EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
101.56 |
101.55 |
94.67 |
94.22 |
94.22 |
Equity - Authorised |
110.00 |
110.00 |
110.00 |
110.00 |
110.00 |
Equity - Issued |
101.56 |
101.55 |
94.67 |
94.22 |
94.22 |
Equity Paid Up |
101.56 |
101.55 |
94.67 |
94.22 |
94.22 |
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 |
62.50 |
0.05 |
0.80 |
2.40 |
1.80 |
Total Reserves |
872.59 |
745.44 |
602.08 |
571.06 |
511.83 |
Securities Premium |
335.47 |
335.44 |
241.46 |
240.13 |
240.13 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
449.11 |
410.24 |
360.63 |
330.93 |
271.70 |
General Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Reserves |
88.01 |
-0.23 |
0.00 |
0.00 |
0.00 |
Reserve excluding Revaluation Reserve |
872.59 |
745.44 |
602.08 |
571.06 |
511.83 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
1036.65 |
847.04 |
697.55 |
667.69 |
607.86 |
Minority Interest |
-7.38 |
-3.01 |
-1.64 |
0.07 |
0.03 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
-34.80 |
23.15 |
57.30 |
34.16 |
39.16 |
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 |
45.34 |
52.19 |
53.26 |
0.00 |
0.00 |
Term Loans - Institutions |
44.50 |
14.00 |
21.00 |
37.35 |
66.85 |
Other Secured |
-124.64 |
-43.04 |
-16.97 |
-3.19 |
-27.69 |
Unsecured Loans |
122.90 |
141.71 |
139.18 |
133.08 |
17.58 |
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 |
122.90 |
141.71 |
139.18 |
133.08 |
17.58 |
Other Unsecured Loan |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
-9.53 |
-9.77 |
-10.58 |
-13.12 |
-11.60 |
Deferred Tax Assets |
12.61 |
9.82 |
10.58 |
13.12 |
11.60 |
Deferred Tax Liability |
3.08 |
0.05 |
0.00 |
0.00 |
0.00 |
Other Long Term Liabilities |
72.26 |
24.00 |
36.79 |
0.05 |
0.05 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
11.70 |
9.54 |
11.06 |
8.87 |
6.46 |
Total Non-Current Liabilities |
162.54 |
188.63 |
233.75 |
163.03 |
51.65 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
58.66 |
91.87 |
83.98 |
59.99 |
17.59 |
Sundry Creditors |
58.66 |
91.87 |
83.98 |
59.99 |
17.59 |
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 |
168.05 |
84.68 |
68.70 |
51.16 |
87.73 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
1.67 |
3.03 |
0.71 |
0.55 |
1.75 |
Interest Accrued But Not Due |
2.48 |
1.69 |
5.68 |
4.24 |
1.41 |
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 |
163.90 |
79.96 |
62.32 |
46.37 |
84.57 |
Short Term Borrowings |
187.28 |
109.66 |
105.74 |
108.63 |
70.69 |
Secured ST Loans repayable on Demands |
174.76 |
105.72 |
105.74 |
108.63 |
70.69 |
Working Capital Loans- Sec |
174.76 |
105.72 |
105.74 |
108.63 |
70.69 |
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 |
-162.23 |
-101.79 |
-105.74 |
-108.63 |
-70.69 |
Short Term Provisions |
13.03 |
6.45 |
5.67 |
9.39 |
3.02 |
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 |
5.83 |
0.00 |
0.00 |
4.58 |
0.00 |
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 |
7.20 |
6.45 |
5.67 |
4.82 |
3.02 |
Total Current Liabilities |
427.02 |
292.64 |
264.09 |
229.17 |
179.04 |
Total Liabilities |
1618.83 |
1325.30 |
1193.74 |
1059.97 |
838.58 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
669.66 |
454.21 |
301.53 |
381.90 |
323.63 |
Less: Accumulated Depreciation |
242.92 |
134.26 |
54.84 |
272.58 |
235.39 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
426.74 |
319.95 |
246.69 |
109.31 |
88.24 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Non Current Investments |
30.32 |
0.47 |
0.38 |
0.38 |
0.38 |
Long Term Investment |
30.32 |
0.47 |
0.38 |
0.38 |
0.38 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
30.32 |
0.47 |
0.38 |
0.38 |
0.38 |
Long Term Loans & Advances |
40.22 |
60.56 |
45.79 |
33.85 |
22.57 |
Other Non Current Assets |
133.14 |
91.87 |
88.62 |
93.79 |
78.35 |
Total Non-Current Assets |
680.93 |
510.62 |
412.29 |
297.91 |
240.62 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
86.90 |
55.69 |
51.04 |
85.22 |
108.97 |
Quoted |
86.90 |
55.69 |
51.04 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
85.22 |
108.97 |
Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Raw Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Inventory |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Sundry Debtors |
261.52 |
290.78 |
333.68 |
359.86 |
188.23 |
Debtors more than Six months |
169.31 |
158.85 |
183.30 |
81.55 |
102.33 |
Debtors Others |
102.49 |
133.07 |
156.93 |
286.21 |
95.06 |
Cash and Bank |
8.59 |
7.50 |
3.79 |
2.51 |
13.88 |
Cash in hand |
0.10 |
0.15 |
0.03 |
0.01 |
0.01 |
Balances at Bank |
8.49 |
7.35 |
3.76 |
2.51 |
13.87 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
14.19 |
3.49 |
3.77 |
309.61 |
274.31 |
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 |
0.00 |
Prepaid Expenses |
14.16 |
3.00 |
3.28 |
1.98 |
1.50 |
Other current_assets |
0.02 |
0.49 |
0.49 |
307.63 |
272.82 |
Short Term Loans and Advances |
566.71 |
457.22 |
389.17 |
4.87 |
12.56 |
Advances recoverable in cash or in kind |
557.51 |
455.58 |
389.17 |
3.62 |
6.99 |
Advance income tax and TDS |
0.00 |
0.00 |
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 |
9.20 |
1.64 |
0.00 |
1.25 |
5.57 |
Total Current Assets |
937.90 |
814.68 |
781.45 |
762.07 |
597.95 |
Net Current Assets (Including Current Investments) |
510.88 |
522.04 |
517.37 |
532.89 |
418.91 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
1618.83 |
1325.30 |
1193.74 |
1059.97 |
838.58 |
Contingent Liabilities |
0.76 |
25.05 |
25.05 |
77.63 |
77.06 |
Total Debt |
400.42 |
318.61 |
320.84 |
281.26 |
157.83 |
Book Value |
95.92 |
83.41 |
73.60 |
70.61 |
64.32 |
Adjusted Book Value |
95.92 |
83.41 |
73.60 |
70.61 |
64.32 |