(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 |
EQUITY AND LIABILITIES | 0 | 0 | 0 |
Share Capital | 48.98 | 239.66 | 230.96 |
Equity - Authorised | 251.00 | 50.00 | 36.00 |
Equity - Issued | 48.98 | 40.63 | 32.90 |
Equity Paid Up | 48.98 | 40.63 | 32.90 |
Equity Shares Forfeited | 0.00 | 0.00 | 0.00 |
Adjustments to Equity | 0.00 | 0.00 | 0.00 |
Preference Capital Paid Up | 0.00 | 199.03 | 198.06 |
Face Value | 2.00 | 100.00 | 100.00 |
Share Warrants & Outstandings | 0.00 | 0.00 | 0.00 |
Total Reserves | 566.17 | 212.54 | -4.50 |
Securities Premium | 422.70 | 192.25 | 0.95 |
Capital Reserves | 0.00 | 0.00 | 0.00 |
Profit & Loss Account Balance | 143.47 | 20.29 | -5.45 |
General Reserves | 0.00 | 0.00 | 0.00 |
Other Reserves | 0.01 | 0.00 | 0.00 |
Reserve excluding Revaluation Reserve | 566.17 | 212.54 | -4.50 |
Revaluation reserve | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 615.15 | 452.19 | 226.46 |
Minority Interest | 0.00 | 0.00 | 0.00 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 |
Secured Loans | 37.39 | 32.77 | 40.99 |
Non Convertible Debentures | 0.00 | 0.00 | 0.00 |
Converible Debentures & Bonds | 0.00 | 0.00 | 0.00 |
Packing Credit - Bank | 0.00 | 0.00 | 0.00 |
Inter Corporate & Security Deposit | 0.00 | 0.00 | 0.00 |
Term Loans - Banks | 7.65 | 0.00 | 0.10 |
Term Loans - Institutions | 0.00 | 0.00 | 0.00 |
Other Secured | 29.74 | 32.77 | 40.89 |
Unsecured Loans | 16.50 | 14.86 | 8.99 |
Fixed Deposits - Public | 0.00 | 0.00 | 0.00 |
Loans and advances from subsidiaries | 0.00 | 0.00 | 0.00 |
Inter Corporate Deposits (Unsecured) | 0.00 | 0.00 | 0.00 |
Foreign Currency Convertible Notes | 0.00 | 0.00 | 0.00 |
Long Term Loan in Foreign Currency | 0.00 | 0.00 | 0.00 |
Loans - Banks | 6.46 | 5.47 | 4.16 |
Loans - Govt. | 0.00 | 0.00 | 0.00 |
Loans - Others | 0.00 | 0.00 | 0.00 |
Other Unsecured Loan | 10.04 | 9.38 | 4.83 |
Deferred Tax Assets / Liabilities | 12.77 | 20.81 | 13.84 |
Deferred Tax Assets | 2.34 | 2.21 | 15.86 |
Deferred Tax Liability | 15.11 | 23.02 | 29.70 |
Other Long Term Liabilities | 20.96 | 6.24 | 6.24 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 0.42 | 0.00 | 0.00 |
Total Non-Current Liabilities | 88.03 | 74.68 | 70.06 |
Current Liabilities | 0 | 0 | 0 |
Trade Payables | 123.39 | 101.79 | 179.20 |
Sundry Creditors | 123.39 | 101.79 | 179.20 |
Acceptances | 0.00 | 0.00 | 0.00 |
Due to Subsidiaries- Trade Payables | 0.00 | 0.00 | 0.00 |
Other Current Liabilities | 43.41 | 31.21 | 40.53 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 |
Advances received from customers | 3.71 | 3.34 | 6.24 |
Interest Accrued But Not Due | 0.00 | 0.00 | 0.00 |
Share Application Money | 0.00 | 0.00 | 0.00 |
Current maturity of Debentures & Bonds | 0.00 | 0.00 | 0.00 |
Current maturity - Others | 0.00 | 0.00 | 0.00 |
Other Liabilities | 39.71 | 27.87 | 34.29 |
Short Term Borrowings | 314.14 | 273.07 | 286.85 |
Secured ST Loans repayable on Demands | 314.14 | 273.07 | 286.85 |
Working Capital Loans- Sec | 314.14 | 273.07 | 286.85 |
Buyers Credits - Unsec | 0.00 | 0.00 | 0.00 |
Commercial Borrowings- Unsec | 0.00 | 0.00 | 0.00 |
Other Unsecured Loans | -314.14 | -273.07 | -286.85 |
Short Term Provisions | 56.95 | 10.24 | 10.26 |
Proposed Equity Dividend | 0.00 | 0.00 | 0.00 |
Provision for Corporate Dividend Tax | 0.00 | 0.00 | 0.00 |
Provision for Tax | 48.79 | 9.31 | 9.97 |
Provision for post retirement benefits | 0.00 | 0.00 | 0.00 |
Preference Dividend | 0.00 | 0.00 | 0.00 |
Other Provisions | 8.16 | 0.94 | 0.28 |
Total Current Liabilities | 537.89 | 416.32 | 516.84 |
Total Liabilities | 1241.07 | 943.19 | 813.36 |
ASSETS | 0 | 0 | 0 |
Gross Block | 153.13 | 142.20 | 127.77 |
Less: Accumulated Depreciation | 86.26 | 77.85 | 69.99 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 |
Net Block | 66.88 | 64.34 | 57.78 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 3.37 | 0.00 | 0.00 |
Non Current Investments | 69.01 | 72.07 | 12.71 |
Long Term Investment | 69.01 | 72.07 | 12.71 |
Quoted | 0.00 | 0.00 | 0.00 |
Unquoted | 69.01 | 72.07 | 12.71 |
Long Term Loans & Advances | 0.10 | 0.20 | 0.20 |
Other Non Current Assets | 27.86 | 55.71 | 49.74 |
Total Non-Current Assets | 167.22 | 192.32 | 128.57 |
Current Assets Loans & Advances | 0 | 0 | 0 |
Currents Investments | 27.89 | 16.95 | 3.82 |
Quoted | 0.00 | 0.00 | 0.00 |
Unquoted | 27.89 | 16.95 | 3.82 |
Inventories | 322.04 | 299.03 | 281.17 |
Raw Materials | 185.56 | 128.02 | 126.01 |
Work-in Progress | 132.54 | 159.37 | 153.44 |
Finished Goods | 3.94 | 11.65 | 1.72 |
Packing Materials | 0.00 | 0.00 | 0.00 |
Stores and Spare | 0.00 | 0.00 | 0.00 |
Other Inventory | 0.00 | 0.00 | 0.00 |
Sundry Debtors | 635.66 | 315.79 | 212.85 |
Debtors more than Six months | 67.87 | 18.37 | 20.89 |
Debtors Others | 567.79 | 297.42 | 191.97 |
Cash and Bank | 9.71 | 24.37 | 5.40 |
Cash in hand | 0.03 | 2.42 | 0.34 |
Balances at Bank | 9.68 | 21.95 | 5.07 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 |
Other Current Assets | 33.51 | 33.45 | 63.21 |
Interest accrued on Investments | 0.53 | 0.81 | 0.02 |
Interest accrued on Debentures | 0.00 | 0.00 | 0.00 |
Deposits with Government | 0.00 | 0.00 | 0.05 |
Interest accrued and or due on loans | 0.00 | 0.00 | 0.00 |
Prepaid Expenses | 2.84 | 1.55 | 0.84 |
Other current_assets | 30.14 | 31.08 | 62.30 |
Short Term Loans and Advances | 42.18 | 56.47 | 111.57 |
Advances recoverable in cash or in kind | 41.43 | 38.73 | 65.90 |
Advance income tax and TDS | 0.00 | 0.00 | 0.00 |
Amounts due from directors | 0.00 | 0.00 | 0.00 |
Due From Subsidiaries | 0.00 | 0.00 | 0.00 |
Inter corporate deposits | 0.00 | 0.00 | 0.00 |
Corporate Deposits | 0.00 | 0.00 | 0.00 |
Other Loans & Advances | 0.75 | 17.75 | 45.67 |
Total Current Assets | 1070.99 | 746.06 | 678.03 |
Net Current Assets (Including Current Investments) | 533.10 | 329.75 | 161.19 |
Miscellaneous Expenses not written off | 2.87 | 4.81 | 6.75 |
Total Assets | 1241.07 | 943.19 | 813.36 |
Contingent Liabilities | 62.77 | 50.71 | 43.33 |
Total Debt | 382.72 | 327.06 | 342.15 |
Book Value | 25.00 | 611.29 | 65.79 |
Adjusted Book Value | 25.00 | 12.23 | 1.32 |