EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
31.61 |
31.61 |
31.61 |
31.61 |
31.61 |
Equity - Authorised |
32.50 |
32.50 |
32.50 |
32.50 |
32.50 |
Equity - Issued |
31.61 |
31.61 |
31.61 |
31.61 |
31.61 |
Equity Paid Up |
31.61 |
31.61 |
31.61 |
31.61 |
31.61 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Reserves |
491.35 |
470.59 |
415.55 |
465.71 |
454.43 |
Securities Premium |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Reserves |
426.83 |
426.83 |
426.83 |
426.83 |
425.12 |
Profit & Loss Account Balance |
64.52 |
43.76 |
-11.27 |
38.88 |
24.58 |
General Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
4.74 |
Other Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Reserve excluding Revaluation Reserve |
491.35 |
470.59 |
415.55 |
465.71 |
454.43 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
522.95 |
502.20 |
447.16 |
497.31 |
486.04 |
Minority Interest |
715.41 |
679.96 |
507.70 |
273.01 |
230.60 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
148.39 |
204.48 |
140.50 |
29.09 |
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 |
94.17 |
95.58 |
140.50 |
29.09 |
0.00 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
54.22 |
108.90 |
0.00 |
0.00 |
0.00 |
Unsecured Loans |
0.00 |
0.00 |
0.00 |
0.00 |
47.46 |
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 |
47.46 |
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 |
13.51 |
11.55 |
10.69 |
9.98 |
9.63 |
Deferred Tax Assets |
0.00 |
1.07 |
1.10 |
0.00 |
0.00 |
Deferred Tax Liability |
13.51 |
12.61 |
11.79 |
9.98 |
9.63 |
Other Long Term Liabilities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
5.07 |
4.39 |
3.83 |
3.61 |
2.62 |
Total Non-Current Liabilities |
166.98 |
220.42 |
155.02 |
42.68 |
59.72 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
249.62 |
315.46 |
14.06 |
32.17 |
2.58 |
Sundry Creditors |
249.62 |
315.46 |
14.06 |
32.17 |
2.58 |
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 |
168.28 |
66.39 |
7.23 |
39.68 |
133.77 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
112.96 |
Advances received from customers |
45.97 |
8.00 |
0.00 |
35.74 |
0.00 |
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 |
122.32 |
58.39 |
7.23 |
3.94 |
20.80 |
Short Term Borrowings |
1687.28 |
856.34 |
1775.43 |
800.96 |
626.44 |
Secured ST Loans repayable on Demands |
1687.28 |
856.34 |
1775.43 |
798.86 |
623.23 |
Working Capital Loans- Sec |
1632.60 |
830.69 |
1774.39 |
0.00 |
466.35 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
Other Unsecured Loans |
-1632.60 |
-830.69 |
-1774.39 |
2.09 |
-463.17 |
Short Term Provisions |
24.64 |
42.26 |
51.68 |
7.58 |
37.42 |
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 |
1.21 |
25.86 |
0.00 |
37.11 |
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 |
24.64 |
41.05 |
25.82 |
7.58 |
0.32 |
Total Current Liabilities |
2129.83 |
1280.45 |
1848.39 |
880.39 |
800.21 |
Total Liabilities |
3535.16 |
2683.03 |
2958.27 |
1693.40 |
1576.57 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
724.10 |
468.68 |
420.04 |
413.76 |
410.43 |
Less: Accumulated Depreciation |
209.30 |
173.06 |
147.93 |
121.41 |
90.59 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
514.80 |
295.63 |
272.12 |
292.35 |
319.84 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
0.00 |
151.60 |
9.15 |
0.00 |
0.00 |
Non Current Investments |
0.00 |
0.00 |
0.00 |
0.00 |
255.19 |
Long Term Investment |
0.00 |
0.00 |
0.00 |
0.00 |
255.19 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
255.19 |
Long Term Loans & Advances |
13.02 |
14.26 |
10.55 |
7.26 |
6.31 |
Other Non Current Assets |
25.38 |
16.12 |
104.41 |
6.17 |
0.00 |
Total Non-Current Assets |
553.20 |
477.60 |
396.22 |
305.78 |
581.34 |
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 |
1543.20 |
828.10 |
849.94 |
763.85 |
385.47 |
Raw Materials |
63.30 |
63.96 |
68.61 |
196.32 |
52.59 |
Work-in Progress |
20.53 |
18.48 |
8.43 |
23.77 |
16.97 |
Finished Goods |
679.85 |
296.32 |
138.44 |
499.17 |
273.22 |
Packing Materials |
50.14 |
43.54 |
30.91 |
36.63 |
36.12 |
Stores  and Spare |
4.19 |
3.79 |
9.80 |
7.96 |
6.57 |
Other Inventory |
725.18 |
402.02 |
593.76 |
0.00 |
0.00 |
Sundry Debtors |
1096.98 |
983.13 |
1438.91 |
499.48 |
464.10 |
Debtors more than Six months |
13.21 |
31.09 |
19.21 |
0.00 |
464.10 |
Debtors Others |
1083.77 |
952.04 |
1419.69 |
499.48 |
0.00 |
Cash and Bank |
20.27 |
63.42 |
32.56 |
4.76 |
20.89 |
Cash in hand |
3.10 |
1.36 |
1.48 |
1.73 |
2.27 |
Balances at Bank |
17.18 |
62.06 |
31.01 |
3.04 |
18.62 |
Other cash and bank balances |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
Other Current Assets |
48.27 |
147.01 |
38.12 |
18.35 |
63.32 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
Prepaid Expenses |
2.82 |
1.81 |
2.12 |
2.04 |
1.55 |
Other current_assets |
45.45 |
145.20 |
36.01 |
16.31 |
61.65 |
Short Term Loans and Advances |
272.80 |
183.55 |
202.52 |
101.17 |
61.44 |
Advances recoverable in cash or in kind |
131.81 |
69.68 |
58.46 |
50.85 |
3.70 |
Advance income tax and TDS |
42.80 |
19.55 |
0.96 |
18.51 |
55.28 |
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 |
98.19 |
94.32 |
143.11 |
31.81 |
2.45 |
Total Current Assets |
2981.52 |
2205.21 |
2562.05 |
1387.62 |
995.22 |
Net Current Assets (Including Current Investments) |
851.70 |
924.76 |
713.66 |
507.23 |
195.01 |
Miscellaneous Expenses not written off |
0.43 |
0.22 |
0.00 |
0.00 |
0.01 |
Total Assets |
3535.16 |
2683.03 |
2958.27 |
1693.40 |
1576.57 |
Contingent Liabilities |
67.22 |
0.00 |
71.09 |
0.00 |
100.06 |
Total Debt |
1926.55 |
1068.01 |
1915.93 |
830.05 |
673.91 |
Book Value |
165.32 |
158.82 |
141.48 |
157.34 |
153.77 |
Adjusted Book Value |
165.32 |
158.82 |
141.48 |
157.34 |
153.77 |