EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
531.30 |
529.70 |
424.30 |
234.70 |
232.00 |
Equity - Authorised |
750.00 |
750.00 |
750.00 |
750.00 |
750.00 |
Equity - Issued |
531.30 |
529.70 |
454.00 |
234.70 |
232.00 |
Equity Paid Up |
531.30 |
529.70 |
424.30 |
234.70 |
232.00 |
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 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
Share Warrants & Outstandings |
161.30 |
128.20 |
112.30 |
64.30 |
121.00 |
Total Reserves |
8403.80 |
6844.60 |
4683.20 |
5674.00 |
10941.10 |
Securities Premium |
21474.50 |
21405.30 |
16518.80 |
11705.20 |
11605.90 |
Capital Reserves |
-1971.90 |
-1971.90 |
-1916.90 |
-1916.90 |
-1916.90 |
Profit & Loss Account Balance |
-12002.10 |
-13489.10 |
-10818.10 |
-5031.80 |
363.60 |
General Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Reserves |
903.30 |
900.30 |
899.40 |
917.50 |
888.50 |
Reserve excluding Revaluation Reserve |
8403.80 |
6844.60 |
4683.20 |
5674.00 |
10941.10 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
9096.40 |
7502.50 |
5219.80 |
5973.00 |
11294.10 |
Minority Interest |
1825.90 |
1001.60 |
694.20 |
876.60 |
911.70 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
305.90 |
717.10 |
1572.60 |
1567.90 |
863.00 |
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 |
713.60 |
1121.80 |
1968.90 |
1902.40 |
1196.20 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
-407.70 |
-404.70 |
-396.30 |
-334.50 |
-333.20 |
Unsecured Loans |
0.00 |
0.00 |
0.00 |
59.90 |
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 |
59.90 |
0.00 |
Deferred Tax Assets / Liabilities |
-4120.00 |
-4109.70 |
-3919.00 |
-4344.70 |
-2691.80 |
Deferred Tax Assets |
4120.00 |
4109.70 |
3919.00 |
4344.70 |
2691.80 |
Deferred Tax Liability |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Long Term Liabilities |
6313.10 |
5739.70 |
8631.30 |
9098.50 |
669.40 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
151.80 |
143.70 |
188.30 |
196.50 |
213.60 |
Total Non-Current Liabilities |
2650.80 |
2490.80 |
6473.20 |
6578.10 |
-945.80 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
10195.00 |
10478.70 |
9597.90 |
13253.00 |
12389.60 |
Sundry Creditors |
8258.80 |
8701.40 |
8077.20 |
10662.50 |
9141.00 |
Acceptances |
1936.20 |
1777.30 |
1520.70 |
2590.50 |
3248.60 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
3472.50 |
2998.50 |
3569.30 |
2764.50 |
1644.10 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
37.40 |
1.50 |
4.80 |
Advances received from customers |
696.10 |
375.60 |
311.80 |
214.70 |
94.10 |
Interest Accrued But Not Due |
100.40 |
155.10 |
180.30 |
467.90 |
233.50 |
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 |
2676.00 |
2467.80 |
3039.80 |
2080.40 |
1311.70 |
Short Term Borrowings |
5262.90 |
3895.50 |
7461.50 |
10476.10 |
7045.00 |
Secured ST Loans repayable on Demands |
5262.90 |
3895.50 |
7459.50 |
9388.40 |
6110.00 |
Working Capital Loans- Sec |
5262.90 |
3895.50 |
7459.50 |
9377.50 |
6110.00 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
385.10 |
585.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
-5262.90 |
-3895.50 |
-7457.50 |
-8674.90 |
-5760.00 |
Short Term Provisions |
96.70 |
138.70 |
77.40 |
63.10 |
212.90 |
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 |
26.30 |
37.30 |
0.00 |
0.10 |
0.10 |
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 |
70.40 |
101.40 |
77.40 |
63.00 |
212.80 |
Total Current Liabilities |
19027.10 |
17511.40 |
20706.10 |
26556.70 |
21291.60 |
Total Liabilities |
32600.20 |
28556.30 |
33093.30 |
39984.40 |
32551.60 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
14649.50 |
10514.10 |
19227.80 |
17574.00 |
9745.40 |
Less: Accumulated Depreciation |
6000.10 |
3900.80 |
8688.20 |
5232.40 |
4370.80 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
8649.40 |
6613.30 |
10539.60 |
12341.60 |
5374.60 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
18.00 |
0.00 |
4.00 |
14.40 |
57.40 |
Non Current Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
Long Term Investment |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
Long Term Loans & Advances |
1103.00 |
1552.10 |
2047.80 |
2277.20 |
2433.20 |
Other Non Current Assets |
56.20 |
31.40 |
34.20 |
77.50 |
40.00 |
Total Non-Current Assets |
9829.60 |
8196.80 |
12625.60 |
14710.70 |
7962.40 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
9819.00 |
8308.10 |
8795.70 |
13058.30 |
11841.60 |
Raw Materials |
0.00 |
0.00 |
365.70 |
0.00 |
71.50 |
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 |
112.80 |
140.20 |
76.30 |
Stores  and Spare |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Inventory |
9819.00 |
8308.10 |
8317.20 |
12918.10 |
11693.80 |
Sundry Debtors |
5595.10 |
5717.10 |
6552.80 |
7813.50 |
8787.20 |
Debtors more than Six months |
853.20 |
715.00 |
869.40 |
0.00 |
0.00 |
Debtors Others |
9610.10 |
8981.40 |
8316.90 |
9211.50 |
9556.50 |
Cash and Bank |
2003.10 |
1049.60 |
188.60 |
116.30 |
120.70 |
Cash in hand |
1.70 |
0.10 |
0.10 |
0.10 |
0.40 |
Balances at Bank |
2001.40 |
1049.50 |
188.50 |
116.20 |
120.30 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
2481.50 |
2588.90 |
4028.60 |
1779.80 |
1507.70 |
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 |
16.90 |
0.00 |
Interest accrued and or due on loans |
16.70 |
4.50 |
5.00 |
1.50 |
2.40 |
Prepaid Expenses |
92.60 |
86.80 |
126.70 |
116.70 |
130.80 |
Other current_assets |
2372.20 |
2497.60 |
3896.90 |
1644.70 |
1374.50 |
Short Term Loans and Advances |
2871.90 |
2645.80 |
902.00 |
2505.80 |
2332.00 |
Advances recoverable in cash or in kind |
494.40 |
353.60 |
614.60 |
762.00 |
737.30 |
Advance income tax and TDS |
0.00 |
0.00 |
0.00 |
415.70 |
302.30 |
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 |
2377.50 |
2292.20 |
287.40 |
1328.10 |
1292.40 |
Total Current Assets |
22770.60 |
20309.50 |
20467.70 |
25273.70 |
24589.20 |
Net Current Assets (Including Current Investments) |
3743.50 |
2798.10 |
-238.40 |
-1283.00 |
3297.60 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
32600.20 |
28556.30 |
33093.30 |
39984.40 |
32551.60 |
Contingent Liabilities |
1158.30 |
1386.30 |
1302.60 |
1000.50 |
1250.30 |
Total Debt |
5976.50 |
5017.30 |
9430.40 |
12438.40 |
8241.20 |
Book Value |
67.27 |
55.69 |
48.15 |
100.70 |
192.64 |
Adjusted Book Value |
67.27 |
55.69 |
48.15 |
98.33 |
143.23 |