EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
696.56 |
695.40 |
693.06 |
690.90 |
684.58 |
Equity - Authorised |
980.00 |
980.00 |
980.00 |
980.00 |
980.00 |
Equity - Issued |
696.56 |
695.40 |
693.06 |
690.90 |
684.58 |
Equity Paid Up |
696.56 |
695.40 |
693.06 |
690.90 |
684.58 |
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 |
214.21 |
76.28 |
34.47 |
40.58 |
71.70 |
Total Reserves |
8856.85 |
7342.33 |
5929.44 |
4759.19 |
4210.79 |
Securities Premium |
1039.75 |
1028.04 |
1017.36 |
1006.96 |
961.14 |
Capital Reserves |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
Profit & Loss Account Balance |
7482.07 |
6034.22 |
4636.26 |
3511.35 |
3060.73 |
General Reserves |
173.14 |
173.14 |
173.14 |
173.14 |
173.14 |
Other Reserves |
161.87 |
106.92 |
102.65 |
67.72 |
15.77 |
Reserve excluding Revaluation Reserve |
8856.85 |
7342.33 |
5929.44 |
4759.19 |
4210.79 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
9767.61 |
8114.01 |
6656.97 |
5490.66 |
4967.07 |
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 |
22.01 |
43.02 |
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 |
22.01 |
43.02 |
0.00 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
-150.69 |
-117.32 |
-197.97 |
-224.86 |
-177.31 |
Deferred Tax Assets |
341.01 |
278.21 |
280.09 |
278.52 |
214.70 |
Deferred Tax Liability |
190.32 |
160.89 |
82.12 |
53.66 |
37.40 |
Other Long Term Liabilities |
284.18 |
149.35 |
139.14 |
229.62 |
102.86 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
2079.40 |
1733.57 |
831.11 |
1433.78 |
1334.62 |
Total Non-Current Liabilities |
2234.90 |
1808.63 |
772.27 |
1438.54 |
1260.17 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
348.87 |
364.53 |
226.43 |
275.08 |
216.06 |
Sundry Creditors |
348.87 |
364.53 |
226.43 |
275.08 |
216.06 |
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 |
2364.61 |
1883.82 |
1674.08 |
1684.99 |
1225.54 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
1680.39 |
1261.91 |
1039.17 |
1011.16 |
6.16 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
1.44 |
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 |
684.22 |
621.91 |
634.91 |
672.39 |
1219.38 |
Short Term Borrowings |
0.00 |
0.00 |
0.00 |
745.32 |
677.26 |
Secured ST Loans repayable on Demands |
0.00 |
0.00 |
0.00 |
745.32 |
677.26 |
Working Capital Loans- Sec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Short Term Provisions |
487.08 |
405.42 |
223.37 |
50.13 |
43.26 |
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 |
392.39 |
340.57 |
177.21 |
9.33 |
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 |
94.69 |
64.85 |
46.16 |
40.80 |
43.26 |
Total Current Liabilities |
3200.55 |
2653.76 |
2123.88 |
2755.51 |
2162.12 |
Total Liabilities |
15203.07 |
12576.39 |
9553.11 |
9684.72 |
8389.35 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
2968.12 |
2646.88 |
2299.81 |
1489.77 |
831.29 |
Less: Accumulated Depreciation |
522.98 |
347.69 |
250.32 |
186.45 |
141.89 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
2445.14 |
2299.19 |
2049.49 |
1303.32 |
689.40 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
0.00 |
0.00 |
0.00 |
907.26 |
832.14 |
Non Current Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Investment |
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 |
Long Term Loans & Advances |
1961.63 |
1582.81 |
679.51 |
1411.83 |
1288.44 |
Other Non Current Assets |
2285.19 |
965.49 |
334.80 |
35.56 |
35.96 |
Total Non-Current Assets |
6691.96 |
4847.48 |
3063.80 |
3657.97 |
2845.93 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
1313.88 |
923.78 |
831.75 |
761.07 |
516.59 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
1313.88 |
923.78 |
831.75 |
761.07 |
516.59 |
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 |
3881.66 |
2788.78 |
2385.43 |
2693.97 |
2526.89 |
Debtors more than Six months |
620.10 |
342.50 |
469.32 |
548.85 |
393.37 |
Debtors Others |
3694.05 |
2802.27 |
2352.72 |
2693.97 |
2526.89 |
Cash and Bank |
2083.49 |
2759.32 |
2417.49 |
1652.72 |
1791.45 |
Cash in hand |
0.42 |
0.36 |
0.31 |
0.45 |
0.57 |
Balances at Bank |
2083.07 |
2758.97 |
2417.19 |
1652.26 |
1790.89 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
163.96 |
172.53 |
125.29 |
95.78 |
70.85 |
Interest accrued on Investments |
38.39 |
37.83 |
51.91 |
40.70 |
11.78 |
Interest accrued on Debentures |
30.82 |
30.70 |
15.89 |
8.64 |
13.73 |
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 |
94.29 |
78.60 |
56.99 |
43.85 |
42.79 |
Other current_assets |
0.46 |
25.40 |
0.50 |
2.59 |
2.55 |
Short Term Loans and Advances |
1068.13 |
1084.50 |
729.36 |
823.22 |
637.64 |
Advances recoverable in cash or in kind |
830.00 |
819.48 |
699.86 |
795.04 |
624.37 |
Advance income tax and TDS |
236.31 |
265.76 |
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 |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
1.82 |
-0.74 |
29.50 |
28.17 |
13.27 |
Total Current Assets |
8511.11 |
7728.91 |
6489.32 |
6026.74 |
5543.42 |
Net Current Assets (Including Current Investments) |
5310.56 |
5075.15 |
4365.44 |
3271.23 |
3381.30 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
15203.07 |
12576.39 |
9553.11 |
9684.72 |
8389.35 |
Contingent Liabilities |
0.00 |
0.00 |
0.00 |
114.25 |
20.25 |
Total Debt |
42.36 |
61.87 |
0.00 |
745.32 |
677.26 |
Book Value |
137.15 |
115.58 |
95.55 |
78.88 |
71.51 |
Adjusted Book Value |
68.58 |
57.79 |
47.78 |
39.44 |
35.75 |