EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
106.79 |
106.79 |
106.79 |
106.79 |
39.28 |
Equity - Authorised |
120.00 |
120.00 |
120.00 |
120.00 |
50.00 |
Equity - Issued |
106.79 |
106.79 |
106.79 |
106.79 |
39.28 |
Equity Paid Up |
106.79 |
106.79 |
106.79 |
106.79 |
39.28 |
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 |
141.11 |
154.71 |
140.88 |
126.83 |
100.13 |
Securities Premium |
73.41 |
73.41 |
73.41 |
73.41 |
30.33 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
68.00 |
81.30 |
67.47 |
53.81 |
70.06 |
General Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Reserves |
-0.30 |
0.00 |
0.00 |
-0.39 |
-0.26 |
Reserve excluding Revaluation Reserve |
141.11 |
154.71 |
140.88 |
126.83 |
100.13 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
247.90 |
261.50 |
247.67 |
233.62 |
139.41 |
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 |
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 |
5.05 |
4.94 |
3.40 |
2.03 |
1.52 |
Deferred Tax Assets |
0.79 |
0.66 |
0.54 |
0.69 |
0.72 |
Deferred Tax Liability |
5.83 |
5.60 |
3.94 |
2.72 |
2.24 |
Other Long Term Liabilities |
7.67 |
10.06 |
0.00 |
0.00 |
0.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
0.54 |
1.27 |
0.76 |
1.00 |
0.69 |
Total Non-Current Liabilities |
13.26 |
16.26 |
4.16 |
3.03 |
2.21 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
63.07 |
50.00 |
45.57 |
38.59 |
46.93 |
Sundry Creditors |
63.07 |
50.00 |
45.57 |
38.59 |
46.93 |
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 |
31.58 |
24.93 |
29.07 |
18.27 |
12.85 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.05 |
0.18 |
Advances received from customers |
24.14 |
11.20 |
24.37 |
14.64 |
6.43 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
0.08 |
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 |
7.44 |
13.74 |
4.70 |
3.50 |
6.24 |
Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured ST Loans repayable on Demands |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
6.88 |
11.70 |
8.00 |
2.40 |
15.14 |
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 |
5.63 |
10.23 |
7.01 |
2.40 |
15.14 |
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 |
1.26 |
1.47 |
0.99 |
0.00 |
0.00 |
Total Current Liabilities |
101.53 |
86.63 |
82.64 |
59.26 |
74.92 |
Total Liabilities |
362.69 |
364.38 |
334.46 |
295.91 |
216.53 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
247.60 |
201.73 |
163.82 |
122.28 |
70.66 |
Less: Accumulated Depreciation |
53.60 |
42.70 |
32.59 |
27.23 |
23.52 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
194.00 |
159.03 |
131.23 |
95.05 |
47.14 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
0.00 |
28.83 |
5.56 |
1.68 |
0.00 |
Non Current Investments |
0.67 |
0.63 |
0.00 |
0.00 |
0.00 |
Long Term Investment |
0.67 |
0.63 |
0.00 |
0.00 |
0.00 |
Quoted |
0.67 |
0.63 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Loans & Advances |
0.79 |
0.82 |
1.18 |
54.09 |
11.48 |
Other Non Current Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Non-Current Assets |
195.64 |
189.49 |
138.12 |
150.82 |
58.62 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
0.00 |
0.00 |
0.46 |
0.59 |
0.00 |
Quoted |
0.00 |
0.00 |
0.46 |
0.59 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
106.66 |
99.18 |
84.94 |
83.81 |
66.57 |
Raw Materials |
57.09 |
35.87 |
52.94 |
40.39 |
27.60 |
Work-in Progress |
26.31 |
41.89 |
15.81 |
13.96 |
11.40 |
Finished Goods |
22.18 |
20.18 |
15.07 |
18.91 |
19.67 |
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 |
1.08 |
1.24 |
1.13 |
10.55 |
7.90 |
Sundry Debtors |
25.39 |
32.31 |
40.69 |
18.38 |
34.12 |
Debtors more than Six months |
6.68 |
6.65 |
6.54 |
4.91 |
2.11 |
Debtors Others |
23.10 |
30.32 |
34.16 |
13.47 |
32.01 |
Cash and Bank |
5.21 |
9.10 |
34.53 |
11.02 |
31.22 |
Cash in hand |
0.42 |
0.66 |
0.64 |
1.41 |
0.45 |
Balances at Bank |
4.79 |
8.44 |
33.89 |
9.61 |
30.77 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
2.57 |
2.76 |
2.24 |
5.71 |
7.35 |
Interest accrued on Investments |
0.00 |
0.00 |
0.00 |
0.02 |
0.01 |
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 |
0.13 |
0.00 |
0.00 |
Prepaid Expenses |
2.18 |
2.40 |
1.75 |
1.88 |
3.55 |
Other current_assets |
0.39 |
0.36 |
0.36 |
3.81 |
3.79 |
Short Term Loans and Advances |
27.23 |
31.54 |
33.49 |
25.58 |
18.65 |
Advances recoverable in cash or in kind |
13.15 |
23.62 |
24.61 |
19.26 |
2.40 |
Advance income tax and TDS |
6.62 |
4.60 |
6.23 |
6.19 |
16.12 |
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 |
7.46 |
3.32 |
2.64 |
0.13 |
0.13 |
Total Current Assets |
167.05 |
174.90 |
196.34 |
145.09 |
157.91 |
Net Current Assets (Including Current Investments) |
65.52 |
88.27 |
113.70 |
85.83 |
83.00 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
362.69 |
364.38 |
334.46 |
295.91 |
216.53 |
Contingent Liabilities |
1.30 |
1.30 |
1.30 |
1.30 |
1.30 |
Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Book Value |
23.21 |
24.49 |
23.19 |
21.88 |
35.49 |
Adjusted Book Value |
23.21 |
24.49 |
23.19 |
21.88 |
14.79 |