EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
833.68 |
833.45 |
833.45 |
833.45 |
833.42 |
Equity - Authorised |
1079.60 |
1079.60 |
1079.50 |
1079.50 |
1079.50 |
Equity - Issued |
833.68 |
833.45 |
833.45 |
833.45 |
833.42 |
Equity Paid Up |
833.68 |
833.45 |
833.45 |
833.45 |
833.42 |
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 |
582.64 |
582.86 |
398.00 |
328.83 |
280.39 |
Total Reserves |
15246.66 |
13599.77 |
11219.14 |
9165.80 |
8341.15 |
Securities Premium |
934.88 |
927.95 |
927.95 |
927.95 |
927.62 |
Capital Reserves |
-105.25 |
-105.25 |
-33.00 |
-33.00 |
-33.00 |
Profit & Loss Account Balance |
13505.77 |
12096.85 |
9810.96 |
7892.52 |
7188.62 |
General Reserves |
1024.94 |
838.25 |
709.40 |
614.54 |
531.71 |
Other Reserves |
-113.68 |
-158.03 |
-196.17 |
-236.21 |
-273.80 |
Reserve excluding Revaluation Reserve |
15246.66 |
13599.77 |
11219.14 |
9165.80 |
8341.15 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
16662.98 |
15016.08 |
12450.59 |
10328.08 |
9454.96 |
Minority Interest |
332.47 |
354.60 |
309.56 |
212.19 |
54.83 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
833.34 |
1666.67 |
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 |
1666.67 |
2500.97 |
0.00 |
0.00 |
0.00 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
-833.33 |
-834.30 |
0.00 |
0.00 |
0.00 |
Unsecured Loans |
0.00 |
1.30 |
1.19 |
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 |
1.30 |
1.19 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
-374.83 |
-329.99 |
-272.68 |
-228.50 |
-214.62 |
Deferred Tax Assets |
404.24 |
380.31 |
307.88 |
268.43 |
248.53 |
Deferred Tax Liability |
29.41 |
50.32 |
35.20 |
39.93 |
33.91 |
Other Long Term Liabilities |
1299.89 |
1388.59 |
1101.56 |
929.72 |
12.17 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Non-Current Liabilities |
1758.40 |
2726.57 |
830.07 |
701.22 |
-202.45 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
1561.00 |
1473.84 |
1441.28 |
1177.35 |
798.00 |
Sundry Creditors |
1561.00 |
1473.84 |
1441.28 |
1177.35 |
798.00 |
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 |
2140.17 |
2269.78 |
1079.96 |
940.25 |
405.77 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
199.02 |
207.21 |
180.39 |
85.82 |
65.75 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Share Application Money |
0.00 |
1.43 |
1.43 |
1.44 |
1.44 |
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 |
1941.15 |
2061.14 |
898.14 |
852.99 |
338.58 |
Short Term Borrowings |
700.04 |
954.23 |
0.00 |
0.00 |
0.00 |
Secured ST Loans repayable on Demands |
700.04 |
954.23 |
0.00 |
0.00 |
0.00 |
Working Capital Loans- Sec |
700.04 |
954.23 |
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 |
-700.04 |
-954.23 |
0.00 |
0.00 |
0.00 |
Short Term Provisions |
296.32 |
302.03 |
221.61 |
155.47 |
179.27 |
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 |
4.97 |
31.56 |
49.44 |
1.89 |
45.47 |
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 |
291.35 |
270.47 |
172.17 |
153.58 |
133.80 |
Total Current Liabilities |
4697.53 |
4999.88 |
2742.85 |
2273.07 |
1383.04 |
Total Liabilities |
23451.38 |
23097.13 |
16333.07 |
13514.56 |
10690.38 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
18072.21 |
17262.33 |
6835.29 |
5742.91 |
3016.61 |
Less: Accumulated Depreciation |
5021.59 |
3574.24 |
2362.67 |
1612.74 |
929.98 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
13050.62 |
13688.09 |
4472.62 |
4130.17 |
2086.63 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
29.67 |
144.48 |
61.34 |
103.87 |
34.40 |
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 |
352.11 |
398.86 |
271.38 |
203.78 |
169.48 |
Other Non Current Assets |
268.42 |
108.63 |
41.25 |
140.34 |
263.56 |
Total Non-Current Assets |
13720.53 |
14345.62 |
4881.37 |
4588.10 |
2554.07 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
1499.44 |
654.59 |
593.03 |
1642.75 |
1847.79 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
1499.44 |
654.59 |
593.03 |
1642.75 |
1847.79 |
Inventories |
338.06 |
525.41 |
425.58 |
569.60 |
285.35 |
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 |
335.89 |
517.24 |
417.09 |
565.30 |
274.92 |
Other Inventory |
2.17 |
8.17 |
8.49 |
4.30 |
10.43 |
Sundry Debtors |
708.24 |
853.95 |
667.01 |
513.88 |
532.23 |
Debtors more than Six months |
324.70 |
309.20 |
110.98 |
152.90 |
104.53 |
Debtors Others |
728.86 |
829.41 |
771.37 |
527.45 |
563.14 |
Cash and Bank |
6654.12 |
6175.91 |
9260.28 |
5691.16 |
4902.39 |
Cash in hand |
11.75 |
14.22 |
14.91 |
8.31 |
18.15 |
Balances at Bank |
6642.37 |
6161.69 |
9245.37 |
5682.85 |
4884.24 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
343.82 |
338.29 |
317.58 |
295.32 |
243.92 |
Interest accrued on Investments |
215.90 |
199.29 |
235.89 |
202.61 |
170.02 |
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 |
127.92 |
139.00 |
81.69 |
92.71 |
73.90 |
Other current_assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Short Term Loans and Advances |
187.17 |
203.36 |
188.22 |
213.75 |
324.63 |
Advances recoverable in cash or in kind |
28.52 |
41.90 |
31.35 |
67.07 |
19.00 |
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 |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
204.36 |
Other Loans & Advances |
158.65 |
161.46 |
156.87 |
146.68 |
101.27 |
Total Current Assets |
9730.85 |
8751.51 |
11451.70 |
8926.46 |
8136.31 |
Net Current Assets (Including Current Investments) |
5033.32 |
3751.63 |
8708.85 |
6653.39 |
6753.27 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
23451.38 |
23097.13 |
16333.07 |
13514.56 |
10690.38 |
Contingent Liabilities |
136.36 |
131.84 |
104.28 |
104.28 |
83.75 |
Total Debt |
2366.71 |
3456.50 |
1.19 |
0.00 |
0.00 |
Book Value |
192.88 |
173.17 |
144.61 |
119.97 |
110.08 |
Adjusted Book Value |
192.88 |
173.17 |
144.61 |
119.97 |
110.08 |