|
Report Date : |
28.05.2012 |
IDENTIFICATION DETAILS
|
Name : |
SEL MANUFACTURING COMPANY LIMITED |
|
|
|
|
Registered
Office : |
Plot No. 274, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
08.05.2000 |
|
|
|
|
Com. Reg. No.: |
023679 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.993.470 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
L51909PB2000PLC023679 |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchange. |
|
|
|
|
Line of Business
: |
Manufacturing and Exporting of Cotton Yarn, Knitted
Fabrics and Knitted Garments. |
|
|
|
|
No. of Employees
: |
5500 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (51) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 40000000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track. The
company is doing well. 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 – September 30, 2011
|
Country Name |
Previous Rating (30.06.2011) |
Current Rating (30.09.2011) |
|
|
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 : |
Plot No. 274, G T Road, Dhandari Khurd, Ludhiana – 141014, Punjab,
India |
|
Tel. No.: |
91-161-2510270 / 6611111 |
|
Fax No.: |
91-161-2510268 / 6611112 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Works : |
Vill Lal Kalan, Near Neelon Canal Bridge, Chandigarh Road, Ludhiana, Punjab, India |
|
|
|
|
Prominent Markets : |
Located at : ·
·
·
·
·
·
·
·
·
·
·
Malasiya ·
·
·
·
·
·
·
·
·
Gautemala ·
Hongkong ·
·
·
·
·
·
Phillipines ·
·
·
·
·
·
·
|
DIRECTORS
(AS ON 31.03.2011)
|
Name : |
Mr. Ram Saran Saluja |
|
Designation : |
Chairman |
|
|
|
|
Name : |
Mr. Neeraj Saluja |
|
Designation : |
Managing Director |
|
Email : |
|
|
|
|
|
Name : |
Mr. Dhiraj Saluja |
|
Designation : |
Whole-time Director |
|
Email : |
|
|
|
|
|
Name : |
Mr. Vinod Kumar Goyal |
|
Designation : |
Executive Director and CEO |
|
|
|
|
Name : |
Mr. Navneet Gupta |
|
Designation : |
Executive Director |
|
Email : |
|
|
|
|
|
Name : |
Mr. Sanjiv Garg |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Amar Gopal Das Narang |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Ashwani Kumar |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Ranjan Madaan |
|
Designation : |
Additional Director |
|
|
|
|
Name : |
Mr. Prem Kumar |
|
Designation : |
Independent Director |
KEY EXECUTIVES
|
Name : |
Mr. Rahul Kapoor |
|
Designation : |
Company Secretary |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
(AS ON 31.03.2012)
|
Category of Shareholders |
No. of Shares |
Percentage of
Holding |
|
|
|
|
|
(A) Shareholding
of Promoter and Promoter Group |
|
|
|
|
|
|
|
|
27,729,044 |
24.90 |
|
|
27,729,044 |
24.90 |
|
|
|
|
|
|
|
|
|
Total
shareholding of Promoter and Promoter Group (A) |
27,729,044 |
24.90 |
|
|
|
|
|
(B) Public
Shareholding |
|
|
|
|
|
|
|
|
697,485 |
0.63 |
|
|
100,000 |
0.09 |
|
|
797,485 |
0.72 |
|
|
|
|
|
|
|
|
|
|
25,241,142 |
22.67 |
|
|
|
|
|
|
|
|
|
|
38,337,789 |
34.43 |
|
|
14,932,923 |
13.41 |
|
|
|
|
|
|
4,308,617 |
3.87 |
|
|
1,494,565 |
1.34 |
|
|
247,936 |
0.22 |
|
|
2,558,016 |
2.30 |
|
|
8,100 |
0.01 |
|
|
82,820,471 |
74.38 |
|
|
|
|
|
Total Public shareholding
(B) |
83,617,956 |
75.10 |
|
|
|
|
|
Total (A)+(B) |
111,347,000 |
100.00 |
|
|
|
|
|
(C) Shares held
by Custodians and against which Depository Receipts have been issued |
- |
- |
|
|
- |
- |
|
|
- |
- |
|
|
- |
- |
|
|
|
|
|
Total
(A)+(B)+(C) |
111,347,000 |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturing and Exporting of Cotton Yarn, Knitted
Fabrics and Knitted Garments. |
||||||||||||
|
|
|
||||||||||||
|
Products : |
|
PRODUCTION STATUS (AS ON 31.03.2011)
|
Particulars |
Unit |
Licensed Capacity |
Installed Capacity |
Actual Production |
|
|
|
|
|
|
|
Hosiery Garments |
Pcs. |
NA |
8500000 |
3466914 |
|
Knitted Cloth |
Kgs |
NA |
7050000 |
1767372 |
|
Cotton/ Polyster Yarn |
Kgs |
NA |
1149856 2400 |
31468027 |
|
Terry Towel |
MT |
NA |
12600 |
4854 |
(Installed Capacities have been certified by the management and not verified by the Auditors being technical matter.)
(Installed Capacities per annum on the assumption of 300 working days in year except in the case cotton yarn where it is on the basis of 360 working days. The capacities in Garments and Dyed Knitted Cloth may vary depending on the quality of the final product desired.)
(In case of Cotton/Polyster Yarn, installed capacities are in the terms of spindles & rotors installed)
GENERAL INFORMATION
|
No. of Employees : |
5500 (Approximately) |
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
State Bank of |
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Dass Khanna and Company Chartered Accountants |
|
Address : |
B-XX-2815, Gurdev Nagar, Pakhowal Road, Ludhiana – 141001,
Punjab, India |
|
|
|
|
Subsidiaries : |
·
SEL Textiles Limited |
|
|
|
|
Associates : |
· Rythm Textiles and Apparels Park Limited · Silverline Corporation Limited |
|
|
|
|
Enterprises over
which key management personal and relatives of
such personal is able to exercise significant influence : |
· Shiv Narayan Investments Private Limited · Saluja International · Saluja Fabrics · SEL Aviation Private Limited · SEL Developers Private Limited · Omega Hotels Limited |
CAPITAL STRUCTURE
(AS ON 05.07.2011)
Authorised Capital : Rs.4000.000 Millions
Issued, Subscribed & Paid-up Capital : Rs.1113.470
Millions
(AS ON 31.03.2011)
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
250000000 |
Equity Share |
Rs.10/- each |
Rs.2500.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
99347000 |
Equity Share |
Rs.10/- each |
Rs.993.470
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 |
993.470 |
303.570 |
171.700 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Share Warrant |
0.000 |
15.750 |
105.500 |
|
|
4] Reserves & Surplus |
8980.303 |
4676.249 |
2984.800 |
|
|
5] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
9973.773 |
4995.569 |
3262.000 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
16288.115 |
9193.466 |
6009.900 |
|
|
2] Unsecured Loans |
48.555 |
223.740 |
227.200 |
|
|
TOTAL BORROWING |
16336.670 |
9417.206 |
6237.100 |
|
|
DEFERRED TAX LIABILITIES |
614.468 |
324.482 |
225.700 |
|
|
|
|
|
|
|
|
TOTAL |
26924.911 |
14737.257 |
9724.800 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
8754.032 |
4678.089 |
3063.000 |
|
|
Capital work-in-progress |
5971.660 |
2473.314 |
1501.500 |
|
|
|
|
|
|
|
|
INVESTMENT |
2142.300 |
1589.069 |
1030.400 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
5498.736
|
2118.992
|
1133.300 |
|
|
Sundry Debtors |
4389.165
|
3051.246
|
2166.400 |
|
|
Cash & Bank Balances |
955.663
|
564.569
|
1088.200 |
|
|
Other Current Assets |
0.000
|
0.000
|
0.000 |
|
|
Loans & Advances |
1380.300
|
780.735
|
687.200 |
|
Total
Current Assets |
12223.864
|
6515.542
|
5075.100 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditor |
1400.937
|
189.953
|
880.400 |
|
|
Other Current Liabilities |
468.267
|
169.347
|
|
|
|
Provisions |
298.125
|
160.225
|
65.900 |
|
Total
Current Liabilities |
2167.329
|
519.525
|
946.300 |
|
|
Net Current Assets |
10056.535
|
5996.017
|
4128.800 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.384 |
0.768 |
1.100 |
|
|
|
|
|
|
|
|
TOTAL |
26924.911 |
14737.257 |
9724.800 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
15832.155 |
9422.162 |
5897.100 |
|
|
|
Other Income |
245.439 |
394.978 |
417.100 |
|
|
|
TOTAL (A) |
16077.594 |
9817.140 |
6314.200 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials |
11622.236 |
6846.277 |
|
|
|
|
Manufacturing Expenses |
813.836 |
631.333 |
|
|
|
|
Personnel Expenses |
379.394 |
197.731 |
5080.500 |
|
|
|
Administrative Expenses |
123.584 |
105.582 |
|
|
|
|
Selling Expenses |
325.147 |
204.029 |
|
|
|
|
Preliminary expenses |
0.383 |
0.383 |
|
|
|
|
TOTAL (B) |
13264.580 |
7985.335 |
5080.500 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
2813.014 |
1831.805 |
1233.700 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
763.109 |
593.603 |
377.700 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
2049.905 |
1238.202 |
856.000 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
557.489 |
314.313 |
174.900 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
1492.416 |
923.889 |
681.100 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
488.502 |
255.037 |
132.300 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
1003.914 |
668.852 |
548.800 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
2328.576 |
1959.585 |
1496.700 |
|
|
|
|
|
|
|
|
|
|
Tax Adjustment
Relating to Previous Year |
7.862 |
(49.861) |
74.000 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
250.000 |
250.000 |
160.000 |
|
|
BALANCE CARRIED
TO THE B/S |
3090.352 |
2328.576 |
1959.500 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
3185.085 |
2598.162 |
1863.724 |
|
|
|
|
|
|
|
|
|
|
IMPORTS VALUE |
2219.159 |
1023.089 |
445.408 |
|
|
|
|
|
|
|
|
|
|
Earnings Per Share
(Rs.) |
12.73 |
32.08 |
-- |
|
QUARTERLY RESULTS
|
PARTICULARS |
30.06.2011 |
30.09.2011 |
31.12.2011 |
|
Type |
1st
Quarter |
2nd
Quarter |
3rd
Quarter |
|
Net Sales |
4609.680 |
4957.230 |
3336.140 |
|
Total Expenditure |
3956.500 |
4240.620 |
2641.590 |
|
PBIDT (Excl OI) |
653.180 |
716.610 |
694.550 |
|
Other Income |
94.720 |
173.280 |
220.440 |
|
Operating Profit |
747.900 |
889.890 |
914.990 |
|
Interest |
353.670 |
326.470 |
448.640 |
|
Exceptional Items |
(127.560) |
40.210 |
0.000 |
|
PBDT |
266.670 |
603.630 |
466.350 |
|
Depreciation |
175.790 |
215.380 |
173.020 |
|
Profit Before Tax |
90.880 |
388.250 |
293.330 |
|
Tax |
24.000 |
125.060 |
98.160 |
|
Provisions and contingencies |
0.000 |
0.000 |
0.000 |
|
Profit After Tax |
66.880 |
263.190 |
195.180 |
|
Extraordinary Items |
0.000 |
0.000 |
0.000 |
|
Prior Period Expenses |
0.000 |
0.000 |
0.000 |
|
Other Adjustments |
0.000 |
0.000 |
0.000 |
|
Net Profit |
66.880 |
263.190 |
195.180 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
6.24
|
6.81
|
8.69 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
9.43
|
9.81
|
11.55 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
7.11
|
77.40
|
8.37 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.15
|
0.18
|
0.21 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.86
|
1.99
|
2.20 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
5.64
|
12.54
|
5.36 |
LOCAL AGENCY FURTHER INFORMATION
|
Check List by Info Agents |
Available in Report (Yes / No) |
|
1) Year of Establishment |
Yes |
|
2) Locality of the firm |
Yes |
|
3) Constitutions of the firm |
Yes |
|
4) Premises details |
No |
|
5) Type of Business |
Yes |
|
6) Line of Business• |
Yes |
|
7) Promoter’s background |
No |
|
8) No. of employees |
Yes |
|
9) Name of person contacted |
Yes |
|
10) Designation of contact person |
Yes |
|
11) Turnover of firm for last three years |
Yes |
|
12) Profitability for last three years |
No |
|
13) Reasons for variation <> 20% |
-- |
|
14) Estimation for coming financial year |
No |
|
15) Capital in the business |
Yes |
|
16) Details of sister concerns |
Yes |
|
17) Major suppliers |
No |
|
18) Major customers |
No |
|
19) Payments terms |
No |
|
20) Export / Import details (if applicable) |
No |
|
21) Market information |
-- |
|
22) Litigations that the firm / promoter |
-- |
|
23) Banking Details |
Yes |
|
24) Banking facility details |
Yes |
|
25) Conduct of the banking account |
-- |
|
26) Buyer visit details |
-- |
|
27) Financials, if provided |
Yes |
|
28) Incorporation details, if applicable |
Yes |
|
29) Last accounts filed at ROC |
Yes |
|
30) Major Shareholders, if available |
No |
BUSINESS
The Company is vertically integrated multi-product textile company,
manufacturing and exporting various kinds of Knitted Garments, Terry Towels,
Knitted and Processed Fabric and various kinds of Yarn with production
facilities located at Ludhiana and Nawansheher in Punjab and Baddi in Himachal
Pradesh and upcoming unit in the state of Madhya Pradesh.
THE BUSINESS STRATEGY
The principal
operating strategies are to:
· Foray into value added yarns like slub fancy yarn, Dyed yarns, Bamboo cotton, Organic cotton, Millanges etc.
· Expand the garment capacity to cater to more diverse export markets.
· To become an integrated player in the textile market catering in all segments from carded and combed yarn, knitting fabrics, knitted garments and terry towels.
· Reduction of operational costs.
· Invest in design and product development for setting new trends and lifestyles.
· Develop and maintain strong relationship with the clients.
They are expanding their existing capacities in yarn manufacturing and terry towels. Further, they have also set up captive Power Plant with a capacity of 22MW. The terry towel manufacturing capacities are proposed to be increased upto 25200 TPA post expansion.
The implementation work of the new Spinning Project in the state of Madhya Pradesh is on full swing which consists of the capacity of 3,26,400 spindles. Further Vertex Spinning facility with capacity of 2400 spindles and Open end Spinning with capacity of 2040 Rotors is also proposed to be set up. Further expansion of open end Spinning consisting of 4800 rotors is also proposed which would take the total open end spinning capacity (post expansion) to 9240 rotors.
OPERATIONS
The company has achieved Gross Sales to the tune of Rs.15832.791 Millions as compared to Rs.9422.162 Millions in the previous year. The profit before tax stood at Rs.1492.416 Millions as compared to Rs.923.889 Millions during the previous year. After providing for taxes and other adjustments, the Profit after tax stood at Rs.1003.914 Millions as compared to Rs.668.852 Millions during the previous year.
SUBSIDIARY FIRM(S)
The company has one Subsidiary Company namely SEL Textiles Limited and two subsidiary firm(s) namely M/s SE Exports and M/s Kudu Industries. The Company has its branch office at Dubai, United Arab Emirates.
The annual accounts of the subsidiary companies/firms and the related detailed information shall be made available to shareholders of the holding and subsidiary companies seeking such information at any point of time.
Further the annual accounts of the subsidiary companies are kept for inspection by any shareholders in the head office i.e. the Registered Office of the holding company and of the subsidiary companies concerned.
The company continues to hold 99% stake each in the partnership firm(s) namely M/s SE Exports and M/s Kudu Industries. M/s SE Exports, the firm is engaged in the business of manufacture of value added knitted garments having production facilities located in the tax free zone in Baddi in Himachal Pradesh and M/s Kudu Industries is located at Ludhiana.
The Company holds 99.75% stake in SEL Textiles Limited. SEL Textiles Limited is engaged in the business of textiles and the Company has two spinning unit(s) one at Neemrana (Rajasthan) and one at Hansi, Hissar (Haryana).
Further the capacities of both of the aforesaid units is being expanded as under:
· Addition of 34560 Spindles at the Unit located at Neemrana (Rajasthan). It is also proposed to add open end spinning capacity of 1440 rotors there.
· Addition of 26400 spindles at the Unit located at Hansi (Haryana)
Further a new Spinning unit is being installed under the subsidiary i.e. SEL Textiles Limited. In the State of Punjab with the capacity of about 1,88,000 Spindles.
MANAGEMENT DISCUSSION AND ANALYSIS REPORT:
Industry Structure and Development
India has been
able to face the global economic downturn better than most other countries in
spite of the inadequate and uneven monsoon and resultant slowdown in
agriculture. Growth is expected to be better as there are clear signs of an
upturn in the economy and with the forecast of a normal monsoon in the current
year, the prospects for the economy will be brighter. India's textile industry
has a pervasive effect on its economic life. The Indian textile industry uses a
large and diverse range of fibres and yarn, however, cotton is its major input
material. Therefore, cotton availability and prices are a major determinant of
production efficiency and profitability of textile units.
Though the global
economy seem to be coming out of the crisis, recovery may be unsteady for a
while. The Continuous improvement and investment in weaving and processing will
help to meet the demand of quality textiles, which will give an edge to the
Indian textile industry over competitors. Upgrading technology and
infrastructure is an ongoing process and, with the added support of Government
bodies it should boost the Indian textile further.
The Company is
vertically integrated textile Company, manufacturing and exporting various
kinds of yarns, knitted fabrics, readymade garments and terry towels etc. with
production facilities located in Ludhiana and Nawan Shehar in Punjab, Baddi in
Himachal Pradesh and upcoming Unit in the State of Madhya Pradesh.
COMPANY'S PERFORMANCE
The company has achieved Gross Sales to the tune of Rs.15832.791 Millions as compared to Rs.9422.162 Millions in the previous year registering a growth of 68.04% on year on year basis. The profit before tax stood at Rs.1492.416 Millions as compared to Rs.923.889 Millions during the previous year, a growth of 61.54% on year on year basis. After providing for taxes and other adjustments, the Profit after tax stood at Rs.1003.914 Millions as compared to Rs.668.852 Millions during the previous year, a growth of 50.09% on year on year basis.
UNAUDITED FINANCIAL RESULTS FOR THE QUARTER AND NINE MONTHS PERIOD ENDED
31.12.2011
|
|
|
|
|
|
Rs in Millions |
|
|
|
Particulars |
Quarter ended |
Quarter ended |
Year to date |
||
|
|
31.12.2011 |
30.09.2011 |
31.12.2011 |
|||
|
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||
|
1 |
(a) Net Sales/Income from Operations |
3336.140 |
4957.231 |
12903.050 |
||
|
|
(b)Other Operating Income |
-- |
-- |
-- |
||
|
2 |
Expenditure |
|
|
|
||
|
|
(a) |
Increase/(Decrease) in Stock-in-trade and work in progress |
-- |
-- |
-- |
|
|
|
(b) |
Consumption of raw materials |
1935.973 |
3745.157 |
9198.994 |
|
|
|
© |
Purchase of traded Goods |
-- |
-- |
-- |
|
|
|
(d) |
Employees Cost |
163.128 |
110.706 |
413.186 |
|
|
|
(e) |
Depreciation |
173.017 |
215.379 |
564.188 |
|
|
|
(f ) |
Other Expenditure |
542.485 |
384.751 |
1313.871 |
|
|
|
(g) |
Total (Any item exceeding 10% of the total Expenditure to be shown
separately) |
2814.603 |
4455.993 |
11490.239 |
|
|
3 |
|
Profit from operation before other income, interest and other
exceptional items(1-2) |
521.537 |
501.238 |
1412.811 |
|
|
4 |
|
Other Income |
220.436 |
173.277 |
488.432 |
|
|
5 |
|
profit before interest and exceptional items(3+4) |
741.973 |
674.515 |
1901.243 |
|
|
6 |
Interest |
448.639 |
326.474 |
1128.780 |
||
|
7 |
Profit after interest but before exceptional items(5-6) |
293.334 |
348.041 |
772.463 |
||
|
8 |
Exceptional Items |
- |
(40.208) |
-- |
||
|
9 |
Profit(+)/Loss(-) from Ordinary Activities before tax (7-8) |
293.334 |
388.249 |
772.463 |
||
|
10 |
Tax Expenses |
98.159 |
125.058 |
247.220 |
||
|
11 |
Net Profit(+)/Loss(-) from Ordinary Activities after tax( 9-10) |
195.175 |
263.191 |
525.243 |
||
|
12 |
Extra Ordinary Items |
-- |
-- |
-- |
||
|
13 |
Net Profit(+)/Loss(-) for the period (1112) |
195.175 |
263.191 |
525.246 |
||
|
-14 |
Paid-up Equity Share Capital Rs.2/ per share |
993.470 |
993.470 |
993.470 |
||
|
15 |
Reserves excluding revaluation reserves |
-- |
-- |
-- |
||
|
16 |
Earning Per Share |
|
|
|
||
|
(a) |
Basic and diluted EPS before Extraordinary items for the period, for
the year to date and for the previous year(not to be annualised) |
B-1.196 D-1.96 |
B-2.65 D-2.65 |
B-5.29 D-5.29 |
||
|
(b) |
Basic and diluted EPS after Extraordinary
items for the period, for the year to date and for the previous year(not to
be annualised) |
B-1.196 D-1.96 |
B-2.65 D-2.65 |
B-5.29 D-5.29 |
||
|
17 |
Public Shareholding |
|
|
|
||
|
|
Number of Shares |
83617956 |
83617956 |
83617956 |
||
|
|
Percentage of Shareholding |
84.17% |
84.17% |
84.17% |
||
|
18 |
Promoters and Promoter group |
|
|
|
||
|
|
a) Pledged/Encumbered |
0.000 |
|
|
||
|
|
Number of shares |
15729044 |
15729044 |
15729044 |
||
|
|
Percentage of Shares (as a % of the total shareholding of promoter and
promoter group) |
100% |
100% |
100% |
||
|
|
Percentage of Shares (as a % of the total share capital of the
Company) |
15.83% |
15.83% |
15.83% |
||
Notes:
1. The above results are reviewed by the Audit Committee and taken on record at the meeting of the Board of Directors on 14.02.2012.
2.
The
Status of Investor Complaints received during the quarter is as follows:-
Pending as on Oct 1, 2011 -Nil, Received during the quarter 2, Disposed during
the quarter 2, Pending as on December 31, 2011 –Nil
3.
Consolidation
has been made by applying Accounting Standard-21 "Consolidated Financial
Statements" issued by the Institute of Chartered Accountants of India.
4.
The
Consolidated Financial results include results of 99% owned subsidiaries namely
M/s SE Exports and M/s Kudu Industries and wholly owned subsidiary named M/s
SEL Textiles Limited and 98.65% in M/s Silverline Corporation Limited.
5.
The
effect of foreign currency transactions would be taken as on the date of
realisation.
6.
The
Company is functioning in only one segment i.e."Textiles" hence Segment
Reporting required under AS-17 is not applicable.
7.
Previous
period's figures have been re-grouped and re-classified wherever necessary.
FIXED ASSETS:
· Freehold Land
· Leasehold Land
· Building
· Road
· Plant and Machinery
· Furniture and Fixture
· Vehicles
· Office Equipment
AS PER WEBSITE DETAILS
COMPANY PROFILE
SEL GROUP, under the mentorship of The Chairman Mr. R.S.
Saluja, has nurtured a dynamic business landscape.
Mr. Neeraj Saluja, Managing Director and Mr. Dhiraj Saluja, Whole Time Director
have carried forward and added to the legacy of The Chairman, with their
formidable leadership. With their discerning vision and clairvoyance, they are
steering the group through the most significant and arduous phase in its
history.
The GROUP has announced a capex of USD 400 millions to set up an integrated
state of the art yarn manufacturing facility with 400000 spindles. This will be
the largest yarn manufacturing facility in a single location. Work for the same
has already started in Mahetwara, near Bhopal, Madhya Pradesh, with the
potential of providing direct employment to 4000 and indirect employment to
20,000 people.
The GROUP, headquarters, at Ludhiana, Punjab, North India, started its
journey in 1969 with manufacturing in Ready Made garments. It has been a
momentous journey for the GROUP. From a couple of million USD to being a USD
300 million integrated textile group with a targeted capacity of 1 million
spindles, the goodwill earned by the GROUP is indeed palmary.
The top management consists of The Chairman Mr. R.S. Saluja, Managing Director
Mr. Neeraj Saluja, Whole Time Director Mr. Dhiraj Saluja, Executive Director
and CEO Mr. V.K. Goyal and Executive Director and CFO Mr. Navneet Gupta.
The top management through its functions provides strong leadership; visible
and active support; and demonstrated commitment which is fundamental to the
success of the business. It creates and articulates a vision of what the
organization could achieve in the long run. It move the organization in new directions
and empowers people at all levels to utilize their full potential to achieve
the objectives. It stresses relationships with peers, values and commitment –
the emotional and spiritual aspects of the organization.
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.55.72 |
|
|
1 |
Rs.87.26 |
|
Euro |
1 |
Rs.69.89 |
INFORMATION DETAILS
|
Report Prepared
by : |
KVT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
6 |
|
--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 |
|
51 |
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.