EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
175.78 |
175.22 |
174.88 |
174.88 |
174.88 |
Equity - Authorised |
200.00 |
200.00 |
200.00 |
200.00 |
200.00 |
Equity - Issued |
175.78 |
175.22 |
174.88 |
174.88 |
174.88 |
Equity Paid Up |
175.78 |
175.22 |
174.88 |
174.88 |
174.88 |
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 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
Share Warrants & Outstandings |
23.13 |
20.28 |
11.51 |
10.66 |
9.99 |
Total Reserves |
8757.25 |
8118.92 |
7996.49 |
7998.98 |
9119.03 |
Securities Premium |
6619.96 |
6611.46 |
6606.35 |
6606.35 |
6606.35 |
Capital Reserves |
-491.85 |
-491.85 |
-491.85 |
-530.41 |
-530.41 |
Profit & Loss Account Balance |
2203.06 |
1572.16 |
1454.84 |
1496.92 |
2638.90 |
General Reserves |
404.19 |
404.19 |
404.19 |
404.19 |
404.19 |
Other Reserves |
21.89 |
22.96 |
22.96 |
21.93 |
0.00 |
Reserve excluding Revaluation Reserve |
8757.25 |
8118.92 |
7996.49 |
7998.98 |
9119.03 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
8956.16 |
8314.42 |
8182.88 |
8184.52 |
9303.90 |
Minority Interest |
83.55 |
158.64 |
188.58 |
28.48 |
29.08 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
255.09 |
673.89 |
760.49 |
608.17 |
727.27 |
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 |
76.03 |
203.09 |
281.33 |
298.27 |
319.68 |
Term Loans - Institutions |
273.70 |
569.60 |
675.83 |
713.52 |
721.00 |
Other Secured |
-94.64 |
-98.80 |
-196.67 |
-403.62 |
-313.41 |
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 |
-913.93 |
-844.80 |
-674.08 |
-613.92 |
-592.82 |
Deferred Tax Assets |
1057.46 |
987.25 |
807.01 |
748.06 |
730.28 |
Deferred Tax Liability |
143.53 |
142.45 |
132.93 |
134.14 |
137.46 |
Other Long Term Liabilities |
167.08 |
145.15 |
248.73 |
365.92 |
15.46 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
6.82 |
Long Term Provisions |
94.45 |
66.05 |
64.57 |
69.80 |
51.65 |
Total Non-Current Liabilities |
-397.31 |
40.29 |
399.71 |
429.97 |
208.38 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
1078.02 |
1215.14 |
1178.86 |
1582.47 |
1943.72 |
Sundry Creditors |
1078.02 |
1215.14 |
1178.86 |
1582.47 |
1943.72 |
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 |
521.12 |
482.96 |
588.08 |
911.21 |
785.77 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
35.02 |
31.90 |
33.60 |
59.37 |
56.31 |
Interest Accrued But Not Due |
2.49 |
3.05 |
4.95 |
4.40 |
13.95 |
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 |
483.61 |
448.01 |
549.53 |
847.44 |
715.51 |
Short Term Borrowings |
888.40 |
785.20 |
1056.78 |
1114.39 |
1408.87 |
Secured ST Loans repayable on Demands |
880.09 |
776.89 |
1047.08 |
1102.56 |
1299.38 |
Working Capital Loans- Sec |
880.09 |
776.89 |
1047.08 |
1102.56 |
1299.38 |
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 |
-871.78 |
-768.58 |
-1037.38 |
-1090.73 |
-1189.89 |
Short Term Provisions |
157.14 |
91.45 |
89.87 |
43.09 |
45.10 |
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 |
118.45 |
48.96 |
46.80 |
0.15 |
36.50 |
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 |
38.69 |
42.49 |
43.07 |
42.94 |
8.60 |
Total Current Liabilities |
2644.68 |
2574.75 |
2913.59 |
3651.16 |
4183.46 |
Total Liabilities |
11287.08 |
11088.10 |
11684.76 |
12294.13 |
13724.82 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
7556.25 |
7416.87 |
7399.57 |
6924.29 |
6014.32 |
Less: Accumulated Depreciation |
2098.27 |
1727.94 |
1420.01 |
1040.48 |
659.85 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
5457.98 |
5688.93 |
5979.56 |
5883.81 |
5354.47 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
10.11 |
4.13 |
2.70 |
1.25 |
2.87 |
Non Current Investments |
152.52 |
90.55 |
59.53 |
223.36 |
241.98 |
Long Term Investment |
152.52 |
90.55 |
59.53 |
223.36 |
241.98 |
Quoted |
0.27 |
0.26 |
0.20 |
0.11 |
0.18 |
Unquoted |
157.12 |
95.16 |
76.28 |
237.76 |
241.80 |
Long Term Loans & Advances |
64.26 |
98.19 |
113.30 |
276.11 |
323.06 |
Other Non Current Assets |
65.49 |
10.50 |
21.23 |
23.64 |
72.25 |
Total Non-Current Assets |
5759.89 |
5901.01 |
6198.41 |
6432.82 |
6101.88 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
344.53 |
152.65 |
258.41 |
167.02 |
215.58 |
Quoted |
344.53 |
152.65 |
258.41 |
167.02 |
201.52 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
14.06 |
Inventories |
1561.99 |
1275.61 |
1377.44 |
2013.56 |
2047.84 |
Raw Materials |
433.72 |
276.53 |
132.90 |
295.90 |
248.05 |
Work-in Progress |
9.92 |
1.85 |
1.44 |
11.73 |
4.38 |
Finished Goods |
993.46 |
843.34 |
1095.37 |
1556.98 |
1724.21 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
0.00 |
0.00 |
0.00 |
4.75 |
8.84 |
Other Inventory |
124.89 |
153.89 |
147.73 |
144.20 |
62.36 |
Sundry Debtors |
2652.85 |
2921.14 |
3220.88 |
3348.65 |
4446.03 |
Debtors more than Six months |
562.28 |
588.64 |
826.64 |
433.52 |
0.00 |
Debtors Others |
2464.41 |
2742.97 |
2876.11 |
3348.65 |
4811.36 |
Cash and Bank |
806.98 |
675.14 |
484.85 |
105.32 |
603.96 |
Cash in hand |
4.71 |
3.49 |
3.10 |
4.56 |
5.30 |
Balances at Bank |
650.91 |
610.88 |
363.54 |
97.78 |
321.74 |
Other cash and bank balances |
151.36 |
60.77 |
118.21 |
2.98 |
276.92 |
Other Current Assets |
36.91 |
43.86 |
35.60 |
97.81 |
60.61 |
Interest accrued on Investments |
1.49 |
1.12 |
0.97 |
0.00 |
0.63 |
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 |
0.93 |
0.00 |
Prepaid Expenses |
29.00 |
36.54 |
33.01 |
48.47 |
49.08 |
Other current_assets |
6.42 |
6.20 |
1.62 |
48.41 |
10.90 |
Short Term Loans and Advances |
123.93 |
95.63 |
109.17 |
128.95 |
248.92 |
Advances recoverable in cash or in kind |
57.46 |
46.50 |
42.81 |
31.71 |
109.61 |
Advance income tax and TDS |
3.28 |
4.89 |
8.69 |
35.50 |
43.35 |
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 |
63.19 |
44.24 |
57.67 |
61.74 |
95.96 |
Total Current Assets |
5527.19 |
5164.03 |
5486.35 |
5861.31 |
7622.94 |
Net Current Assets (Including Current Investments) |
2882.51 |
2589.28 |
2572.76 |
2210.15 |
3439.48 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
11287.08 |
11088.10 |
11684.76 |
12294.13 |
13724.82 |
Contingent Liabilities |
359.39 |
289.98 |
288.43 |
201.00 |
287.82 |
Total Debt |
1268.03 |
1571.77 |
2031.22 |
2152.32 |
2479.19 |
Book Value |
254.10 |
236.68 |
233.63 |
233.70 |
265.72 |
Adjusted Book Value |
254.10 |
236.68 |
233.63 |
233.70 |
265.72 |