|
Mar 22 |
Mar 21 |
Mar 20 |
Mar 19 |
Mar 18 |
Mar 17 |
EQUITY AND LIABILITIES |
Share Capital |
120.66 |
120.32 |
119.99 |
115.37 |
115.03 |
109.37 |
 Equity - Issued |
121.09 |
120.52 |
120.34 |
115.59 |
115.59 |
109.98 |
Face Value |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
Share Warrants & Outstandings |
397.56 |
303.25 |
213.17 |
137.85 |
82.01 |
0.00 |
Total Reserves |
43,194.47 |
36,494.84 |
31,994.47 |
19,443.80 |
15,650.80 |
9,490.89 |
Securities Premium |
17,217.77 |
16,978.45 |
16,841.43 |
8,298.81 |
8,223.73 |
3,710.27 |
Profit & Loss Account Balance |
19,251.99 |
14,242.84 |
10,752.91 |
7,719.16 |
4,813.77 |
3,691.99 |
General Reserves |
788.51 |
788.36 |
787.82 |
786.64 |
785.65 |
785.60 |
Other Reserves |
5,936.20 |
4,485.19 |
3,612.31 |
2,639.19 |
1,827.65 |
1,303.03 |
Shareholder's Funds |
43,712.69 |
36,918.41 |
32,327.63 |
19,697.02 |
15,847.84 |
9,600.26 |
Secured Loans |
104,820.22 |
82,268.22 |
89,717.98 |
70,062.96 |
46,317.87 |
27,420.12 |
Non Convertible Debentures |
59,018.97 |
41,019.22 |
42,932.98 |
35,723.96 |
29,423.39 |
19,660.87 |
Term Loans - Banks |
45,801.25 |
41,249.00 |
46,785.00 |
34,339.00 |
16,894.48 |
14,136.61 |
Other Secured |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-6,377.36 |
Unsecured Loans |
46,249.21 |
39,842.26 |
33,140.74 |
18,606.89 |
12,397.39 |
5,695.84 |
Fixed Deposits - Public |
30,799.52 |
25,803.43 |
21,427.15 |
13,193.01 |
7,792.87 |
2,793.24 |
Inter Corporate Deposits (Unsecured) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
174.00 |
Long Term Loan in Foreign Currency |
5,522.44 |
5,468.64 |
4,309.81 |
0.00 |
0.00 |
0.00 |
Loans - Banks |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
100.00 |
Other Unsecured Loan |
9,927.25 |
8,570.19 |
7,403.78 |
5,413.88 |
4,604.52 |
2,628.60 |
Deferred Tax Assets / Liabilities |
-951.11 |
-945.90 |
-850.13 |
-669.03 |
-767.45 |
-369.07 |
Deferred Tax Assets |
1,048.55 |
1,037.51 |
909.78 |
686.62 |
782.93 |
388.45 |
Deferred Tax Liability |
97.44 |
91.61 |
59.65 |
17.59 |
15.48 |
19.38 |
Other Long Term Liabilities |
62.07 |
69.18 |
100.27 |
162.30 |
95.06 |
484.87 |
Long Term Provisions |
242.82 |
298.40 |
121.79 |
73.12 |
66.77 |
3,034.66 |
Total Non-Current Liabilities |
150,423.21 |
121,532.16 |
122,230.65 |
88,236.24 |
58,109.64 |
36,266.42 |
Current Liabilities |
Trade Payables |
1,511.10 |
1,098.10 |
959.81 |
811.54 |
651.03 |
309.27 |
Sundry Creditors |
1,511.10 |
1,098.10 |
959.81 |
811.54 |
651.03 |
309.27 |
Other Current Liabilities |
1,720.62 |
1,433.31 |
1,056.82 |
1,877.54 |
1,558.66 |
10,002.79 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
4.46 |
1,334.66 |
995.98 |
1,048.83 |
Advances received from customers |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.76 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,327.24 |
Current maturity of Debentures & Bonds |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4,009.50 |
Other Liabilities |
1,720.62 |
1,433.31 |
1,052.36 |
542.88 |
562.68 |
3,608.46 |
Short Term Borrowings |
14,162.49 |
9,523.06 |
6,947.71 |
12,918.00 |
7,841.96 |
8,922.42 |
Secured ST Loans repayable on Demands |
3,039.87 |
711.72 |
3,605.36 |
3,235.44 |
4,160.68 |
2,170.41 |
Working Capital Loans- Sec |
1,040.71 |
411.75 |
2,765.38 |
2,820.59 |
3,101.25 |
1,820.41 |
Other Unsecured Loans |
10,081.91 |
8,399.59 |
576.97 |
6,861.97 |
580.03 |
4,931.60 |
Short Term Provisions |
24.14 |
19.46 |
18.38 |
23.14 |
21.69 |
1,798.55 |
Provision for Tax |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,668.66 |
Other Provisions |
24.14 |
19.46 |
18.38 |
23.14 |
21.69 |
129.89 |
Total Current Liabilities |
17,418.35 |
12,073.93 |
8,982.72 |
15,630.22 |
10,073.34 |
21,033.03 |
Total Liabilities |
211,554.25 |
170,524.50 |
163,541.00 |
123,563.48 |
84,030.82 |
66,899.71 |
ASSETS |
Loans (Non - Current Assets) |
191,423.25 |
146,686.87 |
141,376.05 |
112,512.82 |
79,102.50 |
32,028.15 |
Gross Block |
2,863.85 |
2,278.09 |
2,032.05 |
1,133.27 |
788.99 |
592.30 |
Less: Accumulated Depreciation |
1,147.55 |
962.39 |
711.06 |
438.43 |
318.73 |
226.29 |
Net Block |
1,716.30 |
1,315.70 |
1,320.99 |
694.84 |
470.26 |
366.01 |
Capital Work in Progress |
13.27 |
7.07 |
0.00 |
0.00 |
0.00 |
0.00 |
Non Current Investments |
10,670.34 |
4,596.33 |
3,089.31 |
1,512.25 |
1,025.43 |
762.30 |
Long Term Investment |
10,670.34 |
4,596.33 |
3,089.31 |
1,512.25 |
1,025.43 |
762.30 |
Quoted |
10,061.61 |
3,806.40 |
2,822.52 |
1,256.75 |
778.05 |
763.24 |
Unquoted |
608.73 |
789.93 |
266.79 |
255.50 |
247.38 |
0.00 |
Long Term Loans & Advances |
345.44 |
275.80 |
294.69 |
189.09 |
88.31 |
2,008.94 |
Other Non Current Assets |
0.00 |
0.00 |
28.25 |
20.34 |
33.96 |
0.00 |
Total Non-Current Assets |
204,189.47 |
152,925.76 |
146,109.29 |
114,929.34 |
80,720.46 |
35,165.40 |
Current Assets Loans & Advances |
Currents Investments |
1,575.20 |
13,800.58 |
14,454.59 |
7,086.78 |
2,114.00 |
3,307.21 |
Quoted |
1,575.20 |
13,291.70 |
14,438.75 |
7,063.57 |
2,093.96 |
3,331.37 |
Unquoted |
0.00 |
508.88 |
15.84 |
23.21 |
20.04 |
0.00 |
Sundry Debtors |
1,265.89 |
1,096.86 |
952.56 |
808.70 |
638.88 |
25,654.78 |
Debtors Others |
1,265.89 |
1,096.86 |
952.56 |
808.70 |
638.88 |
0.00 |
Cash and Bank |
3,680.30 |
2,164.32 |
1,382.72 |
348.71 |
339.66 |
326.09 |
Cash in hand |
53.72 |
56.84 |
27.12 |
79.23 |
60.86 |
44.06 |
Balances at Bank |
3,626.58 |
2,107.48 |
1,355.60 |
269.48 |
278.80 |
282.03 |
Other Current Assets |
121.90 |
0.00 |
171.76 |
0.00 |
0.00 |
355.83 |
Interest accrued on Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.95 |
Other current_assets |
121.90 |
0.00 |
171.76 |
0.00 |
0.00 |
339.88 |
Short Term Loans and Advances |
721.49 |
536.98 |
470.08 |
389.95 |
217.82 |
2,090.40 |
Advances recoverable in cash or in kind |
141.27 |
145.53 |
303.07 |
349.17 |
217.82 |
504.82 |
Advance income tax and TDS |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,589.23 |
Other Loans & Advances |
580.22 |
391.45 |
167.01 |
40.78 |
0.00 |
-3.65 |
Total Current Assets |
7,364.78 |
17,598.74 |
17,431.71 |
8,634.14 |
3,310.36 |
31,734.31 |
Total Assets |
211,554.25 |
170,524.50 |
163,541.00 |
123,563.48 |
84,030.82 |
66,899.71 |
Contingent Liabilities |
2,924.14 |
2,212.90 |
2,256.08 |
1,629.31 |
1,327.59 |
1,222.11 |
Total Debt |
165,231.92 |
131,633.54 |
129,806.43 |
101,587.85 |
66,557.22 |
49,249.54 |
Book Value |
717.97 |
608.63 |
535.29 |
339.07 |
274.12 |
175.56 |
Adjusted Book Value |
717.97 |
608.63 |
535.29 |
339.07 |
274.12 |
175.56 |