MIRA INFORM REPORT

 

 

Report Date :

08.03.2011

 

IDENTIFICATION DETAILS

 

Name :

BSL LIMITED

 

 

Registered Office :

26, Industrial Area, P.B. No. 17, Bhilwara – 311001, Rajasthan

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

24.10.1970

 

 

Com. Reg. No.:

002266

 

 

CIN No.:

[Company Identification No.]

L24302RJ1970PLC002266

 

 

Legal Form :

Public Limited Liability Company. The Company’s Share are Listed on Stock Exchange

 

 

Line of Business :

Manufacture of Polyester-Viscose, Polyester-Woollen and 100% Woollen Fabrics, Polyester-Wool Blended and 100% Woollen and Worsted yarn.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

 

Satisfactory

 

Maximum Credit Limit :

USD 2300000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. Profitability of the company appears to be low. Trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for small to mediocre business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

LOCATIONS

 

Registered Office :

26, Industrial Area, Gandhi Nagar, Post Box No. 17, Bhilwara – 311001, Rajasthan, India

Tel. No.:

91-1482-246801 / 6

Fax No.:

91-1482-246807 / 246157

E-Mail :

accounts@bslsuitings.com

info@bslsuitings.com

Website :

www.bslltd.com

 

 

Corporate Office :

Bhilwara Towers, A-12, Sector-1, Noida, NCR, Delhi, India

Tel. No.:

91-120-2541810

E-Mail :

contact@bhilwarainfo.com

 

 

Factory 1 :

Mandpam, Bhilwara – 31001, Rajasthan, India 

Tel. No.:

91-1482- 249101

Fax No.:

91-1482- 249110

E-Mail :

bslmdp@sancharnet.in

 

 

Factory 2 :

Village Gorera, Jaisalmer – 345001, Rajasthan, India

 

 

Branches :

401, "Elgin Chamber", Ashutosh Mukharjee Road, Kolkata, India
Ph: 91-33- 24767186-188
Fax: 91-33-476-7320
Email: bslltd@giasc101.vsnl.net.in
 
63, Maker Chamber VI, Nariman Point, Mumbai, Maharashtra, India
Ph:91-22-22831712-22836664
Email: bsl@bom5.vsnl.net.in

 
40-41, Community Centre, New Friends Colony, New Delhi-110065, India
Ph: 91-11-26831491/26822997

 

 

DIRECTORS

 

As On 31.03.2010

 

Name :

Mr. Arun Churiwal

Designation :

Chairman and Managing Director

 

 

Name :

Mr. Ravi Jhunjhunwala

Designation :

Director

 

 

Name :

Mr. Shekhar Agarwal

Designation :

Director

 

 

Name :

Mr. Salil Bhandhari

Designation :

Director

 

 

Name :

Mr. Sushil Kumar Churiwala

Designation :

Additional Director

 

 

Name :

Mr. Susil Jhunjhunwala

Designation :

Director

 

 

Name :

Mr. A. N. Choudhary

Designation :

Director

 

 

Name :

Mr. Nivedan Churiwal

Designation :

Executive Director

 

 

KEY EXECUTIVES

 

Name :

Mr. Praveen Jain

Designation :

CFO and Company Secretary

 

 

Name :

Mr. V.K. Gupta

Designation :

Vice-President (Weaving)

 

 

Name :

Mr. M.C. Maheshwari

Designation :

Vice President (Export)

 

 

Name :

Mr. S. Sengupta

Designation :

Vice President (Spinning)

 

 

Name :

Mr. V. B. Arora

Designation :

Vice President (Marketing)

 

 

Name :

Mr. A. K. Mehta

Designation :

Vice-President (Processing and Silk)

 

 

Name :

Mr. J. C. Soni

Designation :

Business Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.12.2010

 

Names of Shareholders

No. of Shares

Percentage of Holding

(A) Shareholding of Promoter and Promoter Group

 

 

(1) Indian

 

 

Individuals / Hindu Undivided Family

1,115,865

10.84

Bodies Corporate

4,406,207

42.81

Sub Total

5,522,072

53.65

(2) Foreign

 

 

Bodies Corporate

287,000

2.79

Sub Total

287,000

2.79

Total shareholding of Promoter and Promoter Group (A)

5,809,072

56.44

(B) Public Shareholding

 

 

(1) Institutions

 

 

Mutual Funds / UTI

450

-

Financial Institutions / Banks

1,183,277

11.50

Sub Total

1,183,727

11.50

(2) Non-Institutions

 

 

Bodies Corporate

748,147

7.27

Individuals

 

 

Individual shareholders holding nominal share capital up to Rs. 0.100 million

2,082,777

20.24

Individual shareholders holding nominal share capital in excess of Rs. 0.100 million

399,996

3.89

Any Others (Specify)

68,449

0.67

Non Resident Indians

68,449

0.67

Sub Total

3,299,369

32.06

Total Public shareholding (B)

4,483,096

43.56

Total (A)+(B)

10,292,168

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

-

-

(1) Promoter and Promoter Group

-

-

(2) Public

-

-

Sub Total

-

-

Total (A)+(B)+(C)

10,292,168

-

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture of Polyester-Viscose, Polyester-Woollen and 100% Woollen Fabrics, Polyester-Wool Blended and 100% Woollen and Worsted yarn.

 

 

Products :

Product Description

 

ITC Code

Fabrics made of Man Made Fibres

5515

Woollen / Worsted Blended Fabrics

5112

Woollen / Worsted Blended Yarn

5107

 

PRODUCTION STATUS AS ON 31.03.2009

 

Particulars

Unit

 

Installed Capacity

Actual Production

In Millions

Looms

--

 

134

--

Worsted Spinning Spindles

--

 

8768

--

Synthetic Spinning Spindles

--

 

17136

 

Worsted Yarn

Kg

 

7904

0.703

PV Yarn

Kg

 

--

2.838

Fabrics

Mtrs

 

--

14.765

Readymade Garments

Nos

 

--

0.004

Worsted Yarn (Job Work)

Kg

 

--

0.113

Wind Power

Units

 

--

3.669

 

 

GENERAL INFORMATION

 

Bankers :

  • The Bank of Rajasthan Limited
  • Oriental Bank of Commerce
  • State Bank of India
  • Union Bank of India
  • IDBI Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2010 (Rs. In Millions)

31.03.2009 (Rs. in Millions )

Rupee Term Loans

582.402

607.845

Working Capital Loans

531.864

543.616

Total

1114.266

1151.461

 

Note:

 

1) The Term Loans from Banks are secured by way of joint equitable mortgage / hypothecation of all immoveable and movable existing and future assets of the Company except book debts ranking par! passu subject to prior charge created / to be created in favour of the Company's bankers on stocks of raw materials, semi-finished, finished goods for working capital.

 

2) Term loans aggregating Rs.78.220 millions repayable within one year.

 

3) Bank loans for working capital are secured against hypothecation of stocks of raw materials, finished goods and goods in process. The same is also secured by second charge created/to be created in favour of Company's Bankers by way of joint equitable mortgage on immovable properties of the Company which is ranking pari passu.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

A.L. Chechani and Company

Chartered Accountants

Address :

Bhilwara, Rajasthan, India

 

 

Advisor Name :

R.N. Gupta

 

 

Associates and Joint Venture:

  • Rivoli Textiles (Retail Showroom at Dubai)

 

 

Other Related Parties :

  • RSWM Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

29000000

Equity Shares

Rs.10/- each

Rs. 290.000 Millions

500000

Redeemable Cumulative Preferences Shares

Rs. 100 /- each

Rs. 50.000 Millions

 

 

 

 

 

Total

 

Rs. 340.000 Millions

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

10292168

Equity Shares

Rs.10/- each

Rs. 102.922 Millions

 

 

 

 

 

Note:

 

i) 2920 Equity Shares have been issued at par pursuant to a contract without payment being received in cash,

 

ii) Allotment of 987 Equity shares has been kept in abeyance pending litigation.

 

iii) During the year 29,57,469 Fully paid up Equity Shares of Rs. 10/- each have been issued for consideration other than cash, pursuant to Scheme of Amalgamation of erstwhile Bhilwara Processors Limited with the Company as approved by the Hon'ble High Court Rajasthan Jddhpur.

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

102.922

73.347

73.347

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

489.945

328.383

327.881

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

592.867

401.730

401.228

LOAN FUNDS

 

 

 

1] Secured Loans

1114.266

1151.461

1253.346

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

1114.266

1151.461

1253.346

DEFERRED TAX LIABILITIES

85.402

50.149

49.446

 

 

 

 

TOTAL

1792.535

1603.340

1704.020

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

968.635

810.669

895.054

Capital work-in-progress

6.946

5.628

0.000

 

 

 

 

INVESTMENT

0.003

0.003

0.003

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

572.602
463.209

493.934

 

Sundry Debtors

309.959
312.668

313.697

 

Cash & Bank Balances

3.311
4.018

4.452

 

Other Current Assets

164.069
132.667

205.653

 

Loans & Advances

21.909
20.883

19.426

Total Current Assets

1071.850
933.445

1037.162

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

108.298
45.375

 

 

Other Current Liabilities

120.463
93.883

216.738

 

Provisions

26.138
7.147

11.461

Total Current Liabilities

254.899
146.405

228.199

Net Current Assets

816.951
787.040

808.963

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

1792.535

1603.340

1704.020

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

2177.478

1877.916

1780.195

 

 

Other Income

0.712

9.577

11.856

 

 

TOTAL                                     (A)

2178.190

1887.493

1792.051

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Materials

905.135

792.606

783.359

 

 

Payment to and Provision for Employees

259.610

172.399

163.786

 

 

Operational and Other Expenses

707.621

697.844

747.070

 

 

Increase/(Decrease) in Finished Goods

10.372

(0.671)

(41.305)

 

 

TOTAL                                     (B)

1882.738

1662.178

1652.910

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

295.452

225.315

139.141

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

110.267

126.430

128.143

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

185.185

98.885

10.998

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

123.755

96.393

99.579

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

61.430

2.492

(88.581)

 

 

 

 

 

Less

TAX                                                                  (I)

23.544

1.990

(23.075)

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

37.886

0.502

(65.506)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

10.579

10.077

 

 

 

 

 

Add

BALANCE BROUGHT FROM AMALGAMATING COMPANY

1.350

0.000

NA

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Proposed Equity Share Dividend

7.719

0.000

 

 

 

Provision for Dividend Tax

1.282

0.000

 

 

BALANCE CARRIED TO THE B/S

40.814

10.579

 

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

1193.999

1070.702

999.237

 

TOTAL EARNINGS

1193.999

1070.702

999.237

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials (Wool, Fibre and Silk Yarn)

163.669

113.602

116.830

 

 

Stores & Spares

13.511

14.456

14.890

 

 

Capital Goods

2.486

1.988

8.029

 

TOTAL IMPORTS

179.666

130.046

139.749

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.68

0.07

--

 

 

 

QUARTERLY RESULTS

 

           

PARTICULARS

 

30.06.2010

30.09.2010

31.12.2010

Type

1st Quarter

2nd Quarter

3rd Quarter

Net Sales

571.500

756.600

604.600

Total Expenditure

493.600

675.600

515.000

PBIDT (Excl OI)

77.900

81.000

89.600

Other Income

0.100

0.200

0.500

Operating Profit

78.000

81.200

90.100

Interest

28.200

31.300

29.500

PBDT

49.800

49.900

60.600

Depreciation

30.600

31.300

32.100

Profit Before Tax

19.200

18.600

28.500

Tax

7.800

7.700

7.800

Profit After Tax

11.400

10.900

20.700

Net Profit

11.400

10.900

20.700

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

1.74
0.03

(3.66)

 

 

 
 

 

Net Profit Margin

(PBT/Sales)

(%)

2.82
0.13

(4.98)

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.01
0.14

(4.58)

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10
0.01

(0.22)

 

 

 
 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.31
3.23

3.69

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

4.20
6.38

4.54

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

MANAGEMENT DISCUSSION AND ANALYSIS

 

INDUSTRY STRUCTURE AND DEVELOPMENTS:

The Indian Textile Industry's performance overall has been better during the financial year 2009-2010 compared to global economic recession period of 2008-2009. The Economies, particularly Domestic, have made good recovery. There company's Exports has increased during this period in terms of volume and per meter price realization. The Company is focusing on strengthening domestic market.

 

OPPORTUNITIES, THREATS AND OUTLOOK:

With the introduction of new designs and high end silk fabrics and New Expansion projects of (i) 12 Nos. Picanol Weaving Machines and (ii) 400 Spindles of Vortex Spinning Company's turnover and profitability is expected to improve. In Export front, Company has increased its volume and per unit price resulting higher profitability and turnover. The volatile exchange rate affects the profitability of the company.

 

EXPORTS:

The Company's Export turnover during the year was Rs.1229.100 millions. Despite global recessionary conditions, Company has been able to increase its volume and per meter price realization resulting into higher profitability during the year.

 

OUT LOOK FOR COMPANY'S ACTIVITIES

The Company is focusing more on Institutional Domestic sales as it is now a Composite Textile Mill. In export markets, Company plans to increase volumes by entering into new markets of Eastern Europe and Africa.

 

 

AMALGAMATION OF BHILWARA PROCESSORS LIMITED WITH THE COMPANY

The Hon'ble High Court, Jodhpur vide its order dated 27.01.2010 approved the Scheme of Amalgamation of Bhilwara Processors Limited with the Company w.e.f. 01.04.2009. The Company therefore issued 2957469 Equity shares to the shareholders of Bhilwara Processors Limited as per scheme. After Amalgamation, Company will now use its resources more economically resulting into higher profitability for combined entity. The Company has also obtained status of Composite Mill from the Office of Textile Commissioner.

 

WIND POWER PROJECT

The Company's Wind Power Project at Jaisalmer had generated 3506 Lac units during the year, as against 36.69 Lac units last year.

 

 

Contingent Liabilities not provided for: (As On 31.03.2010)

Rs. In Millions

(a) Bills discounted with Banks                                                                                              

115.755

(b) Guarantees given by the Company's Bankers

7.922

(c) Guarantees issued on behalf of other Companies

Nil

(d) Claims against the Company not acknowledged as debts

1.552

(e) Excise duty demand disputed by the Company

2.388

(f) Sales Tax demand of Erstwhile BSL Wulfing Limited, disputed by the company

3.164

(g) Estimated value of contracts remaining to be executed on Capital Accounts

56.942

 

 

FIXED ASSETS:

 

  • Land
  • Building
  • Plant and Machinery
  • Electrical Installation
  • Furniture and Fixture
  • Vehicles
  • Office and Other Equipments
  • Computer software
  • Enabling assets

 

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                              None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.13

UK Pound

1

Rs.73.36

Euro

1

Rs.63.06

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

44

 

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%)

 


 

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

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

-

NB

                                       New Business

-

 

 

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

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.