EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
1391.16 |
1390.12 |
1253.59 |
886.91 |
879.19 |
Equity - Authorised |
2000.00 |
2000.00 |
2000.00 |
1320.00 |
1320.00 |
Equity - Issued |
1391.16 |
1390.12 |
1253.59 |
886.91 |
879.19 |
Equity Paid Up |
1391.16 |
1390.12 |
1253.59 |
886.91 |
879.19 |
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 |
120.28 |
67.18 |
506.68 |
70.50 |
55.71 |
Total Reserves |
7093.78 |
7245.57 |
5211.49 |
2855.14 |
3831.57 |
Securities Premium |
11648.85 |
11628.99 |
9974.51 |
5796.25 |
5587.35 |
Capital Reserves |
6.77 |
6.77 |
6.77 |
6.77 |
6.77 |
Profit & Loss Account Balance |
-4522.45 |
-4365.49 |
-4751.00 |
-2922.24 |
-1732.11 |
General Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Reserves |
-39.39 |
-24.70 |
-18.79 |
-25.64 |
-30.44 |
Reserve excluding Revaluation Reserve |
7093.78 |
7245.57 |
5211.49 |
2855.14 |
3831.57 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
8605.22 |
8702.87 |
6971.76 |
3812.55 |
4766.47 |
Minority Interest |
88.94 |
134.27 |
168.24 |
385.14 |
455.47 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
3404.87 |
3488.05 |
3231.73 |
4823.60 |
3761.43 |
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 |
3728.17 |
3660.55 |
2143.68 |
3438.80 |
2405.52 |
Term Loans - Institutions |
0.00 |
2.28 |
1394.00 |
1610.25 |
1615.88 |
Other Secured |
-323.30 |
-174.78 |
-305.95 |
-225.45 |
-259.97 |
Unsecured Loans |
212.54 |
140.69 |
230.00 |
472.50 |
1407.67 |
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 |
8.28 |
32.11 |
53.24 |
51.41 |
6.41 |
Other Unsecured Loan |
204.26 |
108.58 |
176.76 |
421.09 |
1401.26 |
Deferred Tax Assets / Liabilities |
70.92 |
-46.78 |
-300.33 |
-191.56 |
-228.90 |
Deferred Tax Assets |
623.10 |
939.00 |
1252.69 |
1148.85 |
966.19 |
Deferred Tax Liability |
694.02 |
892.22 |
952.36 |
957.29 |
737.29 |
Other Long Term Liabilities |
4889.88 |
4914.01 |
4972.96 |
7137.76 |
575.16 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
131.86 |
105.11 |
86.21 |
72.84 |
56.41 |
Total Non-Current Liabilities |
8710.07 |
8601.08 |
8220.57 |
12315.14 |
5571.77 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
2484.54 |
1939.41 |
1455.19 |
1535.70 |
1527.45 |
Sundry Creditors |
2484.54 |
1939.41 |
1455.19 |
1535.70 |
1527.45 |
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 |
2988.47 |
2531.72 |
2419.45 |
3173.06 |
3372.69 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
4.48 |
0.00 |
0.00 |
Advances received from customers |
241.50 |
294.49 |
203.60 |
154.71 |
210.35 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
0.00 |
18.94 |
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 |
685.95 |
0.00 |
Other Liabilities |
2746.97 |
2237.23 |
2211.37 |
2332.40 |
3143.40 |
Short Term Borrowings |
34.37 |
48.18 |
670.15 |
936.60 |
499.88 |
Secured ST Loans repayable on Demands |
34.37 |
48.18 |
670.15 |
905.37 |
299.88 |
Working Capital Loans- Sec |
34.37 |
48.18 |
670.15 |
905.37 |
299.88 |
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 |
-34.37 |
-48.18 |
-670.15 |
-874.14 |
-99.88 |
Short Term Provisions |
195.82 |
178.13 |
107.68 |
112.13 |
73.11 |
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 |
24.68 |
5.31 |
3.52 |
21.68 |
0.34 |
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 |
171.14 |
172.82 |
104.16 |
90.45 |
72.77 |
Total Current Liabilities |
5703.20 |
4697.44 |
4652.47 |
5757.49 |
5473.13 |
Total Liabilities |
23107.43 |
22135.66 |
20013.04 |
22270.32 |
16266.84 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
24193.11 |
22547.42 |
19331.00 |
20246.24 |
11973.98 |
Less: Accumulated Depreciation |
8663.08 |
7076.06 |
5507.22 |
3785.46 |
2271.84 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
15530.03 |
15471.36 |
13823.78 |
16460.78 |
9702.14 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
181.78 |
217.25 |
300.12 |
460.94 |
1526.27 |
Non Current Investments |
96.89 |
88.16 |
262.78 |
341.16 |
490.47 |
Long Term Investment |
96.89 |
88.16 |
262.78 |
341.16 |
490.47 |
Quoted |
16.76 |
16.41 |
15.32 |
13.91 |
46.48 |
Unquoted |
97.77 |
89.39 |
265.10 |
327.25 |
443.99 |
Long Term Loans & Advances |
1163.14 |
993.16 |
988.91 |
1625.24 |
1280.81 |
Other Non Current Assets |
332.24 |
342.37 |
287.84 |
344.35 |
537.54 |
Total Non-Current Assets |
17304.08 |
17112.30 |
15663.43 |
19232.47 |
13537.23 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
382.86 |
299.72 |
211.08 |
232.58 |
267.72 |
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 |
211.08 |
232.58 |
267.72 |
Other Inventory |
382.86 |
299.72 |
0.00 |
0.00 |
0.00 |
Sundry Debtors |
3025.11 |
2174.45 |
1866.05 |
1856.58 |
1568.92 |
Debtors more than Six months |
1134.60 |
1410.65 |
1402.22 |
411.24 |
378.82 |
Debtors Others |
2365.81 |
1393.20 |
942.60 |
1856.58 |
1568.92 |
Cash and Bank |
1966.39 |
1975.08 |
408.51 |
320.19 |
208.66 |
Cash in hand |
14.64 |
15.00 |
9.54 |
23.83 |
11.82 |
Balances at Bank |
1949.80 |
1951.01 |
390.14 |
292.08 |
185.19 |
Other cash and bank balances |
1.95 |
9.07 |
8.83 |
4.28 |
11.65 |
Other Current Assets |
119.74 |
120.98 |
138.31 |
107.73 |
99.35 |
Interest accrued on Investments |
11.20 |
8.37 |
28.97 |
5.32 |
16.89 |
Interest accrued on Debentures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deposits with Government |
53.85 |
52.56 |
52.56 |
0.00 |
12.66 |
Interest accrued and or due on loans |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Prepaid Expenses |
54.69 |
60.05 |
56.78 |
62.41 |
60.63 |
Other current_assets |
0.00 |
0.00 |
0.00 |
40.00 |
9.17 |
Short Term Loans and Advances |
309.25 |
453.13 |
1725.66 |
520.77 |
584.96 |
Advances recoverable in cash or in kind |
269.96 |
368.96 |
330.63 |
402.06 |
400.06 |
Advance income tax and TDS |
0.00 |
0.00 |
30.76 |
0.00 |
36.04 |
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 |
9.00 |
0.00 |
105.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
39.29 |
84.17 |
1355.27 |
118.71 |
43.86 |
Total Current Assets |
5803.35 |
5023.36 |
4349.61 |
3037.85 |
2729.61 |
Net Current Assets (Including Current Investments) |
100.15 |
325.92 |
-302.86 |
-2719.64 |
-2743.52 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
23107.43 |
22135.66 |
20013.04 |
22270.32 |
16266.84 |
Contingent Liabilities |
782.60 |
540.57 |
921.94 |
638.55 |
611.40 |
Total Debt |
3993.35 |
4076.32 |
4716.28 |
7159.03 |
6579.01 |
Book Value |
60.99 |
62.12 |
51.57 |
42.19 |
53.58 |
Adjusted Book Value |
60.99 |
62.12 |
51.57 |
42.19 |
53.58 |