EQUITY AND LIABILITIES |
NA |
NA |
NA |
Share Capital |
100.46 |
100.46 |
50.23 |
Equity - Authorised |
110.00 |
110.00 |
55.00 |
Equity - Issued |
100.46 |
100.46 |
50.23 |
Equity Paid Up |
100.46 |
100.46 |
50.23 |
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 |
0.00 |
0.00 |
0.00 |
Total Reserves |
149.56 |
129.21 |
158.16 |
Securities Premium |
17.93 |
20.53 |
68.16 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
131.63 |
108.69 |
90.00 |
General Reserves |
0.00 |
0.00 |
0.00 |
Other Reserves |
0.00 |
-0.01 |
0.00 |
Reserve excluding Revaluation Reserve |
149.56 |
129.21 |
158.16 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
250.02 |
229.67 |
208.39 |
Minority Interest |
0.37 |
1.03 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
Secured Loans |
143.67 |
93.78 |
27.24 |
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 |
35.05 |
33.00 |
10.03 |
Term Loans - Institutions |
96.67 |
54.34 |
10.05 |
Other Secured |
11.95 |
6.44 |
7.16 |
Unsecured Loans |
90.91 |
65.11 |
30.63 |
Fixed Deposits - Public |
47.49 |
0.00 |
0.00 |
Loans and advances from subsidiaries |
0.00 |
0.00 |
0.00 |
Inter Corporate Deposits (Unsecured) |
0.00 |
0.00 |
0.00 |
Foreign Currency Convertible Notes |
0.00 |
0.00 |
0.00 |
Long Term Loan in Foreign Currency |
0.00 |
0.00 |
0.00 |
Loans - Banks |
0.24 |
3.06 |
10.15 |
Loans - Govt. |
0.00 |
0.00 |
0.00 |
Loans - Others |
31.56 |
37.60 |
3.40 |
Other Unsecured Loan |
11.62 |
24.45 |
17.08 |
Deferred Tax Assets / Liabilities |
-2.24 |
-3.15 |
-1.21 |
Deferred Tax Assets |
3.33 |
3.15 |
1.21 |
Deferred Tax Liability |
1.09 |
0.00 |
0.00 |
Other Long Term Liabilities |
0.70 |
3.80 |
0.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
12.37 |
12.49 |
0.00 |
Total Non-Current Liabilities |
245.40 |
172.03 |
56.66 |
Current Liabilities |
NA |
NA |
NA |
Trade Payables |
174.95 |
170.86 |
110.99 |
Sundry Creditors |
174.95 |
170.86 |
110.99 |
Acceptances |
0.00 |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
109.76 |
101.54 |
43.40 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
Advances received from customers |
46.89 |
7.02 |
3.38 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
Share Application Money |
0.00 |
0.00 |
0.00 |
Current maturity of Debentures & Bonds |
0.00 |
0.00 |
0.00 |
Current maturity - Others |
0.00 |
0.00 |
0.00 |
Other Liabilities |
62.87 |
94.52 |
40.02 |
Short Term Borrowings |
132.57 |
130.41 |
81.91 |
Secured ST Loans repayable on Demands |
132.57 |
130.41 |
81.91 |
Working Capital Loans- Sec |
132.57 |
130.41 |
81.91 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
-132.57 |
-130.41 |
-81.91 |
Short Term Provisions |
0.14 |
0.00 |
2.74 |
Proposed Equity Dividend |
0.00 |
0.00 |
0.00 |
Provision for Corporate Dividend Tax |
0.00 |
0.00 |
0.00 |
Provision for Tax |
0.00 |
0.00 |
2.74 |
Provision for post retirement benefits |
0.00 |
0.00 |
0.00 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
Other Provisions |
0.14 |
0.00 |
0.00 |
Total Current Liabilities |
417.42 |
402.81 |
239.03 |
Total Liabilities |
913.21 |
805.53 |
504.09 |
ASSETS |
NA |
NA |
NA |
Gross Block |
243.97 |
203.49 |
104.02 |
Less: Accumulated Depreciation |
41.02 |
19.50 |
36.68 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
Net Block |
202.95 |
183.99 |
67.34 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
2.80 |
0.86 |
5.88 |
Non Current Investments |
7.50 |
0.00 |
0.00 |
Long Term Investment |
7.50 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
Unquoted |
7.50 |
0.00 |
0.00 |
Long Term Loans & Advances |
9.29 |
8.30 |
2.36 |
Other Non Current Assets |
30.08 |
26.16 |
0.00 |
Total Non-Current Assets |
252.61 |
219.31 |
75.59 |
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 |
276.92 |
200.12 |
130.19 |
Raw Materials |
80.90 |
68.30 |
26.04 |
Work-in Progress |
44.40 |
34.69 |
32.55 |
Finished Goods |
149.28 |
84.66 |
55.75 |
Packing Materials |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
0.00 |
0.00 |
0.00 |
Other Inventory |
2.35 |
12.46 |
15.86 |
Sundry Debtors |
274.51 |
306.88 |
201.89 |
Debtors more than Six months |
92.12 |
114.86 |
16.67 |
Debtors Others |
182.60 |
192.02 |
185.22 |
Cash and Bank |
1.30 |
1.48 |
24.06 |
Cash in hand |
1.07 |
0.42 |
0.23 |
Balances at Bank |
0.23 |
1.06 |
23.83 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
Other Current Assets |
20.96 |
2.71 |
1.62 |
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 |
0.00 |
0.00 |
0.00 |
Prepaid Expenses |
0.66 |
0.55 |
1.22 |
Other current_assets |
20.30 |
2.15 |
0.40 |
Short Term Loans and Advances |
85.62 |
72.31 |
66.61 |
Advances recoverable in cash or in kind |
32.24 |
8.47 |
25.85 |
Advance income tax and TDS |
0.00 |
0.00 |
39.20 |
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 |
53.38 |
63.84 |
1.56 |
Total Current Assets |
659.31 |
583.49 |
424.36 |
Net Current Assets (Including Current Investments) |
241.89 |
180.68 |
185.32 |
Miscellaneous Expenses not written off |
1.29 |
2.74 |
4.15 |
Total Assets |
913.21 |
805.53 |
504.09 |
Contingent Liabilities |
70.64 |
48.72 |
19.32 |
Total Debt |
406.12 |
356.56 |
167.74 |
Book Value |
24.76 |
22.59 |
40.66 |
Adjusted Book Value |
24.76 |
22.59 |
20.33 |