EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
1482.29 |
1479.91 |
1476.79 |
1475.11 |
1460.85 |
Equity - Authorised |
2000.00 |
2000.00 |
2000.00 |
2000.00 |
2000.00 |
Equity - Issued |
1482.29 |
1479.91 |
1476.79 |
1475.11 |
1460.85 |
Equity Paid Up |
1482.29 |
1479.91 |
1476.79 |
1475.11 |
1460.85 |
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 |
685.35 |
393.09 |
253.00 |
134.98 |
116.22 |
Total Reserves |
23519.87 |
22504.55 |
21701.31 |
21149.31 |
25678.80 |
Securities Premium |
16984.51 |
16984.51 |
16984.51 |
16984.51 |
16851.09 |
Capital Reserves |
-3.33 |
-3.33 |
-3.33 |
-3.33 |
4.47 |
Profit & Loss Account Balance |
5735.35 |
5268.33 |
4480.97 |
3799.07 |
8471.36 |
General Reserves |
21.56 |
21.56 |
21.56 |
21.56 |
21.56 |
Other Reserves |
781.78 |
233.48 |
217.60 |
347.50 |
330.32 |
Reserve excluding Revaluation Reserve |
23519.87 |
22504.55 |
21701.31 |
21149.31 |
25678.80 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
25687.51 |
24377.55 |
23431.10 |
22759.40 |
27255.87 |
Minority Interest |
1620.51 |
1309.80 |
939.30 |
769.04 |
30.99 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
94.72 |
236.76 |
543.07 |
1149.67 |
2090.19 |
Non Convertible Debentures |
0.00 |
0.00 |
0.00 |
748.09 |
1489.47 |
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 |
200.02 |
312.41 |
1056.45 |
1733.98 |
787.50 |
Term Loans - Institutions |
0.00 |
69.09 |
91.83 |
0.00 |
0.00 |
Other Secured |
-105.30 |
-144.74 |
-605.21 |
-1332.40 |
-186.78 |
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 |
-1064.11 |
-915.84 |
-1289.48 |
-1830.29 |
-1925.56 |
Deferred Tax Assets |
1877.21 |
1728.94 |
2099.71 |
2308.47 |
3417.28 |
Deferred Tax Liability |
813.10 |
813.10 |
810.23 |
478.18 |
1491.72 |
Other Long Term Liabilities |
3379.30 |
2200.02 |
3874.45 |
4201.11 |
2063.52 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
3438.32 |
3889.86 |
5083.17 |
4225.80 |
3784.97 |
Total Non-Current Liabilities |
5848.23 |
5410.80 |
8211.21 |
7746.29 |
6013.12 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
1249.38 |
1153.67 |
1212.48 |
1632.57 |
1729.17 |
Sundry Creditors |
1249.38 |
1153.67 |
1212.48 |
1632.57 |
1729.17 |
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 |
20289.59 |
16140.76 |
10955.27 |
12219.81 |
10201.19 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
1054.61 |
969.59 |
638.05 |
793.84 |
799.71 |
Interest Accrued But Not Due |
4.25 |
19.15 |
18.38 |
43.07 |
37.73 |
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 |
15.04 |
160.05 |
Other Liabilities |
19230.73 |
15152.02 |
10298.84 |
11367.86 |
9203.70 |
Short Term Borrowings |
5093.23 |
5472.31 |
3971.39 |
8826.60 |
5411.40 |
Secured ST Loans repayable on Demands |
4093.04 |
3971.99 |
3971.39 |
8826.60 |
5079.29 |
Working Capital Loans- Sec |
4093.04 |
3971.99 |
3949.46 |
8826.60 |
5079.29 |
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 |
-3092.85 |
-2471.67 |
-3949.46 |
-8826.60 |
-4747.18 |
Short Term Provisions |
1335.52 |
1541.84 |
381.18 |
165.24 |
184.82 |
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 |
998.68 |
1203.06 |
88.24 |
71.77 |
85.37 |
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 |
336.84 |
338.78 |
292.94 |
93.47 |
99.45 |
Total Current Liabilities |
27967.72 |
24308.58 |
16520.32 |
22844.22 |
17526.58 |
Total Liabilities |
61123.97 |
55406.73 |
49101.93 |
54118.95 |
50826.56 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
31687.19 |
27867.07 |
24942.42 |
22792.61 |
20208.30 |
Less: Accumulated Depreciation |
13729.55 |
11298.04 |
9894.90 |
7922.79 |
3644.68 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
17957.64 |
16569.03 |
15047.52 |
14869.82 |
16563.62 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
1.02 |
0.00 |
149.81 |
7.72 |
3.37 |
Non Current Investments |
27.41 |
104.13 |
40.99 |
724.69 |
899.82 |
Long Term Investment |
27.41 |
104.13 |
40.99 |
724.69 |
899.82 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
27.41 |
104.13 |
40.99 |
724.69 |
899.82 |
Long Term Loans & Advances |
6615.04 |
6156.22 |
7138.67 |
8912.30 |
8320.87 |
Other Non Current Assets |
939.02 |
844.21 |
673.11 |
651.46 |
845.60 |
Total Non-Current Assets |
25720.24 |
23826.73 |
23209.20 |
25204.64 |
26777.06 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
467.79 |
917.32 |
497.08 |
333.90 |
384.68 |
Quoted |
467.79 |
917.32 |
497.08 |
333.90 |
384.68 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
281.57 |
274.80 |
290.29 |
283.78 |
220.82 |
Raw Materials |
51.98 |
47.54 |
42.94 |
68.35 |
66.27 |
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 |
229.59 |
227.26 |
247.35 |
215.43 |
154.55 |
Other Inventory |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Sundry Debtors |
26885.91 |
23322.95 |
8944.86 |
9982.07 |
9131.90 |
Debtors more than Six months |
2639.69 |
2223.14 |
2351.53 |
0.00 |
0.00 |
Debtors Others |
26950.68 |
23115.88 |
8240.57 |
10649.86 |
9721.18 |
Cash and Bank |
5661.08 |
5119.28 |
5645.68 |
7587.23 |
5854.97 |
Cash in hand |
8.83 |
6.36 |
6.39 |
7.87 |
5.54 |
Balances at Bank |
5652.25 |
5112.92 |
5639.29 |
7579.36 |
5849.43 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
927.02 |
777.70 |
764.57 |
801.50 |
499.63 |
Interest accrued on Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
65.80 |
31.73 |
52.36 |
57.70 |
21.95 |
Prepaid Expenses |
860.32 |
745.97 |
707.15 |
732.18 |
477.68 |
Other current_assets |
0.90 |
0.00 |
5.06 |
11.62 |
0.00 |
Short Term Loans and Advances |
1180.36 |
1167.95 |
9750.25 |
9925.83 |
7957.50 |
Advances recoverable in cash or in kind |
470.55 |
315.77 |
9653.87 |
9176.79 |
7399.76 |
Advance income tax and TDS |
305.45 |
378.25 |
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 |
404.36 |
473.93 |
96.38 |
749.04 |
557.74 |
Total Current Assets |
35403.73 |
31580.00 |
25892.73 |
28914.31 |
24049.50 |
Net Current Assets (Including Current Investments) |
7436.01 |
7271.42 |
9372.41 |
6070.09 |
6522.92 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
61123.97 |
55406.73 |
49101.93 |
54118.95 |
50826.56 |
Contingent Liabilities |
1886.90 |
1185.68 |
486.18 |
713.43 |
776.52 |
Total Debt |
5310.81 |
5877.41 |
5156.99 |
11484.01 |
8004.52 |
Book Value |
168.67 |
162.07 |
156.95 |
153.37 |
185.78 |
Adjusted Book Value |
168.67 |
162.07 |
156.95 |
153.37 |
185.78 |