.47 |
2672.37 |
1507.43 |
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 |
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 |
-59.13 |
-58.02 |
-52.92 |
0.00 |
0.00 |
Deferred Tax Assets |
106.09 |
83.85 |
60.24 |
0.00 |
0.00 |
Deferred Tax Liability |
46.96 |
25.83 |
7.33 |
0.00 |
0.00 |
Other Long Term Liabilities |
191.18 |
232.83 |
204.86 |
295.35 |
0.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
219.28 |
176.90 |
123.45 |
90.09 |
74.75 |
Total Non-Current Liabilities |
351.33 |
351.70 |
275.39 |
385.44 |
74.75 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
1154.86 |
938.52 |
618.90 |
601.44 |
561.84 |
Sundry Creditors |
1154.86 |
938.52 |
618.90 |
601.44 |
561.84 |
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 |
417.37 |
322.36 |
280.26 |
224.21 |
154.19 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
0.00 |
0.31 |
21.67 |
8.34 |
15.30 |
Interest Accrued But Not Due |
2.07 |
0.98 |
0.43 |
2.34 |
2.97 |
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 |
415.29 |
321.08 |
258.16 |
213.52 |
135.92 |
Short Term Borrowings |
304.37 |
469.62 |
161.13 |
837.73 |
736.87 |
Secured ST Loans repayable on Demands |
304.37 |
469.62 |
161.13 |
837.73 |
731.85 |
Working Capital Loans- Sec |
304.37 |
464.41 |
161.13 |
837.73 |
731.85 |
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 |
-304.37 |
-464.41 |
-161.13 |
-837.73 |
-726.82 |
Short Term Provisions |
279.56 |
238.78 |
208.95 |
77.90 |
39.95 |
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 |
191.51 |
181.87 |
183.36 |
49.39 |
10.59 |
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 |
88.05 |
56.92 |
25.58 |
28.51 |
29.36 |
Total Current Liabilities |
2156.15 |
1969.29 |
1269.23 |
1741.27 |
1492.84 |
Total Liabilities |
8400.96 |
6919.43 |
5268.10 |
4799.08 |
3075.02 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
1881.50 |
1388.14 |
1195.09 |
1160.11 |
787.30 |
Less: Accumulated Depreciation |
528.82 |
258.62 |
262.78 |
140.55 |
102.50 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
1352.69 |
1129.53 |
932.30 |
1019.56 |
684.80 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Non Current Investments |
16.44 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Investment |
16.44 |
0.00 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
16.44 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Loans & Advances |
57.87 |
49.57 |
50.76 |
51.55 |
42.15 |
Other Non Current Assets |
199.27 |
176.72 |
0.00 |
35.00 |
0.34 |
Total Non-Current Assets |
1626.26 |
1355.81 |
983.06 |
1106.12 |
727.29 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
1756.39 |
1201.30 |
804.63 |
488.92 |
0.00 |
Quoted |
1756.39 |
1201.30 |
804.63 |
488.92 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
2551.54 |
2267.81 |
1577.19 |
1644.10 |
1236.90 |
Debtors more than Six months |
16.13 |
25.01 |
11.05 |
0.00 |
0.00 |
Debtors Others |
2571.86 |
2282.77 |
1588.55 |
1668.25 |
1308.72 |
Cash and Bank |
1067.45 |
1153.99 |
1279.16 |
871.26 |
615.62 |
Cash in hand |
0.02 |
0.00 |
0.01 |
0.01 |
0.53 |
Balances at Bank |
1065.18 |
1145.96 |
1279.16 |
866.66 |
611.91 |
Other cash and bank balances |
2.25 |
8.03 |
0.00 |
4.59 |
3.18 |
Other Current Assets |
268.97 |
239.54 |
347.79 |
341.04 |
184.93 |
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 |
30.97 |
22.41 |
30.24 |
33.57 |
1.11 |
Prepaid Expenses |
60.92 |
40.04 |
42.80 |
32.99 |
22.06 |
Other current_assets |
177.08 |
177.08 |
274.74 |
274.49 |
161.76 |
Short Term Loans and Advances |
1130.35 |
700.99 |
276.28 |
347.64 |
310.28 |
Advances recoverable in cash or in kind |
996.86 |
508.94 |
168.70 |
185.95 |
160.56 |
Advance income tax and TDS |
16.96 |
12.02 |
25.92 |
26.28 |
44.81 |
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 |
116.53 |
180.04 |
81.67 |
135.41 |
104.91 |
Total Current Assets |
6774.70 |
5563.62 |
4285.04 |
3692.96 |
2347.73 |
Net Current Assets (Including Current Investments) |
4618.55 |
3594.32 |
3015.81 |
1951.69 |
854.89 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
8400.96 |
6919.43 |
5268.10 |
4799.08 |
3075.02 |
Contingent Liabilities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Debt |
304.37 |
469.62 |
161.13 |
837.73 |
736.87 |
Book Value |
214.68 |
163.53 |
132.37 |
94.08 |
51.32 |
Adjusted Book Value |
214.68 |
163.53 |
132.37 |
94.08 |
51.32 |