MIRA INFORM REPORT

 

 

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)

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 / 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 :

customercare@kisangroup.com

Website :

www.kisangroup.com

 

 

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

 

 

http://www.bseindia.com/images/clear.gif(1) Indian

 

 

http://www.bseindia.com/images/clear.gifhttp://www.bseindia.com/images/clear.gifhttp://www.bseindia.com/images/clear.gifhttp://www.bseindia.com/images/clear.gif Individuals / Hindu Undivided Family

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

http://www.bseindia.com/images/clear.gif(B) Public Shareholding

 

 

(1) Institutions

 

 

http://www.bseindia.com/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/images/clear.gifhttp://www.bseindia.com/images/clear.gifhttp://www.bseindia.com/images/clear.gifhttp://www.bseindia.com/images/clear.gif Bodies Corporate

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

http://www.bseindia.com/images/clear.gifhttp://www.bseindia.com/images/clear.gifhttp://www.bseindia.com/images/clear.gifhttp://www.bseindia.com/images/clear.gif Any Others (Specify)

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

http://www.bseindia.com/images/clear.gifhttp://www.bseindia.com/images/clear.gifhttp://www.bseindia.com/images/clear.gif(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)

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 :

Products

ITC Code No.

All Kinds of Fittings of PVC Resin

9174000

Flush Tank

39229000

PVC Pipes, Suction Hose pipes and HOPE Pipes

39172390

Furniture of Plastics

94037000

 

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 :

 

Secured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

Term Loans

 

 

From Banks

(Due within one year Rs. 85.168 millions Previous year Rs. 59.354 millions)

727.487

399.948

Working Capital Loans from Banks

902.179

681.777

Vehicle and other Loans

6.305

5.054

Total

1635.971

1086.779

 

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

From Directors, their Relatives, Shareholders

(Previous Year includes Firms in which Directors are interested)

1.038

3.784

Deposits from Dealers

7.634

7.607

Inter-corporate Loans

14.771

1.961

Total

23.443

13.352

 

 

 

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 

 

 

chal babu varshu bala bye take care go nicely at home ok fine chal babu varshu bala bye take care go nicely at home ok fine 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, 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. 48.92

UK Pound

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

-

 

 

 

 

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.