EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
Share Capital |
423.82 |
338.62 |
64.50 |
64.50 |
Equity - Authorised |
460.00 |
460.00 |
67.50 |
67.50 |
Equity - Issued |
423.82 |
338.62 |
64.50 |
64.50 |
Equity Paid Up |
423.82 |
338.62 |
64.50 |
64.50 |
Equity Shares Forfeited |
0.00 |
0.00 |
0.00 |
0.00 |
Adjustments to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
Preference Capital Paid Up |
0.00 |
0.00 |
0.00 |
0.00 |
Face Value |
10.00 |
10.00 |
10.00 |
10.00 |
Share Warrants & Outstandings |
0.00 |
0.00 |
0.00 |
0.00 |
Total Reserves |
2189.48 |
1001.72 |
919.84 |
580.34 |
Securities Premium |
1102.88 |
172.30 |
172.30 |
172.30 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
1071.94 |
829.27 |
747.57 |
408.04 |
General Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
Other Reserves |
14.66 |
0.15 |
-0.03 |
0.00 |
Reserve excluding Revaluation Reserve |
2189.48 |
1001.72 |
919.84 |
580.34 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
2613.30 |
1340.34 |
984.34 |
644.84 |
Minority Interest |
0.01 |
0.00 |
0.00 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
193.36 |
107.93 |
54.95 |
105.33 |
Non Convertible Debentures |
0.00 |
0.00 |
0.00 |
0.00 |
Converible Debentures & Bonds |
0.00 |
0.00 |
0.00 |
0.00 |
Packing Credit - Bank |
0.00 |
0.00 |
0.00 |
0.00 |
Inter Corporate & Security Deposit |
0.00 |
0.00 |
0.00 |
0.00 |
Term Loans - Banks |
865.07 |
105.43 |
63.81 |
122.44 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
-671.71 |
2.50 |
-8.86 |
-17.11 |
Unsecured Loans |
0.00 |
0.00 |
9.63 |
32.31 |
Fixed Deposits - Public |
0.00 |
0.00 |
0.00 |
0.00 |
Loans and advances from subsidiaries |
0.00 |
0.00 |
0.00 |
0.00 |
Inter Corporate Deposits (Unsecured) |
0.00 |
0.00 |
0.00 |
0.00 |
Foreign Currency Convertible Notes |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Loan in Foreign Currency |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Banks |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Govt. |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Others |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loan |
0.00 |
0.00 |
9.63 |
32.31 |
Deferred Tax Assets / Liabilities |
-216.70 |
-180.35 |
-120.97 |
-65.97 |
Deferred Tax Assets |
216.70 |
180.35 |
120.97 |
65.97 |
Deferred Tax Liability |
0.00 |
0.00 |
0.00 |
0.00 |
Other Long Term Liabilities |
453.82 |
421.50 |
6.67 |
2.40 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
5.06 |
3.83 |
5.52 |
2.55 |
Total Non-Current Liabilities |
435.54 |
352.91 |
-44.20 |
76.62 |
Current Liabilities |
NA |
NA |
NA |
NA |
Trade Payables |
161.90 |
187.49 |
164.98 |
78.66 |
Sundry Creditors |
161.90 |
187.49 |
164.98 |
78.66 |
Acceptances |
0.00 |
0.00 |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
856.33 |
36.35 |
35.92 |
38.65 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
4.91 |
1.89 |
0.19 |
1.39 |
Interest Accrued But Not Due |
4.61 |
0.07 |
0.36 |
5.09 |
Share Application Money |
0.00 |
0.00 |
0.00 |
0.00 |
Current maturity of Debentures & Bonds |
0.00 |
0.00 |
0.00 |
0.00 |
Current maturity - Others |
0.00 |
0.00 |
0.00 |
0.00 |
Other Liabilities |
846.81 |
34.39 |
35.37 |
32.17 |
Short Term Borrowings |
334.31 |
256.79 |
297.83 |
374.24 |
Secured ST Loans repayable on Demands |
334.31 |
256.79 |
297.83 |
374.24 |
Working Capital Loans- Sec |
3.05 |
12.09 |
297.83 |
374.24 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
-3.05 |
-12.09 |
-297.83 |
-374.24 |
Short Term Provisions |
2.50 |
10.58 |
30.13 |
8.31 |
Proposed Equity Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
Provision for Corporate Dividend Tax |
0.00 |
0.00 |
0.00 |
0.00 |
Provision for Tax |
1.03 |
10.16 |
27.90 |
6.64 |
Provision for post retirement benefits |
0.00 |
0.00 |
0.00 |
0.00 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
1.47 |
0.42 |
2.23 |
1.67 |
Total Current Liabilities |
1355.04 |
491.21 |
528.86 |
499.86 |
Total Liabilities |
4403.89 |
2184.46 |
1469.00 |
1221.32 |
ASSETS |
NA |
NA |
NA |
NA |
Gross Block |
1611.00 |
1492.82 |
1038.69 |
975.99 |
Less: Accumulated Depreciation |
723.00 |
610.81 |
503.63 |
375.22 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
888.00 |
882.01 |
535.06 |
600.77 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
1236.83 |
70.75 |
12.93 |
0.00 |
Non Current Investments |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Investment |
0.00 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Loans & Advances |
123.42 |
69.73 |
44.24 |
30.95 |
Other Non Current Assets |
0.00 |
0.00 |
0.00 |
0.00 |
Total Non-Current Assets |
2248.25 |
1022.49 |
592.23 |
631.72 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
Currents Investments |
57.19 |
106.63 |
0.00 |
0.00 |
Quoted |
57.19 |
106.63 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
439.58 |
469.14 |
346.49 |
236.18 |
Raw Materials |
51.34 |
57.59 |
80.16 |
56.61 |
Work-in Progress |
6.88 |
6.81 |
8.32 |
0.00 |
Finished Goods |
341.77 |
345.54 |
205.90 |
158.58 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
27.63 |
59.20 |
33.30 |
20.99 |
Other Inventory |
11.96 |
0.00 |
18.81 |
0.00 |
Sundry Debtors |
439.96 |
389.78 |
398.01 |
280.68 |
Debtors more than Six months |
29.52 |
35.48 |
0.00 |
0.00 |
Debtors Others |
414.38 |
357.65 |
399.65 |
283.46 |
Cash and Bank |
1135.82 |
26.27 |
65.15 |
13.35 |
Cash in hand |
1.24 |
2.16 |
0.27 |
0.15 |
Balances at Bank |
1134.58 |
24.11 |
56.97 |
13.20 |
Other cash and bank balances |
0.00 |
0.00 |
7.91 |
0.00 |
Other Current Assets |
12.31 |
14.71 |
8.26 |
15.97 |
Interest accrued on Investments |
0.00 |
0.00 |
0.00 |
0.00 |
Interest accrued on Debentures |
0.00 |
0.00 |
0.00 |
0.00 |
Deposits with Government |
0.00 |
0.00 |
0.00 |
0.00 |
Interest accrued and or due on loans |
0.00 |
0.00 |
0.00 |
0.00 |
Prepaid Expenses |
7.39 |
5.59 |
6.69 |
13.15 |
Other current_assets |
4.92 |
9.12 |
1.57 |
2.82 |
Short Term Loans and Advances |
70.78 |
155.44 |
58.86 |
43.42 |
Advances recoverable in cash or in kind |
12.11 |
31.53 |
26.64 |
15.75 |
Advance income tax and TDS |
0.00 |
0.00 |
0.00 |
0.00 |
Amounts due from directors |
0.00 |
0.00 |
0.00 |
0.00 |
Due From Subsidiaries |
0.00 |
0.00 |
0.00 |
0.00 |
Inter corporate deposits |
0.00 |
0.00 |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
58.67 |
123.91 |
32.22 |
27.67 |
Total Current Assets |
2155.64 |
1161.97 |
876.77 |
589.60 |
Net Current Assets (Including Current Investments) |
800.60 |
670.76 |
347.91 |
89.74 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
4403.89 |
2184.46 |
1469.00 |
1221.32 |
Contingent Liabilities |
46.27 |
51.55 |
8.57 |
3.11 |
Total Debt |
1208.16 |
372.82 |
374.60 |
534.87 |
Book Value |
61.66 |
39.58 |
152.61 |
99.98 |
Adjusted Book Value |
61.66 |
39.58 |
29.07 |
19.04 |