EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
277.11 |
260.24 |
250.86 |
160.57 |
23.26 |
Equity - Authorised |
1045.40 |
500.00 |
400.00 |
170.00 |
30.00 |
Equity - Issued |
277.11 |
260.24 |
250.86 |
160.57 |
23.26 |
Equity Paid Up |
277.11 |
260.24 |
250.86 |
160.57 |
23.26 |
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 |
2.00 |
10.00 |
10.00 |
10.00 |
10.00 |
Share Warrants & Outstandings |
14.63 |
36.56 |
0.00 |
0.00 |
0.00 |
Total Reserves |
852.43 |
499.48 |
437.30 |
432.57 |
321.69 |
Securities Premium |
416.37 |
345.50 |
325.92 |
374.21 |
296.26 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
220.16 |
147.39 |
109.61 |
54.67 |
25.42 |
General Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Reserves |
215.90 |
6.59 |
1.77 |
3.68 |
0.00 |
Reserve excluding Revaluation Reserve |
852.43 |
499.48 |
437.30 |
432.57 |
321.69 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
1144.17 |
796.28 |
688.17 |
593.14 |
344.94 |
Minority Interest |
0.00 |
0.40 |
7.77 |
14.25 |
21.43 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
163.22 |
86.39 |
134.16 |
95.57 |
110.13 |
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 |
163.22 |
86.39 |
134.16 |
95.57 |
107.24 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
0.00 |
0.00 |
0.00 |
0.00 |
2.89 |
Unsecured Loans |
0.00 |
0.20 |
2.72 |
42.98 |
57.56 |
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 |
0.20 |
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 |
2.72 |
42.98 |
57.56 |
Other Unsecured Loan |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
-172.24 |
-4.62 |
-9.02 |
-2.33 |
1.15 |
Deferred Tax Assets |
215.46 |
52.26 |
39.94 |
12.42 |
3.92 |
Deferred Tax Liability |
43.22 |
47.64 |
30.92 |
10.09 |
5.06 |
Other Long Term Liabilities |
142.67 |
157.55 |
5.18 |
72.02 |
1.69 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
4.98 |
2.91 |
2.17 |
2.12 |
0.16 |
Total Non-Current Liabilities |
138.63 |
242.44 |
135.22 |
210.35 |
170.69 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
687.85 |
428.62 |
291.95 |
31.59 |
21.36 |
Sundry Creditors |
687.85 |
428.62 |
291.95 |
31.59 |
21.36 |
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 |
44.65 |
134.65 |
51.26 |
72.05 |
41.06 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
7.23 |
100.07 |
2.62 |
0.70 |
0.14 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
0.08 |
1.26 |
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 |
14.88 |
13.35 |
0.00 |
0.00 |
0.00 |
Other Liabilities |
22.53 |
21.23 |
48.64 |
71.27 |
39.67 |
Short Term Borrowings |
2201.50 |
1100.41 |
1035.29 |
405.64 |
107.16 |
Secured ST Loans repayable on Demands |
1783.52 |
842.64 |
698.81 |
261.97 |
107.16 |
Working Capital Loans- Sec |
1783.52 |
842.64 |
698.81 |
261.97 |
107.16 |
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 |
-1365.55 |
-584.86 |
-362.33 |
-118.30 |
-107.16 |
Short Term Provisions |
2.63 |
1.50 |
0.43 |
8.25 |
1.84 |
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 |
0.00 |
0.30 |
0.00 |
0.17 |
1.39 |
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 |
2.63 |
1.20 |
0.43 |
8.08 |
0.44 |
Total Current Liabilities |
2936.62 |
1665.18 |
1378.94 |
517.53 |
171.42 |
Total Liabilities |
4219.42 |
2704.30 |
2210.09 |
1335.28 |
708.49 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
716.15 |
419.69 |
396.34 |
475.80 |
269.84 |
Less: Accumulated Depreciation |
70.44 |
41.95 |
52.67 |
32.95 |
9.27 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
645.71 |
377.73 |
343.66 |
442.84 |
260.58 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
103.05 |
0.00 |
0.00 |
0.00 |
43.63 |
Non Current Investments |
30.56 |
29.77 |
32.91 |
31.10 |
24.25 |
Long Term Investment |
30.56 |
29.77 |
32.91 |
31.10 |
24.25 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
30.56 |
29.77 |
32.91 |
31.10 |
24.25 |
Long Term Loans & Advances |
26.40 |
17.17 |
84.75 |
12.98 |
16.97 |
Other Non Current Assets |
0.01 |
0.99 |
0.98 |
0.92 |
0.00 |
Total Non-Current Assets |
805.74 |
425.65 |
462.31 |
487.84 |
345.41 |
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 |
689.38 |
1182.44 |
224.39 |
224.93 |
147.72 |
Raw Materials |
93.14 |
694.59 |
0.25 |
41.83 |
55.12 |
Work-in Progress |
62.88 |
58.19 |
82.61 |
78.74 |
63.63 |
Finished Goods |
291.93 |
403.96 |
119.83 |
66.26 |
22.95 |
Packing Materials |
16.38 |
9.31 |
20.81 |
37.78 |
6.03 |
Stores  and Spare |
14.68 |
16.39 |
0.90 |
0.32 |
0.00 |
Other Inventory |
210.38 |
0.00 |
0.00 |
0.00 |
0.00 |
Sundry Debtors |
2096.93 |
788.17 |
982.92 |
208.13 |
74.57 |
Debtors more than Six months |
918.18 |
139.81 |
42.19 |
0.00 |
11.84 |
Debtors Others |
1761.73 |
665.09 |
941.09 |
208.37 |
62.73 |
Cash and Bank |
114.23 |
161.47 |
307.36 |
233.93 |
7.85 |
Cash in hand |
0.58 |
0.68 |
1.90 |
1.12 |
0.27 |
Balances at Bank |
113.65 |
160.79 |
305.46 |
232.82 |
7.58 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
35.83 |
33.60 |
59.74 |
76.19 |
7.09 |
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 |
9.59 |
5.95 |
4.64 |
2.52 |
0.00 |
Other current_assets |
26.23 |
27.66 |
55.10 |
73.68 |
7.09 |
Short Term Loans and Advances |
477.31 |
112.96 |
173.38 |
104.25 |
125.84 |
Advances recoverable in cash or in kind |
415.02 |
31.50 |
90.46 |
72.85 |
28.05 |
Advance income tax and TDS |
0.00 |
0.00 |
0.00 |
0.00 |
0.11 |
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 |
62.29 |
81.46 |
82.92 |
31.40 |
97.68 |
Total Current Assets |
3413.68 |
2278.64 |
1747.79 |
847.44 |
363.07 |
Net Current Assets (Including Current Investments) |
477.06 |
613.46 |
368.85 |
329.91 |
191.65 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
4219.42 |
2704.30 |
2210.09 |
1335.28 |
708.49 |
Contingent Liabilities |
493.30 |
454.84 |
477.78 |
4.50 |
275.69 |
Total Debt |
2397.97 |
1212.72 |
1212.99 |
558.58 |
287.32 |
Book Value |
8.15 |
29.19 |
27.43 |
36.94 |
148.33 |
Adjusted Book Value |
8.15 |
5.84 |
5.49 |
4.93 |
3.96 |