![]()
|
Report Date : |
30.09.2011 |
IDENTIFICATION DETAILS
|
Name : |
KISAN MOULDINGS
LIMITED |
|
|
|
|
Registered
Office : |
Tex Centre', 'K’ Wing, 3rd Floor, 26 'A', Chandivli Road, Near HDFC Bank, Off. Saki-Vihar Road, Andheri (East), Mumbai - 400 072, Maharashtra. |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
20.11.1989 |
|
|
|
|
Com. Reg. No.: |
11-054305 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 136.381 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U17120MH1989PLC054305 |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
MUMK05663A |
|
|
|
|
Legal Form : |
A Public Limited
Liability Company. The company’s shares are listed on the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacturer of PVC Pipes, Suction Hose Pipes and HOPE Pipes,
Furniture of Plastics, Flush Tank and All Kinds of Fittings of PVC Resin |
|
|
|
|
No. of Employees
: |
600 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (45) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 2500000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track. Trade
relations are reported as fair. Business is active. Payments are reported to
be usually correct and as per commitments. The company can be considered normal for 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) |
|
|
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 / Head Office : |
Tex Centre', 'K’ Wing, 3rd Floor, 26 'A', Chandivli Road, Near HDFC Bank, Off. Saki-Vihar Road, Andheri (East), Mumbai - 400 072, Maharashtra, India. |
|
Tel. No.: |
91-22 - 2847
8505, 2847 8549 / 50 / 52. |
|
Fax No.: |
91-22-2847 8508. |
|
Email : |
|
|
Website : |
|
|
|
|
|
Factory 1 : |
Survey No. 64/1,
63/1, 70, 71, 72, 74/1/1 Village - Mahagaon, Taluka - Palghar, Boisar
District Thane., Maharashtra, India |
|
|
|
|
Factory 2 : |
Survey No. 34/1/1,
Village-Umerkui, Silvassa- D. and N. H. (U. T). |
|
|
|
|
Factory 3 : |
Plot No.67 to 74
and 80 to 89, Birkoni Industrial Area, Mahasammund, Chhattisgarh - 493 445,
India |
|
|
|
|
Factory 4 : |
Plot No 5/A/5 Industrial
Area No. 2, Dewas – 455001, Madhya Pradesh, India |
|
|
|
|
Factory 5 : |
Plot No 127/2 ,
128/1, Village Bir Plassi, Tehsil Nalagarh , Solan -174101, Himachal, India |
|
|
|
|
Factory 6 : |
Plot No. 172-B and 173 A, Village Nagenahalli, Kore Hobli, Tumkur
Taluka, District Tumkur, Karnataka, India |
|
|
|
|
Factory 7 : |
Plot No. H-41 to H-53, RIICO Industrial Area, Phulera, District
Jaipur, Rajasthan, India |
|
|
|
|
Branches : |
Located At ·
Noida ·
Mohali ·
Indore ·
Raipur ·
Ahmedabad ·
Bangalore ·
Secunderabad ·
Jaipur ·
Kolkata |
DIRECTORS
AS ON 31.03.2011
|
Name : |
Mr. Ramesh J.
Aggarwal |
|
Designation : |
Chairman |
|
|
|
|
Name : |
Mr. Vijay J. Aggarwal |
|
Designation : |
Vice Chairman and
Whole Time Director |
|
|
|
|
Name : |
Mr. Ashok J. Aggarwal |
|
Designation : |
Vice Chairman - 2 |
|
|
|
|
Name : |
Mr. R. D. Suvarna |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Kunal R. Aggarwal |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. S. K. Jain |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. T. B. Subramaniam |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Sunil Goyal |
|
Designation : |
Director |
|
Date of Appointment: |
24.12.2005 |
|
|
|
|
Name : |
Mr. Sanjeev A.
Aggarwal |
|
Designation : |
Joint Managing Director |
|
|
|
|
Name : |
Mr. Satish J.
Aggarwal |
|
Designation : |
Managing Director |
KEY EXECUTIVES
|
Name : |
Rathi and Associates |
|
Designation : |
Company Secretary |
|
|
|
|
SHAREHOLDERS'/INVESTORS'
GRIEVANCE COMMITTEE : |
Mr. S. K. Jain –
Chairman Mr. Vijay J.
Aggarwal Mr. T. B.
Subramaniam Mr. Ashok J.
Aggarwal |
|
|
|
|
PERFORMANCE
REVIEW COMMITTEE : |
Mr. Satish J.
Aggarwal - Chairman Mr. Sanjeev A.
Aggarwal Mr. T. B.
Subramaniam Mr. Sunil Goyal |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.06.2011
|
Category of
Shareholder |
Total No. of
Shares |
Total
Shareholding as a % of total No. of Shares |
|
|
|
|
As a % of
(A+B+C) |
|
|
(A) Shareholding
of Promoter and Promoter Group |
|
|
|
|
|
|
|
|
|
|
5,538,271 |
40.61 |
|
|
Bodies Corporate |
1,501,422 |
11.01 |
|
|
Sub Total |
7,039,693 |
51.62 |
|
|
(2) Foreign |
|
|
|
|
Total
shareholding of Promoter and Promoter Group (A) |
7,039,693 |
51.62 |
|
|
|
|
|
|
|
(1) Institutions |
|
|
|
|
|
|
|
|
|
|
3,457,599 |
25.35 |
|
|
Individuals |
|
|
|
|
Individual shareholders holding nominal
share capital up to Rs. 1 lakh |
2,197,987 |
16.12 |
|
|
Individual shareholders holding nominal
share capital in excess of Rs. 1 lakh |
908,918 |
6.66 |
|
|
|
33,983 |
0.25 |
|
|
Non Resident Indians |
30,612 |
0.22 |
|
|
Clearing Members |
3,371 |
0.02 |
|
|
Sub Total |
6,598,487 |
48.38 |
|
|
Total Public
shareholding (B) |
6,598,487 |
48.38 |
|
|
Total (A)+(B) |
13,638,180 |
100 |
|
|
|
- |
- |
|
|
(1) Promoter and Promoter Group |
- |
- |
|
|
(2) Public |
- |
- |
|
|
Sub Total |
- |
- |
|
|
Total
(A)+(B)+(C) |
13,638,180 |
100 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of PVC Pipes, Suction Hose Pipes and HOPE Pipes, Furniture of Plastics, Flush Tank and All Kinds of Fittings of PVC Resin |
||||||||||
|
|
|
||||||||||
|
Products : |
|
PRODUCTION STATUS AS ON 31.03.2011
|
Particulars |
Unit |
Installed
Capacity |
Actual
Production |
|
PVC O’Ring Pipes
,Agri Fitting, Gamel |
MT |
65905 |
80,367,309(Pcs) # 33,219 (Rolls) # |
|
Composite Pipes and Fittings |
MT |
2000 |
7,53,313 (Mtr) 1,82,164 (Pcs) |
|
Flush Tank and
Toilet Seat Cove |
PCS |
156000 |
23,017 |
|
Moulded
Furniture, Creates and Soop |
MT |
11135 |
25,09,569 |
|
PVC Solvent |
LTR |
NA |
8,03,873 |
|
Rubber Lubricant |
KGS |
NA |
15,244 |
* Installed
capacity is as certified by the Management and relied on by the Auditors
without verification, being a
technical matter.
# Includes Products Processed by Third Parties.
GENERAL INFORMATION
|
Customers : |
·
B.
R. Shirke Construction Technology Private Limited. ·
Indian
Petrochemicals Corporation Limited ·
Hiranandani
Constructions ·
Lloyds
Steel ·
Peninsula
Land Limited ·
Raheja ·
Kalpataru ·
Lokhandwala
Developers Private Limited ·
Haware ·
Great
Eastern Shipping and Const ·
Voltas ·
Eden
Garden ·
D.
S. Gupta Constructions Private Limited. ·
Evershine ·
Jain
Housing ·
Pioneer
Contractors ·
Dhanalaxmi
Enterprises ·
JMC
Construction ·
Sankalp
Structures Private Limited. ·
Suyog
Builders ·
Maharashtra
Jeevan Pradhikaran ·
L
and T ·
HCC
Limited. ·
Unity
Infra Projects Limited. ·
BHEL ·
Rajkot
Muncipal Corporation ·
Rain
Tree Park [UM MALAYSIA TOWNSHIP] ·
Ramkey
Engineers |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
600 (Approximately) |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Bankers : |
·
Punjab National Bank ·
Union Bank of India ·
The Shamrao Vithal Co-operative Bank Limited ·
IDBI Bank Limited ·
Barclays Bank PLC ·
ICICI Bank Limited |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Statutory Auditors |
|
|
Name : |
Mittal and Associates Chartered Accountant |
|
Address : |
105, M.K. Bhavan, 300, Shahid Bhagat Singh Road, Fort, Mumbai -400
001, Maharashtra, India |
|
Tel no. : |
91-22-30287900/1 |
|
Fax No.: |
91-22-30287904 |
|
|
|
|
Audit Committee : |
Mr. T. B. Subramaniam - Chairman Mr. Sunil Goyal Mr. S. K. Jain Mr. R. D. Suvarna |
|
|
|
|
Associates/Joint Ventures: |
·
Kisan Irrigations Limited ·
Polson Investment and Finance Private Limited ·
Zitura Investment and Finance Private Limited. ·
Reliance Industrial Products ·
Spread Fintrade Limited ·
Classic Creations Impex Private Limited. ·
Softline Securities Private Limited ·
Leeward Investment and Finance Private Limited. ·
Vijay Steel Traders ·
Kisan Distributors ·
Jay Ambe Enterprises ·
Lotus Space Private Limited. ·
Jaisal Finance Private Limited ·
Ess Ess Bathroom Products Private Limited |
CAPITAL STRUCTURE
AS ON 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
15000000 |
Equity Shares |
Rs.10/- each |
Rs. 150.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
13638180 |
Equity Shares |
Rs.10/- each |
Rs. 136.382
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
136.381 |
89.898 |
70.382 |
|
|
2]Optionally Fully Convertible Warrants Application Money |
0.000 |
67.596 |
56.353 |
|
|
3] Reserves & Surplus |
510.787 |
320.204 |
244.692 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
647.168 |
477.698 |
371.427 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
1635.971 |
1086.779 |
613.692 |
|
|
2] Unsecured Loans |
23.443 |
13.352 |
16.423 |
|
|
TOTAL BORROWING |
1659.414 |
1100.131 |
630.115 |
|
|
DEFERRED TAX LIABILITIES |
64.932 |
51.780 |
44.769 |
|
|
|
|
|
|
|
|
TOTAL |
2371.514 |
1629.609 |
1046.311 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
855.534 |
676.402 |
407.631 |
|
|
Capital work-in-progress |
53.946 |
54.839 |
16.127 |
|
|
|
|
|
|
|
|
INVESTMENT |
4.358 |
4.359 |
3.111 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
864.672
|
519.896 |
375.688 |
|
|
Sundry Debtors |
752.764
|
587.797 |
459.744 |
|
|
Cash & Bank Balances |
332.822
|
66.471 |
41.857 |
|
|
Other Current Assets |
47.258
|
27.989 |
25.221 |
|
|
Loans & Advances |
135.456
|
92.098 |
61.672 |
|
Total
Current Assets |
2132.972
|
1294.251 |
964.182 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
554.520
|
312.777 |
280.994 |
|
|
Other Current Liabilities |
104.821
|
72.019 |
55.157 |
|
|
Provisions |
15.955
|
15.446 |
8.589 |
|
Total
Current Liabilities |
675.296
|
400.242 |
344.740 |
|
|
Net Current Assets |
1457.676
|
894.009 |
619.442 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
2371.514 |
1629.609 |
1046.311 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
2756.283 |
1958.840 |
1511.806 |
|
|
|
Other Income |
8.862 |
10.740 |
3.075 |
|
|
|
TOTAL (A) |
2765.145 |
1969.580 |
1514.881 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed, Purchases etc |
2084.345 |
1373.130 |
1006.549 |
|
|
|
Manufacturing Expenses |
296.866 |
236.664 |
174.519 |
|
|
|
Payments to / Provisions for Employees |
135.553 |
79.648 |
72.517 |
|
|
|
Administrative and Selling Expenses |
245.538 |
162.377 |
162.040 |
|
|
|
Increase in
Work-in-process and Finished goods Stocks |
(295.669) |
(93.383) |
(72.503) |
|
|
|
TOTAL (B) |
2466.633 |
1758.436 |
1343.122 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
298.512 |
211.144 |
171.759 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
146.707 |
84.025 |
74.332 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
151.805 |
127.119 |
97.427 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
73.558 |
55.037 |
52.367 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
78.247 |
72.082 |
45.060 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
16.776 |
26.012 |
15.336 |
|
|
|
|
|
|
|
|
|
Less |
Extra – Ordinary
Items |
24.245 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-I) (J) |
37.226 |
46.070 |
29.724 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
194.096 |
165.972 |
149.482 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
2.500 |
2.500 |
5.000 |
|
|
|
Dividend |
13.638 |
13.246 |
7.038 |
|
|
|
Tax on Dividend |
2.318 |
2.200 |
1.196 |
|
|
BALANCE CARRIED
TO THE B/S |
212.866 |
194.096 |
165.972 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
5.664 |
1.655 |
10.772 |
|
|
|
Export Machinery |
0.000 |
4.285 |
0.000 |
|
|
TOTAL EARNINGS |
5.664 |
5.940 |
10.772 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
151.201 |
109.624 |
103.938 |
|
|
|
Capital Expenditures |
2.937 |
8.425 |
14.074 |
|
|
|
Finished Goods |
0.000 |
14.067 |
23.012 |
|
|
TOTAL IMPORTS |
154.138 |
132.116 |
141.024 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
4.51 |
5.87 |
4.22 |
|
QUARTERLY RESULTS
(Rs.
In Millions)
|
PARTICULARS |
30.06.2011 |
|
Net Sales |
619.850 |
|
Total Expenditure |
530.040 |
|
PBIDT (Excl OI) |
89.810 |
|
Other Income |
0.060 |
|
Operating Profit |
89.870 |
|
Interest |
44.510 |
|
Exceptional Items |
0.000 |
|
PBDT |
45.360 |
|
Depreciation |
22.710 |
|
Profit Before Tax |
22.650 |
|
Tax |
8.940 |
|
Provisions and contingencies |
0.000 |
|
Profit After Tax |
13.710 |
|
Extraordinary Items |
0.000 |
|
Prior Period Expenses |
0.000 |
|
Other Adjustments |
0.000 |
|
Net Profit |
13.710 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
1.35
|
2.34 |
1.96 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
2.84
|
3.68 |
2.98 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
2.62
|
3.66 |
3.28 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.12
|
0.15 |
0.12 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.71
|
3.25 |
2.75 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
3.16
|
3.23 |
2.80 |
LOCAL AGENCY FURTHER INFORMATION
PERFORMANCE:
The Company continued
to maintain its upward trend by registering Sales of Rs. 2756.283 millions as
against Rs. 1958.840 millions in the previous year. Profit before Depreciation,
Interest and Tax has increased from Rs. 211.145 millions to Rs. 298.513
millions. After providing for Interest and Depreciation amounting to Rs.
146.707 millions and Rs. 73.558 millions respectively, the Profit before Tax
for the year has amounted to Rs. 78.248 millions as compared to Rs 72.082
millions in the previous year. Net profit After Tax for the year has decreased
to Rs. 37.226 millions as compared to Rs 46.070 millions in the previous year
which was mainly because of Extra - Ordinary Items. After adding Rs. 194.096
millions being the balance brought forward from previous year, the balance
available for appropriations stands at Rs. 231.322 millions.
Barring unforeseen circumstances, the Directors are confident of
achieving better results in the ensuing year.
Demerger of
"Roha and Silvasa Undertakings" of Kisan Irrigations Limited as going
concern into Kisan
Mouldings Limited:
The Scheme of
Arrangement of Demerger of Roha and Silvassa Undertakings ("the demerged
Undertakings") of Kisan Irrigations Limited as going concern to Kisan
Mouldings Limited has been approved by the Board of Directors on February 12,
2011 and submitted to Bombay Stock Exchange Limited for In - principle
approval.
MANAGEMENT DISCUSSION AND ANALYSIS REPORT
Subject has been
the pioneer of a new trend in the manufacturing industry known for its
unconventional innovations. The glory of Plastic itself needs no introduction.
The Company has carved a niche in the field of pipes and fittings for Water
Management, Irrigation, Water Distribution and Sewage Disposal Systems. The
Company is a large manufacturer of Plastic Moulded Fittings and Furniture, with
an objective to provide best quality standard products to its customers. The
Company is one of the largest manufacturers of multiple application of pipes
for water supply, sanitation, sewerage, construction, cable ducting, drinking
water, tube wells, submersible pumps and other polymer products for various
uses. To meet the customer demand at every level is the vital force that drives
the organization towards higher performances standards of manufacturing and
product quality. To achieve this at every stage of manufacturing cycle, the
Company has set the important "5M"s of management which is Money,
Manpower, Method, Materials and Machine. The money i.e. funds are utilized to
get the best manpower and by using a proper method and best materials and
machine, excellent quality of products are manufactured. Their well-qualified
professionals are embedded with strong leadership skills along with undying
commitment to live up to the deadlines.
INDUSTRY STRUCTURE AND DEVELOPMENT :
The economic
reforms launched in India since 1991, have added further fillip to the Indian
plastic industry. Since its inception in 1989 the Company has grown into a
multi - location Company from single product Company. Today the Company is
manufacturing a wide range of semi - urban products like PVC Pipes and Fittings
for Plumbing and Sanitary applications, PVS Casing Pipes, Submersible rising
main Pipes & ABS/PP moulded Flushing Cisterns under the Brand
"KisaN".
The Company has
enunciated a steady growth with a turnover of Rs. 3000.000 millions by
augmentation of products, services and markets. To reach this enviable
position, the Company has put in tremendous hard work along with strategic
planning at every step. The Company has extended its reach in almost all major
cities of the nation with 12 branch offices. It efficiently caters to more than
3000 strong dealer networks. With more than 7 manufacturing facilities across
India, Kisan is one of the most entrenched producers of Plastic and Polymer
Pipes that hold an aptitude to handle large scale orders effortlessly.
BUSINESS PERFORMANCE:
The year gone by
was a year full of challenges for the Company. Hefty and hectic increase in BLR
by RBI during the year has constrained their margins. Due to uncertainty and
increase in crude price has further affected their margins. Despite all odds
Kisan has given a phenomenal growth in sales. The Scheme of Arrangement of
Demerger of Roha and Silvassa Undertakings of Kisan Iarrigations Limited as a
going concern into the Kisan Mouldings' fold to provide focused management
attention, improve management coordination and efficiency and to diversify the
market area and for resource raising. Further, the Company has launched a new
range of Classic Pipes in the eight states of Punjab, Delhi, Haryana, Gujarat,
Madhya Pradesh, Assam, Chattisgarh and Rajasthan, in order to expand the
business. The Company has benchmarked quality in Fittings in the Indian market.
Today, the Company have become expert in offering fittings that are developed
in conformation with relevant national and international standards and made
from the highest quality resin.
FUTURE OUTLOOK:
The Company sets
long term goals by foreseeing the optimistic approach of the increasing demand
for plastic products in the world market in the coming years. Perceptibly it
has bright future, the Company has built itself to face each and every market
challenge. Their Company is sure of achieving its goals by its un-definable
operational efficiencies.
The Company seeks
to be a cost effective high quality producer and is focused on maintaining its
cost competitiveness in order to avail benefits of large scale production at
one place and therefore it is in process to relocate its existing manufacturing
units at one place. In the next decade (2011-2020), the challenge will be to
reach water to more than 800 lakh hectares of cultivable land and tap water for
drinking and sanitation to over 45% of our rural population. And to better
serve this growing demand, KML has launched a new range of Classic Pipes in the
eight states. Classic Pipes, along with Fittings, are the pinnacle of their
innovations and are aimed at satisfying every need of our discerning customers.
The Company has
applied for Merger of Roha and Silvassa Undertakings to be demerged from Kisan
Irrigations Limited. This merger will surely boost presence of KML and reckon
it a significant force and improve the realization. After merger the Company will
have almost all piping requirements. The Company has already very significant
market share in fittings. The Tumkur plant near Bangalore will establish their
strong hold in Southern part of India, where the Company is already having
significant presence. Furniture Division has got good response from the rural
India.
FIXED ASSETS
·
Leasehold Land
·
Factory Building
·
Plant and Machinery
·
Furniture and Fixtures
·
Vehicles
·
Patents Trade Marks
UNAUDITED FINANCIAL RESULTS FOR THE QUARTER ENDED 30TH JUNE, 2011.
(Rs.
In Millions)
|
Particulars |
3 Month Ended 30.06.2011 Unaudited |
|
|
|
|
Operating Income |
|
|
a) Net Sales / Income from Operations |
619.828 |
|
b) Other Operating Income |
0.024 |
|
Total Operating Income |
619.852 |
|
|
|
|
Expenditure |
|
|
(a) (Increase)/decrease in Stock in Trade |
(112.283) |
|
(b) Consumption of Raw Materials |
405.396 |
|
(c) Employees Cost |
32.136 |
|
(d) Depreciation |
22.707 |
|
(e) Other Expenditure |
135.964 |
|
(f) Purchase of Traded Goods |
68.836 |
|
Total Expenditure |
552.755 |
|
Profit / (Loss) From Operations before other Income Interest & Exceptional Items |
67.097 |
|
Other Income |
0.061 |
|
Profit/(Loss) before Interest and Exceptional items |
67.158 |
|
Interest |
44.509 |
|
Profit / (Loss) after interest before Exceptional items |
22.649 |
|
Exceptional Items |
-- |
|
Net Profit/(Loss) after exceptional item |
22.649 |
|
Tax Expenses |
8.935 |
|
Net Profit/(Loss) after tax |
13.713 |
|
Paid Up Equity Share Capital ( Face Value of the share Rs.10/- each ) |
136.382 |
|
Basic and Diluted EPS (Rs.) |
1.01 |
|
Public Share
Holding |
|
|
Number of Shares |
6631467 |
|
Percentage of Shareholding |
48.62 |
|
Promoters and Promoter group share holding |
|
|
a) Pledged / Encumbered |
|
|
- Number of Shares |
715000 |
|
- Percentage of share (as a % of the total shareholding of promoter and promoter group) |
10.16 |
|
- Percentage of shares(as a % of the total share capital of the company) |
5.24 |
|
b) Non-encumbered |
|
|
- Number of Shares |
6324693 |
|
- Percentage of Share (as a % of the total shareholding of promoter and promoter group) |
68.84 |
|
- Percentage of Share (as a % of the total share capital of the company) |
46.37 |
|
|
|
|
SEGMENTWISE
REVENUE, RESULTS AND CAPITAL EMPLOYED |
|
|
PVC Pipes and Fittings |
510.950 |
|
Moulded Furniture’s |
91.275 |
|
C. P. Fittings |
17.603 |
|
Total |
619.828 |
|
SEGMENT RESULTS |
|
|
Profit before tax and interest |
|
|
PVC Pipes and Fittings |
57.770 |
|
Moulded Furniture’s |
6.880 |
|
C. P. Fittings |
2.509 |
|
Total Profit Before Tax and Interest |
67.158 |
Notes :
1.
The above results have been reviewed by the Audit
Committed and approved by board of Directors at their meeting held on August
12, 2011
2.
In accordance with the requirements of clause 41 of
the Casting Agreement, the above financial results have under gone limited
review by the Statutory Auditors of the Company.
3.
The details of number of investor’s complaints for
the quarter ended 30th June, 2011.
Beginning-0, Received-0, Disposed off 0 and
Pending – 0
4.
The Marketing and Distribution Agreement with ESS
ESS Bathroom Products Private Limited has been discontinued from 30th
June, 2011, consequently, sales of C P. Fittings have dropped significantly
compared to previous year.
5.
The figures of corresponding period of previous
year of quarter have been regrouped / restarted, wherever necessary,
6.
Due to the nature of business and common facilities
for various segments a reasonable allocation of capital employed to various
segments is not currently practible.
WEB SITE DETAILS
PROFILE
Since 1982, Subject Group of Companies has been the
progenitor of a new trend in the manufacturing industry. Known for its
unconventional innovations, Subject has carved a niche in the field of pipes
and fittings for Water Management, Irrigation, Water Distribution and Sewage
Disposal Systems.
Kisan Group of companies has procured recognition in the manufacturing and
marketing industry under the brand name 'Kisan'. It has bagged reputation not
only in India but also, across the globe.
A synonym to superior quality, it offers a wide array of customer-centric
products for irrigation, building and construction, industrial piping and
effluent piping purposes. Also, the company manufactures custom moulded
articles and moulded furniture. Marking a turnover of Rs. 5000.000 millions,
Kisan has enunciated a steady growth by augmentation of products, services and
markets. To reach this enviable position, Kisan has put in tremendous hard work
along with strategic planning at every step.
In the next decade (2011-2020), the challenge will be to reach water to more
than 800 lakh hectares of cultivable land and tap water for drinking and
sanitation to over 45% of our rural population. And to better serve this
growing demand, Subject has launched a new range of Classic Pipes in the eight
states of Punjab, Delhi, Haryana, Gujarat, Madhya Pradesh, Assam, Chattisgarh
and Rajasthan.
Subject Group of Companies has extended its reach
in almost all major cities of the nation. With 13 branch offices, it
efficiently caters to the more than 3000 strong dealer networks. On the basis
of this large network, "Kisan" competently services its valued
customers and successfully adds value to the ever growing need across the
nation. With more than 9 manufacturing facilities across India, Subject is one
of the most entrenched producers of Plastic and Polymer Pipes that hold an
aptitude to handle large scale orders effortlessly. Acknowledged for its
tendency of undying commitment for timely delivery, Subject Group of Companies
is accredited as an ultimate choice, by the quality conscious customers.
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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. 48.92 |
|
|
1 |
Rs. 76.52 |
|
Euro |
1 |
Rs. 66.64 |
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 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
4 |
|
--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 |
|
45 |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.