EQUITY AND LIABILITIES |
NA |
NA |
NA |
Share Capital |
105.83 |
105.83 |
105.83 |
Equity - Authorised |
150.00 |
150.00 |
150.00 |
Equity - Issued |
105.83 |
105.83 |
105.83 |
Equity Paid Up |
105.83 |
105.83 |
105.83 |
Equity Shares Forfeited |
0.00 |
0.00 |
0.00 |
Adjustments to Equity |
0.00 |
0.00 |
0.00 |
Preference Capital Paid Up |
0.00 |
0.00 |
0.00 |
Face Value |
10.00 |
10.00 |
10.00 |
Share Warrants & Outstandings |
0.58 |
0.48 |
0.22 |
Total Reserves |
169.85 |
76.14 |
70.47 |
Securities Premium |
154.28 |
154.28 |
154.28 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
13.05 |
-79.41 |
-83.81 |
General Reserves |
0.00 |
0.00 |
0.00 |
Other Reserves |
2.52 |
1.27 |
0.00 |
Reserve excluding Revaluation Reserve |
169.85 |
76.14 |
70.47 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
276.26 |
182.44 |
176.51 |
Minority Interest |
0.00 |
0.00 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
Secured Loans |
28.15 |
28.39 |
24.03 |
Non Convertible Debentures |
0.00 |
0.00 |
0.00 |
Converible Debentures & Bonds |
0.00 |
0.00 |
0.00 |
Packing Credit - Bank |
0.00 |
0.00 |
0.00 |
Inter Corporate & Security Deposit |
0.00 |
0.00 |
0.00 |
Term Loans - Banks |
28.15 |
28.39 |
24.03 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
Other Secured |
0.00 |
0.00 |
0.00 |
Unsecured Loans |
0.60 |
5.56 |
32.28 |
Fixed Deposits - Public |
0.00 |
0.00 |
0.00 |
Loans and advances from subsidiaries |
0.00 |
0.00 |
0.00 |
Inter Corporate Deposits (Unsecured) |
0.00 |
0.00 |
21.22 |
Foreign Currency Convertible Notes |
0.00 |
0.00 |
0.00 |
Long Term Loan in Foreign Currency |
0.00 |
0.00 |
0.00 |
Loans - Banks |
0.60 |
1.38 |
2.64 |
Loans - Govt. |
0.00 |
0.00 |
0.00 |
Loans - Others |
0.00 |
4.18 |
1.44 |
Other Unsecured Loan |
0.00 |
0.00 |
6.98 |
Deferred Tax Assets / Liabilities |
-27.26 |
-37.64 |
-38.71 |
Deferred Tax Assets |
52.71 |
57.07 |
55.64 |
Deferred Tax Liability |
25.46 |
19.43 |
16.94 |
Other Long Term Liabilities |
91.64 |
74.86 |
54.12 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
9.99 |
8.00 |
3.50 |
Total Non-Current Liabilities |
103.12 |
79.17 |
75.22 |
Current Liabilities |
NA |
NA |
NA |
Trade Payables |
268.26 |
204.53 |
196.50 |
Sundry Creditors |
268.26 |
204.53 |
196.50 |
Acceptances |
0.00 |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
56.19 |
51.77 |
52.28 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
Advances received from customers |
0.00 |
1.03 |
1.03 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.27 |
Share Application Money |
0.00 |
0.00 |
0.00 |
Current maturity of Debentures & Bonds |
14.60 |
14.56 |
0.00 |
Current maturity - Others |
0.00 |
0.00 |
0.00 |
Other Liabilities |
41.59 |
36.18 |
50.98 |
Short Term Borrowings |
209.98 |
197.87 |
208.11 |
Secured ST Loans repayable on Demands |
209.98 |
197.87 |
194.11 |
Working Capital Loans- Sec |
209.98 |
197.87 |
194.11 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
-209.98 |
-197.87 |
-180.11 |
Short Term Provisions |
7.94 |
4.06 |
5.75 |
Proposed Equity Dividend |
0.00 |
0.00 |
0.00 |
Provision for Corporate Dividend Tax |
0.00 |
0.00 |
0.00 |
Provision for Tax |
3.49 |
0.39 |
0.00 |
Provision for post retirement benefits |
0.00 |
0.00 |
5.75 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
Other Provisions |
4.45 |
3.67 |
0.00 |
Total Current Liabilities |
542.37 |
458.22 |
462.64 |
Total Liabilities |
921.74 |
719.83 |
714.37 |
ASSETS |
NA |
NA |
NA |
Gross Block |
240.85 |
151.88 |
100.98 |
Less: Accumulated Depreciation |
87.54 |
52.94 |
27.99 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
Net Block |
153.31 |
98.94 |
73.00 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
0.00 |
0.00 |
0.00 |
Non Current Investments |
0.80 |
1.10 |
0.29 |
Long Term Investment |
0.80 |
1.10 |
0.29 |
Quoted |
0.00 |
0.00 |
0.00 |
Unquoted |
0.80 |
1.10 |
0.29 |
Long Term Loans & Advances |
15.63 |
9.15 |
12.66 |
Other Non Current Assets |
0.00 |
0.00 |
0.00 |
Total Non-Current Assets |
169.74 |
109.18 |
85.95 |
Current Assets Loans & Advances |
NA |
NA |
NA |
Currents Investments |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
Inventories |
307.63 |
223.08 |
218.30 |
Raw Materials |
0.00 |
0.00 |
0.00 |
Work-in Progress |
0.00 |
0.00 |
0.00 |
Finished Goods |
0.00 |
0.00 |
0.00 |
Packing Materials |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
0.00 |
0.00 |
0.00 |
Other Inventory |
307.63 |
223.08 |
218.30 |
Sundry Debtors |
320.04 |
301.12 |
342.77 |
Debtors more than Six months |
22.10 |
58.08 |
99.20 |
Debtors Others |
299.76 |
244.83 |
244.29 |
Cash and Bank |
59.68 |
34.76 |
21.47 |
Cash in hand |
0.82 |
1.28 |
0.52 |
Balances at Bank |
58.86 |
33.48 |
20.95 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
Other Current Assets |
7.14 |
6.72 |
8.95 |
Interest accrued on Investments |
0.00 |
0.00 |
0.00 |
Interest accrued on Debentures |
0.00 |
0.00 |
0.00 |
Deposits with Government |
0.00 |
0.00 |
0.00 |
Interest accrued and or due on loans |
2.76 |
2.43 |
1.15 |
Prepaid Expenses |
3.78 |
1.57 |
1.46 |
Other current_assets |
0.60 |
2.72 |
6.34 |
Short Term Loans and Advances |
57.51 |
44.97 |
36.92 |
Advances recoverable in cash or in kind |
49.59 |
26.05 |
27.04 |
Advance income tax and TDS |
0.05 |
0.57 |
0.39 |
Amounts due from directors |
0.00 |
0.00 |
0.00 |
Due From Subsidiaries |
0.00 |
0.00 |
0.00 |
Inter corporate deposits |
0.00 |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
7.88 |
18.35 |
9.50 |
Total Current Assets |
752.00 |
610.65 |
628.42 |
Net Current Assets (Including Current Investments) |
209.64 |
152.43 |
165.78 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
Total Assets |
921.74 |
719.83 |
714.37 |
Contingent Liabilities |
0.00 |
9.49 |
12.58 |
Total Debt |
253.32 |
246.38 |
294.58 |
Book Value |
26.05 |
17.19 |
16.66 |
Adjusted Book Value |
26.05 |
17.19 |
16.66 |