EQUITY AND LIABILITIES |
NA |
NA |
Share Capital |
107.44 |
53.72 |
Equity - Authorised |
110.00 |
60.00 |
Equity - Issued |
107.44 |
53.72 |
Equity Paid Up |
107.44 |
53.72 |
Equity Shares Forfeited |
0.00 |
0.00 |
Adjustments to Equity |
0.00 |
0.00 |
Preference Capital Paid Up |
0.00 |
0.00 |
Face Value |
10.00 |
10.00 |
Share Warrants & Outstandings |
0.00 |
0.00 |
Total Reserves |
873.91 |
713.65 |
Securities Premium |
209.86 |
263.58 |
Capital Reserves |
0.00 |
0.00 |
Profit & Loss Account Balance |
549.75 |
374.41 |
General Reserves |
0.00 |
0.00 |
Other Reserves |
114.29 |
75.66 |
Reserve excluding Revaluation Reserve |
873.91 |
713.65 |
Revaluation reserve |
0.00 |
0.00 |
Shareholder's Funds |
981.35 |
767.37 |
Minority Interest |
0.00 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
Secured Loans |
147.81 |
174.00 |
Non Convertible Debentures |
0.00 |
0.00 |
Converible Debentures & Bonds |
0.00 |
0.00 |
Packing Credit - Bank |
0.00 |
0.00 |
Inter Corporate & Security Deposit |
0.00 |
0.00 |
Term Loans - Banks |
174.00 |
192.25 |
Term Loans - Institutions |
0.00 |
0.00 |
Other Secured |
-26.19 |
-18.24 |
Unsecured Loans |
0.00 |
0.00 |
Fixed Deposits - Public |
0.00 |
0.00 |
Loans and advances from subsidiaries |
0.00 |
0.00 |
Inter Corporate Deposits (Unsecured) |
0.00 |
0.00 |
Foreign Currency Convertible Notes |
0.00 |
0.00 |
Long Term Loan in Foreign Currency |
0.00 |
0.00 |
Loans - Banks |
0.00 |
0.00 |
Loans - Govt. |
0.00 |
0.00 |
Loans - Others |
0.00 |
0.00 |
Other Unsecured Loan |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
35.09 |
22.37 |
Deferred Tax Assets |
3.75 |
3.31 |
Deferred Tax Liability |
38.84 |
25.68 |
Other Long Term Liabilities |
0.37 |
4.06 |
Long Term Trade Payables |
0.00 |
0.00 |
Long Term Provisions |
7.81 |
6.45 |
Total Non-Current Liabilities |
191.09 |
206.89 |
Current Liabilities |
NA |
NA |
Trade Payables |
14.78 |
14.08 |
Sundry Creditors |
14.78 |
14.08 |
Acceptances |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
Other Current Liabilities |
36.92 |
27.24 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
Advances received from customers |
0.00 |
0.00 |
Interest Accrued But Not Due |
4.48 |
3.78 |
Share Application Money |
0.00 |
0.00 |
Current maturity of Debentures & Bonds |
0.00 |
0.00 |
Current maturity - Others |
0.00 |
0.00 |
Other Liabilities |
32.44 |
23.46 |
Short Term Borrowings |
1285.26 |
720.47 |
Secured ST Loans repayable on Demands |
1285.26 |
720.47 |
Working Capital Loans- Sec |
1285.26 |
720.47 |
Buyers Credits - Unsec |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
Other Unsecured Loans |
-1285.26 |
-720.47 |
Short Term Provisions |
12.50 |
15.49 |
Proposed Equity Dividend |
0.00 |
0.00 |
Provision for Corporate Dividend Tax |
0.00 |
0.00 |
Provision for Tax |
9.94 |
13.96 |
Provision for post retirement benefits |
0.00 |
0.00 |
Preference Dividend |
0.00 |
0.00 |
Other Provisions |
2.56 |
1.53 |
Total Current Liabilities |
1349.46 |
777.28 |
Total Liabilities |
2521.89 |
1751.54 |
ASSETS |
NA |
NA |
Gross Block |
119.73 |
95.93 |
Less: Accumulated Depreciation |
52.71 |
38.46 |
Less: Impairment of Assets |
0.00 |
0.00 |
Net Block |
67.03 |
57.47 |
Lease Adjustment A/c |
0.00 |
0.00 |
Capital Work in Progress |
0.74 |
0.00 |
Non Current Investments |
682.58 |
450.16 |
Long Term Investment |
682.58 |
450.16 |
Quoted |
682.58 |
450.16 |
Unquoted |
0.00 |
0.00 |
Long Term Loans & Advances |
8.95 |
0.73 |
Other Non Current Assets |
1.67 |
0.03 |
Total Non-Current Assets |
785.46 |
532.88 |
Current Assets Loans & Advances |
NA |
NA |
Currents Investments |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
Inventories |
852.25 |
743.75 |
Raw Materials |
0.00 |
0.00 |
Work-in Progress |
58.84 |
15.00 |
Finished Goods |
793.41 |
728.75 |
Packing Materials |
0.00 |
0.00 |
Stores  and Spare |
0.00 |
0.00 |
Other Inventory |
0.00 |
0.00 |
Sundry Debtors |
670.34 |
434.92 |
Debtors more than Six months |
2.13 |
2.07 |
Debtors Others |
670.92 |
435.65 |
Cash and Bank |
183.82 |
13.83 |
Cash in hand |
0.22 |
0.53 |
Balances at Bank |
183.60 |
13.31 |
Other cash and bank balances |
0.00 |
0.00 |
Other Current Assets |
5.89 |
0.82 |
Interest accrued on Investments |
0.00 |
0.00 |
Interest accrued on Debentures |
0.00 |
0.00 |
Deposits with Government |
0.00 |
0.00 |
Interest accrued and or due on loans |
0.00 |
0.00 |
Prepaid Expenses |
5.10 |
0.03 |
Other current_assets |
0.79 |
0.79 |
Short Term Loans and Advances |
24.13 |
25.33 |
Advances recoverable in cash or in kind |
0.75 |
9.43 |
Advance income tax and TDS |
0.00 |
0.00 |
Amounts due from directors |
0.00 |
0.00 |
Due From Subsidiaries |
0.00 |
0.00 |
Inter corporate deposits |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
Other Loans & Advances |
23.38 |
15.89 |
Total Current Assets |
1736.43 |
1218.65 |
Net Current Assets (Including Current Investments) |
386.97 |
441.37 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
Total Assets |
2521.89 |
1751.54 |
Contingent Liabilities |
2.13 |
2.13 |
Total Debt |
1459.26 |
912.72 |
Book Value |
91.34 |
142.85 |
Adjusted Book Value |
91.34 |
71.42 |