EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
196.06 |
195.98 |
195.88 |
195.68 |
195.53 |
Equity - Authorised |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
Equity - Issued |
196.06 |
195.98 |
195.88 |
195.68 |
195.53 |
Equity Paid Up |
196.06 |
195.98 |
195.88 |
195.68 |
195.53 |
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 |
3.58 |
2.92 |
4.15 |
6.66 |
7.74 |
Total Reserves |
3993.99 |
3766.06 |
2891.76 |
2263.31 |
1821.60 |
Securities Premium |
607.36 |
603.48 |
598.31 |
589.16 |
585.49 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
3261.46 |
3037.50 |
2168.35 |
1548.98 |
1111.05 |
General Reserves |
124.93 |
124.93 |
124.93 |
124.93 |
124.93 |
Other Reserves |
0.25 |
0.15 |
0.16 |
0.24 |
0.13 |
Reserve excluding Revaluation Reserve |
3993.99 |
3766.06 |
2891.76 |
2263.31 |
1821.60 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
4193.63 |
3964.95 |
3091.78 |
2465.66 |
2024.87 |
Minority Interest |
1.92 |
1.63 |
1.39 |
3.29 |
3.13 |
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 |
108.63 |
0.00 |
400.00 |
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 |
108.63 |
0.00 |
400.00 |
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 |
209.70 |
80.82 |
54.75 |
61.41 |
92.50 |
Deferred Tax Assets |
108.55 |
9.92 |
8.03 |
4.88 |
3.49 |
Deferred Tax Liability |
318.25 |
90.74 |
62.78 |
66.29 |
95.99 |
Other Long Term Liabilities |
13.49 |
10.00 |
0.00 |
0.00 |
0.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
5.05 |
290.62 |
5.17 |
3.20 |
2.29 |
Total Non-Current Liabilities |
336.86 |
381.44 |
459.92 |
64.61 |
94.79 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
1771.85 |
1898.28 |
1281.77 |
2023.90 |
632.54 |
Sundry Creditors |
1771.85 |
1898.28 |
1281.77 |
2023.90 |
632.54 |
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 |
629.87 |
609.56 |
464.35 |
167.17 |
95.17 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
20.67 |
53.61 |
1.12 |
0.77 |
0.96 |
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 |
609.20 |
555.95 |
463.23 |
166.41 |
94.21 |
Short Term Borrowings |
2852.78 |
2393.73 |
1470.31 |
987.12 |
1756.68 |
Secured ST Loans repayable on Demands |
0.00 |
191.94 |
180.01 |
238.90 |
0.00 |
Working Capital Loans- Sec |
0.00 |
191.94 |
180.01 |
236.82 |
0.00 |
Buyers Credits - Unsec |
219.55 |
0.00 |
0.00 |
2.75 |
319.39 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
2633.23 |
2009.86 |
1110.29 |
508.64 |
1437.29 |
Short Term Provisions |
7.50 |
4.32 |
6.34 |
5.44 |
3.65 |
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 |
0.00 |
0.00 |
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 |
7.50 |
4.32 |
6.34 |
5.44 |
3.65 |
Total Current Liabilities |
5261.99 |
4905.88 |
3222.77 |
3183.63 |
2488.04 |
Total Liabilities |
9794.41 |
9253.91 |
6775.86 |
5717.18 |
4610.82 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
4880.55 |
4771.21 |
3155.31 |
2709.87 |
2213.63 |
Less: Accumulated Depreciation |
1695.82 |
1371.76 |
1028.55 |
773.63 |
544.13 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
3184.73 |
3399.45 |
2126.77 |
1936.24 |
1669.49 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
1123.84 |
137.32 |
1116.77 |
221.12 |
186.32 |
Non Current Investments |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
Long Term Investment |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
Long Term Loans & Advances |
355.07 |
469.39 |
187.62 |
222.30 |
266.70 |
Other Non Current Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Non-Current Assets |
4805.88 |
4097.14 |
3471.56 |
2399.67 |
2126.05 |
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 |
2948.48 |
1869.46 |
1060.92 |
1211.71 |
928.50 |
Raw Materials |
1280.53 |
804.41 |
578.68 |
758.45 |
435.39 |
Work-in Progress |
615.52 |
583.07 |
379.18 |
294.64 |
270.14 |
Finished Goods |
1012.39 |
448.94 |
72.79 |
131.85 |
203.61 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
40.04 |
33.04 |
30.27 |
26.77 |
19.36 |
Other Inventory |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Sundry Debtors |
1549.00 |
2736.28 |
1871.53 |
1608.45 |
1218.09 |
Debtors more than Six months |
27.01 |
9.41 |
3.58 |
0.00 |
0.00 |
Debtors Others |
1522.19 |
2726.87 |
1870.43 |
1611.98 |
1218.51 |
Cash and Bank |
21.58 |
21.29 |
15.73 |
14.88 |
14.81 |
Cash in hand |
0.01 |
0.02 |
0.07 |
0.20 |
0.07 |
Balances at Bank |
21.57 |
21.27 |
15.66 |
14.68 |
14.75 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
53.70 |
98.45 |
42.19 |
64.31 |
22.65 |
Interest accrued on Investments |
1.52 |
1.88 |
2.54 |
1.94 |
0.17 |
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 |
49.71 |
48.67 |
27.51 |
16.85 |
19.87 |
Other current_assets |
2.47 |
47.90 |
12.14 |
45.52 |
2.62 |
Short Term Loans and Advances |
415.77 |
431.29 |
313.94 |
418.17 |
300.72 |
Advances recoverable in cash or in kind |
12.21 |
41.99 |
10.82 |
7.23 |
7.44 |
Advance income tax and TDS |
0.00 |
0.00 |
0.00 |
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 |
288.65 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
403.56 |
389.31 |
303.12 |
122.29 |
293.28 |
Total Current Assets |
4988.53 |
5156.77 |
3304.30 |
3317.51 |
2484.78 |
Net Current Assets (Including Current Investments) |
-273.47 |
250.89 |
81.54 |
133.88 |
-3.27 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
9794.41 |
9253.91 |
6775.86 |
5717.18 |
4610.82 |
Contingent Liabilities |
2028.90 |
2444.40 |
2115.62 |
2304.91 |
1845.62 |
Total Debt |
3411.80 |
2793.73 |
1871.99 |
987.12 |
1756.68 |
Book Value |
213.72 |
202.17 |
157.63 |
125.66 |
103.16 |
Adjusted Book Value |
213.72 |
202.17 |
157.63 |
125.66 |
103.16 |