|
Mar 22 |
Mar 21 |
Mar 20 |
Mar 19 |
Mar 18 |
Mar 17 |
EQUITY AND LIABILITIES |
Share Capital |
765.88 |
765.81 |
719.54 |
679.22 |
679.22 |
679.22 |
Face Value |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
Share Warrants & Outstandings |
44.67 |
22.18 |
880.64 |
8.44 |
0.00 |
0.00 |
Total Reserves |
43,750.69 |
54,458.73 |
61,478.35 |
59,491.90 |
94,748.69 |
57,382.67 |
Securities Premium |
14,137.14 |
25,296.63 |
21,872.89 |
18,891.93 |
18,891.93 |
18,891.93 |
Capital Reserves |
1,164.20 |
1,164.20 |
1,164.20 |
1,164.20 |
1,164.20 |
1,164.20 |
Profit & Loss Account Balance |
22,946.58 |
16,582.83 |
35,882.82 |
40,719.28 |
71,818.12 |
59,053.14 |
Other Reserves |
5,502.77 |
11,415.07 |
2,558.44 |
-1,283.51 |
2,874.44 |
-21,726.60 |
Shareholder's Funds |
44,561.24 |
55,246.72 |
63,078.53 |
60,179.56 |
95,427.91 |
58,061.89 |
Minority Interest |
4,271.06 |
1,573.49 |
813.56 |
523.06 |
525.06 |
453.17 |
Secured Loans |
15,136.69 |
19,351.30 |
13,703.67 |
13,271.81 |
7,755.68 |
7,757.76 |
Non Convertible Debentures |
2,327.01 |
4,030.45 |
2,493.09 |
3,330.31 |
2,598.07 |
3,499.23 |
Term Loans - Banks |
11,213.85 |
12,101.89 |
11,015.94 |
9,744.57 |
4,909.55 |
4,062.68 |
Term Loans - Institutions |
1,345.10 |
2,992.85 |
6.50 |
0.00 |
0.00 |
0.00 |
Other Secured |
250.73 |
226.11 |
188.14 |
196.93 |
248.06 |
195.85 |
Unsecured Loans |
82,622.48 |
73,761.47 |
69,611.95 |
57,545.69 |
53,443.82 |
52,871.42 |
Foreign Currency Convertible Notes |
49,873.48 |
46,642.21 |
39,716.85 |
31,344.61 |
35,045.72 |
34,227.81 |
Loans - Banks |
22,790.25 |
20,468.26 |
20,956.80 |
18,182.90 |
8,753.12 |
9,475.88 |
Loans - Others |
0.00 |
168.19 |
157.09 |
44.07 |
55.67 |
54.12 |
Other Unsecured Loan |
9,958.75 |
6,482.81 |
8,781.21 |
7,974.11 |
9,589.31 |
9,113.61 |
Deferred Tax Assets / Liabilities |
-2,312.41 |
-2,964.46 |
-3,516.03 |
-3,660.07 |
1,967.10 |
-3,283.34 |
Deferred Tax Assets |
18,867.91 |
18,935.72 |
19,952.45 |
18,861.05 |
14,924.49 |
17,890.16 |
Deferred Tax Liability |
16,555.50 |
15,971.26 |
16,436.42 |
15,200.98 |
16,891.59 |
14,606.82 |
Other Long Term Liabilities |
18,831.32 |
20,280.99 |
17,780.94 |
16,871.09 |
13,904.33 |
16,818.12 |
Long Term Provisions |
12,955.89 |
13,606.76 |
14,736.69 |
11,854.85 |
10,948.44 |
20,988.48 |
Total Non-Current Liabilities |
127,233.97 |
124,036.06 |
112,317.22 |
95,883.37 |
88,019.37 |
95,152.44 |
Current Liabilities |
Trade Payables |
69,750.33 |
76,040.15 |
66,398.21 |
71,690.67 |
76,939.83 |
62,532.57 |
Sundry Creditors |
59,970.38 |
68,179.84 |
63,626.88 |
68,513.53 |
72,038.41 |
57,698.33 |
Acceptances |
9,779.95 |
7,860.31 |
2,771.33 |
3,177.14 |
4,901.42 |
4,834.24 |
Other Current Liabilities |
51,530.82 |
46,111.77 |
46,324.13 |
42,402.11 |
38,902.04 |
32,036.67 |
Advances received from customers |
3,497.23 |
2,418.27 |
1,125.36 |
1,739.61 |
1,344.74 |
1,711.15 |
Interest Accrued But Not Due |
1,746.37 |
1,602.80 |
1,285.10 |
1,059.58 |
1,095.72 |
943.24 |
Current maturity of Debentures & Bonds |
4,083.33 |
6,211.01 |
5,644.52 |
5,309.11 |
4,838.80 |
2,802.30 |
Current maturity - Others |
0.00 |
0.00 |
0.00 |
0.00 |
22.23 |
22.13 |
Other Liabilities |
42,203.89 |
35,879.69 |
38,269.15 |
34,293.81 |
31,600.55 |
26,557.85 |
Short Term Borrowings |
17,378.38 |
21,662.79 |
16,362.53 |
20,150.26 |
16,794.85 |
13,859.94 |
Secured ST Loans repayable on Demands |
4,801.28 |
6,298.57 |
7,110.88 |
8,177.87 |
5,275.41 |
4,874.78 |
Other Unsecured Loans |
12,577.10 |
15,364.22 |
9,251.65 |
11,972.39 |
11,519.44 |
8,985.16 |
Short Term Provisions |
12,020.16 |
13,934.47 |
11,369.18 |
11,214.39 |
9,512.57 |
7,200.34 |
Provision for Tax |
1,253.85 |
1,086.44 |
1,040.14 |
1,017.64 |
1,559.07 |
1,392.58 |
Provision for post retirement benefits |
96.67 |
1,071.93 |
255.54 |
1,107.87 |
106.64 |
68.93 |
Other Provisions |
10,669.64 |
11,776.10 |
10,073.50 |
9,088.88 |
7,846.86 |
5,738.83 |
Total Current Liabilities |
150,679.69 |
157,749.18 |
140,454.05 |
145,457.43 |
142,149.29 |
115,629.52 |
Total Liabilities |
326,749.08 |
338,605.45 |
316,663.36 |
302,043.42 |
327,191.81 |
269,297.02 |
ASSETS |
Gross Block |
324,096.02 |
313,692.35 |
270,578.56 |
232,516.97 |
213,209.05 |
163,512.21 |
Less: Accumulated Depreciation |
185,240.57 |
174,984.74 |
143,471.42 |
121,282.50 |
91,795.19 |
67,568.13 |
Net Block |
138,855.45 |
138,707.61 |
127,107.14 |
111,234.47 |
121,413.86 |
95,944.08 |
Capital Work in Progress |
3,529.04 |
8,377.14 |
8,599.56 |
8,538.17 |
16,142.94 |
10,186.83 |
Non Current Investments |
6,670.31 |
5,569.09 |
5,446.94 |
6,240.89 |
5,651.65 |
5,296.77 |
Long Term Investment |
6,670.31 |
5,569.09 |
5,446.94 |
6,240.89 |
5,651.65 |
5,296.77 |
Quoted |
1,345.52 |
499.39 |
316.46 |
755.37 |
36.64 |
285.38 |
Unquoted |
5,324.79 |
5,069.70 |
5,130.48 |
5,485.52 |
5,615.01 |
5,011.39 |
Long Term Loans & Advances |
3,703.70 |
3,888.53 |
4,017.16 |
2,908.28 |
2,730.65 |
3,415.38 |
Other Non Current Assets |
20,290.99 |
22,588.65 |
24,882.58 |
26,344.78 |
21,389.31 |
14,822.20 |
Total Non-Current Assets |
179,771.54 |
191,717.81 |
197,076.11 |
178,612.26 |
191,218.97 |
153,177.27 |
Current Assets Loans & Advances |
Currents Investments |
22,709.22 |
19,051.19 |
10,861.54 |
9,529.83 |
15,161.10 |
15,041.15 |
Quoted |
685.62 |
0.00 |
0.00 |
0.92 |
303.28 |
0.00 |
Unquoted |
22,023.60 |
19,051.19 |
10,861.54 |
9,528.91 |
14,857.82 |
15,041.15 |
Inventories |
35,240.34 |
36,088.59 |
37,456.88 |
39,013.73 |
42,137.63 |
35,085.31 |
Raw Materials |
4,032.42 |
3,029.64 |
2,103.36 |
2,328.44 |
3,019.28 |
2,159.53 |
Work-in Progress |
5,596.54 |
4,373.48 |
4,550.29 |
3,891.76 |
4,043.17 |
3,642.56 |
Finished Goods |
23,885.39 |
27,313.14 |
29,631.77 |
31,512.70 |
33,875.53 |
28,235.17 |
Stores  and Spare |
208.02 |
185.33 |
189.84 |
201.38 |
208.72 |
216.12 |
Other Inventory |
1,517.97 |
1,187.00 |
981.62 |
1,079.45 |
990.93 |
831.93 |
Sundry Debtors |
12,442.12 |
12,679.08 |
11,172.69 |
18,996.17 |
19,893.30 |
14,075.55 |
Debtors Others |
13,293.68 |
13,668.27 |
12,286.69 |
19,966.27 |
21,154.97 |
15,452.99 |
Cash and Bank |
40,669.19 |
46,792.46 |
33,726.97 |
32,648.82 |
34,613.91 |
36,077.88 |
Cash in hand |
11.47 |
11.11 |
6.96 |
29.21 |
31.42 |
32.62 |
Balances at Bank |
40,501.48 |
46,753.43 |
33,674.94 |
32,234.01 |
34,183.05 |
35,933.95 |
Other cash and bank balances |
156.24 |
27.92 |
45.07 |
385.60 |
399.44 |
111.31 |
Other Current Assets |
5,456.46 |
5,095.61 |
4,424.09 |
3,110.71 |
4,514.96 |
2,748.19 |
Interest accrued on Investments |
27.49 |
53.64 |
47.45 |
17.37 |
3.89 |
5.76 |
Prepaid Expenses |
2,029.30 |
1,220.13 |
1,334.36 |
1,210.68 |
1,440.35 |
1,106.21 |
Other current_assets |
3,399.67 |
3,821.84 |
3,042.28 |
1,882.66 |
3,070.72 |
1,636.22 |
Short Term Loans and Advances |
29,936.36 |
26,959.91 |
21,750.65 |
19,969.66 |
17,066.75 |
13,091.67 |
Advances recoverable in cash or in kind |
2,988.03 |
2,705.88 |
2,229.95 |
2,570.99 |
2,762.23 |
1,087.29 |
Advance income tax and TDS |
259.84 |
865.31 |
142.80 |
184.37 |
208.91 |
223.36 |
Inter corporate deposits |
4.30 |
4.30 |
4.69 |
2.31 |
0.32 |
0.31 |
Other Loans & Advances |
26,684.19 |
23,384.42 |
19,373.21 |
17,211.99 |
14,095.29 |
11,780.71 |
Total Current Assets |
146,453.69 |
146,666.84 |
119,392.82 |
123,268.92 |
133,387.65 |
116,119.75 |
Total Assets |
326,749.08 |
338,605.45 |
316,663.36 |
302,043.42 |
327,191.81 |
269,297.02 |
Contingent Liabilities |
4,687.32 |
4,233.23 |
3,868.33 |
4,849.48 |
2,142.04 |
4,894.21 |
Total Debt |
139,677.04 |
135,904.51 |
118,810.52 |
106,001.87 |
88,950.47 |
78,603.98 |
Book Value |
116.26 |
144.23 |
172.89 |
177.19 |
281.01 |
170.98 |
Adjusted Book Value |
116.26 |
144.23 |
172.89 |
177.19 |
281.01 |
170.98 |