EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
29.06 |
26.00 |
0.10 |
0.10 |
0.10 |
Equity - Authorised |
270.00 |
55.00 |
1.00 |
1.00 |
1.00 |
Equity - Issued |
29.06 |
26.00 |
0.10 |
0.10 |
0.10 |
Equity Paid Up |
29.06 |
26.00 |
0.10 |
0.10 |
0.10 |
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 |
3.17 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Reserves |
197.96 |
48.16 |
15.42 |
14.29 |
16.68 |
Securities Premium |
180.22 |
37.95 |
0.00 |
0.00 |
0.00 |
Capital Reserves |
5.32 |
5.32 |
0.00 |
5.84 |
5.84 |
Profit & Loss Account Balance |
12.42 |
4.88 |
15.43 |
8.45 |
10.85 |
General Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Reserves |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
Reserve excluding Revaluation Reserve |
197.96 |
48.16 |
15.42 |
14.29 |
16.68 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
230.19 |
74.16 |
15.52 |
14.39 |
16.78 |
Minority Interest |
-0.64 |
-0.97 |
0.00 |
0.00 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
7.10 |
0.77 |
1.27 |
7.92 |
9.85 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
7.10 |
0.77 |
1.27 |
7.92 |
9.85 |
Unsecured Loans |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
-1.94 |
-0.46 |
-0.01 |
-0.15 |
0.26 |
Deferred Tax Assets |
10.79 |
9.67 |
0.21 |
0.48 |
0.04 |
Deferred Tax Liability |
8.85 |
9.21 |
0.21 |
0.33 |
0.31 |
Other Long Term Liabilities |
34.44 |
29.90 |
0.00 |
0.93 |
0.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
0.51 |
0.69 |
0.51 |
0.30 |
0.09 |
Total Non-Current Liabilities |
40.10 |
30.90 |
1.77 |
9.00 |
10.21 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
26.59 |
30.52 |
19.42 |
46.63 |
86.24 |
Sundry Creditors |
26.59 |
30.52 |
19.42 |
46.63 |
86.24 |
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 |
11.86 |
14.32 |
1.22 |
7.06 |
4.97 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.11 |
0.00 |
Advances received from customers |
0.62 |
0.02 |
0.00 |
0.00 |
0.00 |
Interest Accrued But Not Due |
0.15 |
0.00 |
0.02 |
0.07 |
0.08 |
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 |
11.10 |
14.30 |
1.20 |
6.88 |
4.89 |
Short Term Borrowings |
1.14 |
0.49 |
0.50 |
0.00 |
0.00 |
Secured ST Loans repayable on Demands |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Working Capital Loans- Sec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
1.14 |
0.49 |
0.50 |
0.00 |
0.00 |
Short Term Provisions |
0.34 |
0.33 |
0.72 |
0.00 |
2.09 |
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 |
0.72 |
0.00 |
2.09 |
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 |
0.34 |
0.03 |
0.00 |
0.00 |
0.00 |
Total Current Liabilities |
39.93 |
45.65 |
21.85 |
53.69 |
93.29 |
Total Liabilities |
309.58 |
149.74 |
39.14 |
77.07 |
120.28 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
86.01 |
61.89 |
7.12 |
17.84 |
15.93 |
Less: Accumulated Depreciation |
17.67 |
6.41 |
2.57 |
3.41 |
1.14 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
68.33 |
55.48 |
4.55 |
14.44 |
14.80 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
2.10 |
0.00 |
0.00 |
0.00 |
0.00 |
Non Current Investments |
0.00 |
0.00 |
1.73 |
1.66 |
1.67 |
Long Term Investment |
0.00 |
0.00 |
1.73 |
1.66 |
1.67 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
1.73 |
1.66 |
1.67 |
Long Term Loans & Advances |
4.99 |
2.92 |
0.57 |
2.88 |
0.00 |
Other Non Current Assets |
0.03 |
7.64 |
0.00 |
0.00 |
0.00 |
Total Non-Current Assets |
77.45 |
66.04 |
6.85 |
18.97 |
16.47 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
2.23 |
5.52 |
0.02 |
16.62 |
53.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
2.23 |
5.52 |
0.02 |
16.62 |
53.00 |
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 |
35.46 |
20.12 |
4.09 |
0.00 |
6.49 |
Debtors more than Six months |
20.67 |
16.72 |
0.00 |
0.00 |
0.00 |
Debtors Others |
14.79 |
3.39 |
4.09 |
0.00 |
6.49 |
Cash and Bank |
165.05 |
35.54 |
9.97 |
18.59 |
25.67 |
Cash in hand |
6.55 |
12.79 |
7.14 |
15.03 |
11.79 |
Balances at Bank |
158.44 |
22.75 |
2.83 |
3.56 |
13.88 |
Other cash and bank balances |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
9.43 |
9.45 |
8.67 |
3.37 |
4.71 |
Interest accrued on Investments |
0.72 |
0.06 |
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 |
8.17 |
2.48 |
0.20 |
0.08 |
1.57 |
Other current_assets |
0.55 |
6.92 |
8.47 |
3.28 |
3.14 |
Short Term Loans and Advances |
19.96 |
13.07 |
9.54 |
19.52 |
13.94 |
Advances recoverable in cash or in kind |
5.59 |
4.64 |
5.57 |
1.12 |
11.40 |
Advance income tax and TDS |
2.17 |
0.75 |
0.00 |
1.73 |
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 |
12.21 |
7.68 |
3.97 |
16.68 |
2.53 |
Total Current Assets |
232.13 |
83.70 |
32.28 |
58.10 |
103.81 |
Net Current Assets (Including Current Investments) |
192.20 |
38.05 |
10.43 |
4.41 |
10.52 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
309.58 |
149.74 |
39.14 |
77.07 |
120.28 |
Contingent Liabilities |
58.95 |
59.31 |
59.31 |
0.00 |
0.00 |
Total Debt |
8.24 |
2.52 |
2.81 |
9.96 |
11.75 |
Book Value |
15.63 |
28.52 |
1551.90 |
1438.80 |
1678.30 |
Adjusted Book Value |
3.91 |
1.43 |
0.55 |
0.51 |
0.60 |