MIRA INFORM REPORT

 

 

Report Date :

17.01.2008

 

IDENTIFICATION DETAILS

 

Name :

AL-NOOR SUGAR MILLS LIMITED

 

 

Registered Office :

96 - A, Sindhi Muslim Society, Karachi

 

 

Country :

Pakistan

 

 

Financials (as on) :

30.09.2007

 

 

Date of Incorporation :

1969

 

 

Com. Reg. No.:

2706/19690807

 

 

Legal Form :

Public Limited Company

 

 

Line of Business :

Manufacturing and Sale of Sugar and Medium Density Fiber Board

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 


                       

Business Name

 
AL-NOOR SUGAR MILLS LIMITED

 

 

Full Address       

 

 

Registered Address

96 - A, Sindhi Muslim Society, Karachi, Pakistan

                       

Tel

92 (21) 4550161, 4550162, 4550163

Fax

92 (21) 4556675

Email

alnoor@fascom.com

 

 

Factory Location

 

Shahpur Jahania, P.O. Noor

Jahania, Taluka Moro,

District, Nawabshah, Pakistan

 

 

Short Description Of Business

 

Nature of Business

Manufacturing and sale of Sugar and Medium Density Fiber Board

Year Established

1969

Registration #

2706/19690807

 

 

Auditors

 

M. Yousuf Adil Saleem & Co.

(Chartered Accountants)

 

 

Legal Status

 

Al-Noor Sugar Mills Limited was incorporated in Pakistan as a Public Limited Company. The Company is currently listed on Karachi & Lahore Stock Exchanges.

 

 

Details of Chief Executive / Directors

 

Names

Designation

Mr. Ismail H. Zakaria

 

Mr. Suleiman Ayoob

 

Mr. Yousuf Ayoob

 

Mr. A. Aziz Ayoob

 

Mr. Shamim Ahmad

 

Mr. Mohammad Asif

 

Mr. Zia I. Zakaria

 

Mr. Salim Ayoob

 

Mr. Zohair Zakaria

 

Mr. Noor Mohammad

Chairman & Managing Director

 

Director

 

Director

 

Director

 

Director

 

Director

 

Director

 

Director

 

Director

 

Director

 

 

Categories of Shareholders

 

Categories of Shareholders

Number

Shares Held

Percentage

Individuals

Joint Stock Companies

Insurance Companies

Financial Institutions

Modaraba Companies

Others

1433

16

2

5

2

1

12,708,966

412,138

571,277

4,751,871

16,000

110,000

68.92

2.27

2.77

25.42

0.59

0.03

 

 

Subsidiaries / Associated Companies

 

(1) Al-Noor MDF Board Industries, Pakistan.(Subsidiary of Al-Noor Sugar Mills Limited)

(2) First Al-Noor Trading Corporation (Pvt) Ltd, Pakistan.

(3) First Al-Noor Modaraba, Pakistan.

(4) Shahmurad Sugar Mills Limited, Pakistan.

(5) Al-Noor Fertilizers Limited, Pakistan.

(6) Associated Corporation (Pvt) Limited, Pakistan.

 

 

Products

 

Engaged in manufacturing and sale of Sugar and Medium Density Fiber Board by their Brand Name “AL-NOOR” (for Sugar) & “LASANI” (For Density Fiber Board)

 

 

Number of Employees

 

More than 300

 

 

 

Capacity And Production

 

2006                             2005                                                                                         ------------------------       -------------------------

Quantity          Days      Quantity          Days

(Metric Tons)                (Metric tons)

 

Sugar Unit

 

Capacity                                   71,400              120      71,400 120

Actual Production                      68,310              146      70,702            126

 

 

MDF Board Unit

 

Capacity                                   43,000              300      22,500             300

Actual Production                      38,500              330      30,348             326

 

 

Customers

 

Various Local Traders (Approximately 80)

 

 

Bankers

 

Habib Bank Limited, Pakistan.

Habib Metropolitan Bank Limited, Pakistan.

Faysal Bank Limited, Pakistan.

Bank Alfalah Limited, Pakistan.

PICIC Commercial Bank Limited, Pakistan.

CITIBANK, NA.

NIB Bank Limited, Pakistan.

 

 

Financial Position

 

Sound

 

 

Performance Review

 

Sugar Cane Division

 

The sugarcane crop was good during the year under review, but a lower recovery rate was witnessed due to heavy rain at times of harvest. Due to ample supply of water and enhancement in the sugar cane price the cultivators were encouraged towards growing sugarcane crop. Therefore the availability of sugarcane for crushing was much higher as compared to prior periods. The Government of Sindh through a notification increased the minimum support price of sugarcane to Rs. 67/= per 40 Kgs. It was an understanding through Pakistan Sugar Mills Association with the Government that sugar price in the open market would be maintained at Rs. 31/= per Kg but sugar price in the market reduced as low as Rs. 24/= per Kg. In the sugar industry the sugarcane cost accounts for more than 75% of the total cost of production and increased cost of sugarcane and reduced price of the sugar in the market has resulted in a loss situation to the sugar mills in Sindh.

 

 

Medium Density Fibre (MDF) Board Division

 

The plant during the period under review operated well and produced 38,500 Metric Tons of Lasani Wood as against 30,348 metric tons produced last year. This output included 447,870 laminated sheets as against 340,640 sheets produced last year. Laminated products have established their acceptability in the market and as a result its demand has increased considerably. Operating profit of the division amounted to Rs. 163.342 million as against Rs. 121.636 million earned last year. Some of the output of the board division was also exported to Afghanistan. In order to provide further value addition, B.M.R. of Rs. 20.98 million was also incurred. The plant during the period under review operated well and produced 38,500 Metric Tons of Lasani Wood as against 30,348 metric tons produced last year. This output included 447,870 laminated sheets as against 340,640 sheets produced last year. Laminated products have established their acceptability in the market.

 

 

Future Outlook

 

Sugar Cane Division

 

During the period under review the production of sugar increased to 3.519 million metric tons as against 2.992 million metric tons produced last year on over all country basis. This indicates an increase of 18% over last year. The yearly requirements of the country are around 4.10 million metric tons. In addition to the current year’s production, there was 1.273 million metric tons carry over stock of the sugar with the sugar mills, private sector importers and trading corporations of Pakistan. Thus the total availability of sugar was 4.799 million metric tons i.e. in excess of the total requirements of the Country.

 

 

Medium Density Fibre (MDF) Board Division

 

The construction industry in the country is progressing well and yet there remains significant shortage of housing in the country. MDF board plays an important role in the furnishing of the residential units. From the past experience, it appears that the existing manufacturing units of MDF board would not be able to meet the expected enhanced demand of the product. Export Avenue is also opening and every manufacturing unit is trying to capture the market. It appears that in the years to come, capacity of the plant has to be enhanced in order to meet the requirements of the Country. These steps are expected to bring good results for MDF Board Division in the years ahead. Further more. Prospects of co-generation of power are also being explored to provide or sustainable and cheaper power source.

 

 

Memberships

 

All Pakistan Sugar Mills Association.(APSMA)

 

 

Foreign Exchange Rates

 

Currency

 

Unit

Pakistani Rupee

US Dollar

1

Rs. 62.50

UK Pound

1

Rs. 122.30

Euro

1

Rs.  92.40

 

Group History

 

Before partition, in Calcutta, there was a company namely 'A Rahim Usman & Company' which was very prominent in sugar and rice business. They had a sugar factory at Motipur (Bihar), which was considered number two sugar factory in India. After partition, some of the brothers migrated to Pakistan and started the business in Karachi under the name and style of 'Rahmania Trading Company', which was later on converted by the partners into separate companies, one. of which was under the name and style of Noori Trading Corporation (Private) Limited, and the other in the names of 'Rahimi Limited' in Karachi and 'Rahimani Company' and 'Rahimi Limited' in East Pakistan. Noori Trading Corporation (private) Limited expanded business as industrial group which is known presently as 'Al-Noor Group of Companies' which consists of: Noori Trading Corporation (private) Limited (parent company), Al-Noor Sugar Mills Limited, (presently a public limited company, Shah Murad Sugar Mills Limited (presently a public limited industrial company), Al-Noor Fertiliser Industries Limited, Al-Noor MDF Board Subsidiary Industrial concern under Al-Noor Sugar Mills Limited. (This industry is presently producing medium density fibre board sheets known as 'LASANI' wood, Associated Corporation (private) Limited (This Company is working as builders and construction company). The main office of this group is situated in Karachi. Al-Noor Sugar Mills Limited is at Shahpur Jehania, Moro (District Nawabshah) and Shah Murad Sugar Mills Limited is at Jhok Sharif (District Thatta). Al-Noor MDFB is also in Shahpur Jehania, Moro. The Chairman of this industrial group of companies is Mr. Ismail Haji Zakaria.

 

 

Comments

 

Subject Company is well known and all the directors are resourceful and experienced businessmen. Trade relations are reported as fair.  Payments to creditors etc are reported as normal. The Company can be considered for normal business dealings at usual trade terms and conditions.

 

 

 

 


AL-NOOR SUGAR MILLS LIMITED

 

 

 

 

 

 

BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

 

 

AS AT SEPTEMBER 30, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Restate)

 

 

 

 

 

 

 

(Restate)

 

 

 

Note

2007

 

2006

 

 

 

 

Note

2007

 

2006

 

 

 

 

Rupees in '000

 

 

 

 

 

Rupees in '000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHARE CAPITAL AND RESERVES

 

 

 

NON - CURRENT ASSETS

 

 

Authorised capital

 

 

 

 

 

 

 

 

 

 

 

 

20,000,000 (2006 : 20,000,000)

 

 

 

 

 

Property, plant and equipment

13

  1,527,982

 

  1,472,955

ordinary shares of Rs. 10 each

    200,000

 

     200,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued, subscribed and paid-up

 

 

 

 

 

 

 

 

 

 

 

capital

 

 

3

    185,703

 

     185,703

 

 

 

 

 

 

 

 

General revenue reserve

 

    190,000

 

     190,000

 

Long-term investments

14

       10,263

 

         8,607

Unappropriated profits

 

    154,659

 

     111,468

 

 

 

 

 

 

 

 

 

 

 

 

    530,362

 

     487,171

 

 

 

 

 

 

 

 

Surplus on revaluation of property,

 

 

 

 

 

 

 

 

 

 

plant and equipment

4

    337,261

 

     369,288

 

Long-term deposits

15

       11,317

 

       10,742

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long term financing

5

    325,000

 

       67,470

 

 

 

 

 

 

 

 

Liabilities against assets subject to

 

 

 

 

 

 

 

 

 

 

finance lease

 

6

      70,840

 

       77,568

 

 

 

 

 

 

 

 

Long term deposits

 

        4,874

 

         5,035

 

 

 

 

 

 

 

 

Deferred liabilities

7

    346,074

 

     344,112

 

CURRENT ASSETS

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

Stores, spares and loose tools

     144,818

 

     131,668

 

 

 

 

 

 

 

 

Stock-in-trade

 

 

     393,723

 

     230,809

Trade and other payables

8

    317,484

 

     187,470

 

Trade debts

 

 

       28,978

 

       43,166

Interest/mark up accrued

9

      14,446

 

       25,138

 

Unsecured - considered goods

 

 

 

Short term borrowings

10

    270,955

 

     397,809

 

Loans and advances

     144,861

 

     109,388

Current portion of non-current liabilities

11

    118,679

 

     105,139

 

Trade deposits and short-term

         5,254

 

         3,638

Provision for income tax

 

        2,089

 

         7,460

 

prepayments

 

 

       23,271

 

       13,993

 

 

 

 

    723,653

 

     723,016

 

Other receivables

 

       47,597

 

       48,694

 

 

 

 

 

 

 

 

Cash and bank balances

     788,502

 

     581,356

CONTINGENCIES AND COMMITMENTS

12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 2,338,064

 

  2,073,660

 

 

 

 

 

  2,338,064

 

  2,073,660

 

 

 

AL-NOOR SUGAR MILLS LIMITED

 

 

 

PROFIT & LOSS ACCOUNT

 

 

 

 

FOR THE YEAR ENDED SEPTEMBER 30, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note

2007

 

2006

 

 

 

 

 

Rupees in '000

 

 

 

 

 

 

 

 

Sales

 

 

 

22

         2,382,212

 

          2,698,535

Cost of sales

 

 

23

       (2,055,009)

 

        (2,283,228)

Gross profit

 

 

 

            327,203

 

             415,307

 

 

 

 

 

 

 

 

Profit from trading activities

 

24

                3,510

 

                 3,122

Other operating income

 

25

                4,363

 

                 6,841

 

 

 

 

 

            335,076

 

             425,270

 

 

 

 

 

 

 

 

Distribution cost

 

 

26

            (10,492)

 

               (7,191)

Administration expenses

 

27

          (111,679)

 

             (93,221)

Other operating expenses

 

28

              (9,536)

 

             (19,188)

Finance cost

 

 

29

          (162,456)

 

           (125,693)

Share of profit / (loss) of associated undertakings

14

              (1,154)

 

                 2,177

Profit before taxation

 

 

 

              39,759

 

             182,154

 

 

 

 

 

 

 

 

Provision for taxation

 

 

30

            (12,835)

 

             (65,387)

Net profit for the year

 

 

 

              26,924

 

             116,767

 

 

 

 

 

 

 

 

Earnings per share - Basic and diluted

31

Rs. 1.45

 

Rs. 6.29


 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions