|
Report Date : |
23.11.2012 |
IDENTIFICATION DETAILS
|
Name : |
KRITI INDUSTRIES ( |
|
|
|
|
Registered
Office : |
Mehta Chambers, 34-Siyagunj, Indore-452007, Madhya Pradesh |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2012 |
|
|
|
|
Date of
Incorporation : |
12.03.1990 |
|
|
|
|
Com. Reg. No.: |
10-005732 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.49.604
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
L25206MP1990PLC005732 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
BPLK00508E BPLK02602F BPLK02569A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACK7078B |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on The Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacturer of Rigid PVC Pipes and Soybean/Rapeseed Oil, De Oiled
Cake by Solvent Extraction Process. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (41) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 1630000 |
|
|
|
|
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. The company can be considered 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 – June 30, 2012
|
Country Name |
Previous Rating (31.03.2012) |
Current Rating (30.06.2012) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
INDIAN ECONOMIC OVERVIEW
India is developing into an open-market economy, yet traces
of its past autarkic policies remain. Economic liberalization, including
industrial deregulation, privatization of state-owned enterprises, and reduced
controls on foreign trade and investment, began in the early 1990s and has
served to accelerate the country's growth, which has averaged more than 7% per
year since 1997. India's diverse economy encompasses traditional village
farming, modern agriculture, handicrafts, a wide range of modern industries,
and a multitude of services. Slightly more than half of the work force is in
agriculture, but services are the major source of economic growth, accounting
for more than half of India's output, with only one-third of its labor force.
India has capitalized on its large educated English-speaking population to
become a major exporter of information technology services and software
workers. In 2010, the Indian economy rebounded robustly from the global
financial crisis - in large part because of strong domestic demand - and growth
exceeded 8% year-on-year in real terms. However, India's economic growth in
2011 slowed because of persistently high inflation and interest rates and
little progress on economic reforms. High international crude prices have
exacerbated the government's fuel subsidy expenditures contributing to a higher
fiscal deficit, and a worsening current account deficit. Little economic reform
took place in 2011 largely due to corruption scandals that have slowed
legislative work. India's medium-term growth outlook is positive due to a young
population and corresponding low dependency ratio, healthy savings and
investment rates, and increasing integration into the global economy. India has
many long-term challenges that it has not yet fully addressed, including
widespread poverty, inadequate physical and social infrastructure, limited
non-agricultural employment opportunities, scarce access to quality basic and
higher education, and accommodating rural-to-urban migration.
|
Source
: CIA |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CARE |
|
Rating |
BBB – [Long Term Bank Facilities] |
|
Rating Explanation |
Moderate degree of safety and moderate credit risk. |
|
Date |
27.09.2012 |
|
Rating Agency Name |
CARE |
|
Rating |
A3 [Short Term Bank Facilities] |
|
Rating Explanation |
Moderate degree of safety and higher credit risk. |
|
Date |
27.09.2012 |
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2012.
LOCATIONS
|
Registered Office : |
Mehta Chambers, 34-Siyagunj, Indore-452007, Madhya Pradesh, India |
|
Tel. No.: |
Not Available |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
Chetak Chambers, 14 R N T Marg, 4th Floor, Indore-452 001,
Madhya Pradesh, India |
|
Tel. No.: |
91-731-2704716 / 2719100 / 2719195 |
|
Fax No.: |
91-731-2704506 / 4042118 / 2704701 |
|
|
|
|
Factory : |
Plot No. 75-86
and 13/1, Tarpura, 75-86 Pithampur, District Dhar, Madhya Pradesh, India |
DIRECTORS
AS ON 31.03.2012
|
Name : |
Mr. Shiv Singh Mehta |
|
Designation : |
Managing Director
|
|
|
|
|
Name : |
Mrs. Purnima Mehta |
|
Designation : |
Director |
|
Date of Birth/Age : |
25-05-1960 |
|
Qualification : |
B.A.(Hons),
M.B.A, PGDBM |
|
Date of Appointment : |
01.10.1999 |
|
|
|
|
Name : |
Mr. V. M. Bhole |
|
Designation : |
Nominee
Director- IDBI |
|
|
|
|
Name : |
Mr. Manoj Fadnis |
|
Designation : |
Independent and
Non-Executive Director |
|
|
|
|
Name : |
Mr. Rakesh Kalra |
|
Designation : |
Independent and
Non-Executive Director |
|
|
|
|
Name : |
Mr. Somnath
Ghosh |
|
Designation : |
Independent and
Non-Executive Director |
|
|
|
|
Name : |
Dr. Swatantra
Singh Kothari |
|
Designation : |
Director |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2012
|
Category of Shareholder |
Total No. of Shares |
Total Shareholding as a % of Total No. of Shares |
|
|
|
As a % of (A+B) |
|
(A) Shareholding of Promoter and Promoter Group |
|
|
|
|
|
|
|
|
2304847 |
4.65 |
|
|
30312931 |
61.11 |
|
|
32617778 |
65.76 |
|
|
|
|
|
Total shareholding of Promoter and Promoter Group (A) |
32617778 |
65.76 |
|
(B) Public Shareholding |
|
|
|
|
|
|
|
|
1600 |
0.00 |
|
|
1600 |
0.00 |
|
|
|
|
|
|
1294910 |
2.61 |
|
|
|
|
|
|
8616862 |
17.37 |
|
|
6968662 |
14.05 |
|
|
103708 |
0.21 |
|
|
97393 |
0.20 |
|
|
6315 |
0.01 |
|
|
16984142 |
34.24 |
|
Total Public shareholding (B) |
16985742 |
34.24 |
|
Total (A)+(B) |
49603520 |
100.00 |
|
(C) Shares held by Custodians and against which Depository Receipts
have been issued |
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
Total (A)+(B)+(C) |
49603520 |
0.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Rigid PVC Pipes and Soybean/Rapeseed Oil, De Oiled
Cake by Solvent Extraction Process. |
PRODUCTION STATUS (AS ON 31.03.2011)
|
Particulars |
Unit |
Installed
Capacity |
Actual
Production |
|
PVC/HDPE PIPES/DUCT |
MT |
63600 |
33404 ** |
|
PVC FITTINGS |
MT |
1800 |
1623 |
** Including job
work receipt 60 M.T. (Previous Year 26 M.T.)
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Bankers : |
·
State Bank of India ·
State Bank of Travancore ·
IDBI Bank Limited ·
Bank of India ·
State Bank of Hyderabad |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
R.D. Asawa and Company Chartered Accountants |
|
Address : |
403, Alankar Point, Geeta Bhawan Square, A.B. Road, Indore-452001,
Madhya Pradesh, India |
|
Tel. No.: |
91-731-2491393/2491376 [Office] 91-731-2544205/2471910 [Residential] |
|
Fax No.: |
91-731-2491393 |
|
|
|
|
Holding Company : |
Sakam Trading Private Limited |
|
|
|
|
Subsidiaries : |
·
Kriti Auto and Engineering Plastic Private
Limited (Wholly owned Subsidiary Company) ·
Kriti Nutrients Limited (Subsidiary company of
Sakam Trading Private Limited) ·
Chetak Builders Private Limited (Subsidiary
company of Sakam Trading Private Limited) |
CAPITAL STRUCTURE
AS ON 31.03.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
100000000 |
Equity Shares |
Re. 1/- each |
Rs.100.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
49603520 |
Equity Shares |
Re.1/- each |
Rs.49.604
Millions |
NOTE:
SHAREHOLDER
HOLDING MORE THAN 5 % OF SHARES OF THE COMPANY AND ITS PERCENTAGE
|
Particular |
As on 31.03.2012 |
|
|
|
No. of Shares |
% of Shares |
|
Sakam Trading Private Limited |
25843673 |
52.10 |
Pursuant to the
Hon'ble High Court of M.P. order dated 1.11.2011 approving the scheme of
amalgamation of promoter group companies viz Kriti Corporate Service Private
Limited, Kriti Auto Accessories Private Limited, Kasta Pipes Private Limited
and Shipra Pipes Private Limited. With Sakam Trading Private Limited, the
Shareholding of the above transferor companies are vested in Sakam Trading
Private Limited Thus Sakam Trading Private Limited becomes holding company
w.e.f.27.02.12 of Kriti Industries (India) Limited.
|
Particular |
As on 31.03.2012 |
|
|
|
No. of Shares |
% of Shares |
|
Chetak Builders Private Limited |
4469258 |
9.01 |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
49.604 |
49.604 |
49.604 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
359.547 |
312.345 |
271.395 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
409.151 |
361.949 |
320.999 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
339.218 |
268.055 |
308.515 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
36.680 |
|
|
TOTAL BORROWING |
339.218 |
268.055 |
345.195 |
|
|
DEFERRED TAX LIABILITIES |
53.641 |
47.198 |
45.442 |
|
|
|
|
|
|
|
|
TOTAL |
802.010 |
677.202 |
711.636 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
408.659 |
334.888 |
281.660 |
|
|
Capital work-in-progress |
7.738 |
8.624 |
1.236 |
|
|
|
|
|
|
|
|
INVESTMENT |
77.715 |
77.715 |
77.905 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
710.982
|
739.954 |
630.284 |
|
|
Sundry Debtors |
304.649
|
220.203 |
142.454 |
|
|
Cash & Bank Balances |
59.590
|
52.810 |
88.973 |
|
|
Other Current Assets |
95.342
|
107.034 |
0.000 |
|
|
Loans & Advances |
62.842
|
63.402 |
149.439 |
|
Total
Current Assets |
1233.405
|
1183.403 |
1011.150 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
677.133
|
778.078 |
560.710 |
|
|
Other Current Liabilities |
216.123
|
115.343 |
69.900 |
|
|
Provisions |
32.251
|
34.007 |
29.705 |
|
Total
Current Liabilities |
925.507
|
927.428 |
660.315 |
|
|
Net Current Assets |
307.898
|
255.975 |
350.835 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
802.010 |
677.202 |
711.636 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
2808.704 |
2528.428 |
3985.233 |
|
|
|
Other Income |
16.548 |
20.249 |
13.942 |
|
|
|
TOTAL (A) |
2825.252 |
2548.677 |
3999.175 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of materials consumed |
2280.094 |
2008.890 |
|
|
|
|
Employee benefit expense |
121.974 |
96.570 |
|
|
|
|
Other expenses |
301.554 |
233.247 |
3695.769 |
|
|
|
Changes in inventories of finished goods, work-in-progress and
Stock-in-Trade |
(131.545) |
15.034 |
|
|
|
|
TOTAL (B) |
2572.077 |
2353.741 |
3695.769 |
|
|
|
|
|
|
|
|
Less |
PROFIT
/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
253.175 |
194.936 |
303.406 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
134.666 |
93.070 |
136.148 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
118.509 |
101.866 |
167.258 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
36.216 |
27.714 |
44.083 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
BEFORE TAX (E-F) (G) |
82.293 |
74.152 |
123.175 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
26.444 |
24.555 |
32.082 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
AFTER TAX (G-H) (I) |
55.849 |
49.597 |
91.093 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
67.958 |
69.508 |
68.891 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
50.000 |
40.000 |
78.272 |
|
|
|
Proposed Dividend |
7.440 |
7.440 |
7.440 |
|
|
|
Corporate Dividend Tax |
1.207 |
1.207 |
1.264 |
|
|
|
Transferred to Contingency Reserves |
0.000 |
2.500 |
3.500 |
|
|
BALANCE CARRIED
TO THE B/S |
65.160 |
67.958 |
69.508 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
323.736 |
521.094 |
1171.204 |
|
|
|
Capital Goods |
0.000 |
30.900 |
0.000 |
|
|
TOTAL IMPORTS |
323.736 |
551.994 |
1171.204 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
1.13 |
1.00 |
1.84 |
|
QUARTERLY RESULTS
|
PARTICULARS |
|
30.06.2012 |
30.09.2012 |
|
Type |
|
1st
Quarter |
2nd
Quarter |
|
Net Sales |
|
1003.590 |
345.000 |
|
Total Expenditure |
|
924.870 |
332.380 |
|
PBIDT (Excl OI) |
|
78.720 |
12.620 |
|
Other Income |
|
8.500 |
0.010 |
|
Operating Profit |
|
87.220 |
12.630 |
|
Interest |
|
31.510 |
31.340 |
|
PBDT |
|
55.710 |
(18.710) |
|
Depreciation |
|
10.150 |
10.430 |
|
Profit Before Tax |
|
45.560 |
(29.130) |
|
Tax |
|
14.780 |
-9.450 |
|
Provisions and contingencies |
|
0.000 |
0.000 |
|
Profit After Tax |
|
30.78 |
(19.680) |
|
Net Profit |
|
30.780 |
(19.680) |
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
1.97
|
1.95 |
2.27 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
2.93
|
2.93 |
3.09 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
5.01
|
4.88 |
9.53 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.20
|
0.20 |
0.38 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.09
|
3.30 |
3.13 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.33
|
1.27 |
1.53 |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
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 |
No |
|
9] |
Name of person contacted |
No |
|
10] |
Designation of contact person |
No |
|
11] |
Turnover of firm for last three years |
Yes |
|
12] |
Profitability for last three years |
Yes |
|
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 involved in |
-- |
|
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 |
|
31] |
PAN of Proprietor/Partner/Director, if available |
No |
|
32] |
Date
of Birth of Proprietor/Partner/Director, if available |
No |
|
33] |
Voter ID No of Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating, if available |
Yes |
YEAR IN RETROSPECT:
The Company has achieved total Turnover of Rs. 3082.178 Millions and
Profit before Tax Rs. 82.293 Millions and Profit after Tax Rs. 55.849 Millions.
During the year the Company has undertaken expansion of capacity for
manufacture of PVC/ HDPE pipes & fittings and Drip Irrigation.
SUBSIDIARY COMPANY:
Kriti Auto and Engineering Plastics Private Limited, wholly owned
subsidiary of the company, achieved gross turnover of Rs.243.190 Millions
representing a profit after tax of Rs. 1.796 Millions.
The statement pursuant to Section 212 of the Companies Act, 1956
containing the details of the Company's subsidiary is attached.
MANAGEMENT DISCUSSION AND ANALYSIS REPORT:
INDUSTRY STRUCTURE AND DEVELOPMENT:
India's plastic
industry is projected to grow at estimated rate of 15% in the coming years. The
PVC pipes business is driven in large measure by demand for pipes used in
agriculture and irrigation sector, constructions and upcoming infrastructure
projects. The union budget for 2012-13 has increased allocation for agriculture
and irrigation. The target for agriculture credit has been raised by Rs.
1000000.000 Millions to Rs. 5750000.000 Millions. Central government is also
mobilizing funds for irrigation projects. All the above factors will be helpful
for industry to grow.
BUSINESS STRATEGY:
The company is
conscious of its brand value and enhancing it by offering newer and better
quality products, advertising and promotions. The company has introduced new
range of accessories for the piping system. It also has facilities for
producing a variety of PVC/HDPE fittings. Company is increasing its customer’s
base in agriculture and building sector. Company has created separate verticals
for irrigation, building products, MIS and Institutional sales through expanded
marketing network in identified focus areas.
FINANCIAL
PERFORMANCE:
The financial
statements are prepared in compliance with the Companies Act, 1956 and as per
the generally accepted accounting principles, policies and practices prevalent
in India. The Company's financial performance is discussed in details under the
head "Financial Results" in Directors' Report to the Members.
UNAUDITED STANDALONE
FINANCIAL RESULTS FOR THE QUARTER / HALF YEAR ENDED 30TH SEPTEMBER,
2012
Rs. in Millions
|
Sr. No. |
Particular |
Quarter Ended |
Half Year Ended |
|
|
|
|
30.09.2012 [Unaudited] |
30.06.2012 [Unaudited] |
30.09.2012 [Unaudited] |
|
|
|
|
|
|
|
1. |
Net Sales/Income from Operations |
344.837 |
1003.272 |
1348.109 |
|
|
Other Operating Income |
0.163 |
0.325 |
0.488 |
|
|
Total Income |
345.000 |
1003.597 |
1348.597 |
|
|
|
|
|
|
|
2. |
Expenditure |
|
|
|
|
|
Cost
of materials consumed |
415.207 |
730.845 |
1146.052 |
|
|
Purchase
of stock in trade |
0.000 |
0.000 |
0.000 |
|
|
Changes
in inventories of finished goods, work in progress and stock in trade |
(143.131) |
47.385 |
(95.746) |
|
|
Employee
benefits expenses |
31.525 |
33.727 |
65.252 |
|
|
Depreciation
and amortization expenses |
10.433 |
10.146 |
20.580 |
|
|
Other
expenses |
28.769 |
98.981 |
127.750 |
|
|
TOTAL EXPENSES |
342.803 |
921.084 |
1263.889 |
|
|
|
|
|
|
|
3. |
Profit
From Operations before Other Income, Interest and Exceptional Items (1-2) |
2.196 |
82.513 |
84.709 |
|
|
|
|
|
|
|
4. |
Other
Income |
0.011 |
8.497 |
8.508 |
|
|
|
|
|
|
|
5. |
Profit
Before Interest and Exceptional Items (3+4) |
2.209 |
91.010 |
93.217 |
|
|
|
|
|
|
|
6. |
Interest |
31.339 |
45.451 |
76.790 |
|
|
|
|
|
|
|
7. |
Profit
After Interest but before Exceptional Items (5-6) |
(29.132) |
45.559 |
16.427 |
|
|
|
|
|
|
|
8. |
Exceptional
Items |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
9. |
Profit
from Ordinary Activities before Tax (7-8) |
(29.132) |
45.559 |
16.427 |
|
|
|
|
|
|
|
10. |
Tax
Expense |
(9.452) |
14.781 |
5.329 |
|
|
|
|
|
|
|
11. |
Net
Profit from Ordinary Activities after Tax (9-10) |
(19.680) |
30.778 |
11.098 |
|
|
|
|
|
|
|
12. |
Extraordinary
Item (net of expense) |
-- |
-- |
-- |
|
|
|
|
|
|
|
13. |
Net
Profit for the period (11-12) |
(19.680) |
30.778 |
11.098 |
|
|
|
|
|
|
|
14. |
Paid-up
Equity Share Capital (Face Value of Re.1/- Each) |
49.604 |
49.604 |
49.604 |
|
|
|
|
|
|
|
15. |
Reserves
Excluding Revaluation Reserve |
-- |
-- |
-- |
|
|
|
|
|
|
|
16. |
Basic and Diluted Earning Per
Share (EPS) (Rs.)-Not Annualised |
|
|
|
|
|
a)
Basic and diluted EPS before extraordinary items |
(0.40) |
0.62 |
0.22 |
|
|
b)
Basic and diluted EPS after extraordinary items |
(0.40) |
0.62 |
0.22 |
|
|
|
|
|
|
|
17. |
Public Shareholding |
|
|
|
|
|
-Number
of Shares |
16985742 |
16985742 |
16985742 |
|
|
-
Percentage of Shareholding |
34.24 |
34.24 |
34.24 |
|
|
|
|
|
|
|
18. |
Promoters and Promoter Group
Shareholding |
|
|
|
|
|
a) Pledged/Encumbered |
|
|
|
|
|
-
Number of Shares |
Nil |
Nil |
Nil |
|
|
- Percentage
of Shares (as a % of the Total Shareholding of promoter and promoter group) |
Nil |
Nil |
Nil |
|
|
-
Percentage of Shares (as a % of the Total Share Capital of the Company) |
Nil |
Nil |
Nil |
|
|
|
|
|
|
|
|
b) Non Encumbered |
|
|
|
|
|
-
Number of Shares |
32617778 |
32617778 |
32617778 |
|
|
-
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) |
65.76% |
65.76% |
65.76% |
|
Particulars |
3 Months ended on March 31, 2012 |
|
Pending at the beginning of the quarter |
0 |
|
Received during the quarter |
6 |
|
Disposed of during the quarter |
6 |
|
Remaining unresolved at the end of the
quarter |
0 |
STANDALONE STATEMENT OF
ASSETS AND LIABILITIES
Rs. in Millions
|
PARTICULARS |
30.09.2012 |
|
Equity and liabilities |
|
|
Shareholders' fund |
|
|
Share capital |
49.604 |
|
Reserve & surplus |
370.644 |
|
Sub-total
- Shareholders' funds |
420.248 |
|
Non - current liabilities |
|
|
Long term borrowings |
90.772 |
|
Deferred tax liability (net) |
54.425 |
|
Others long term liabilities |
15.255 |
|
Sub-total
- Non-current liabilities |
160.452 |
|
Current liabilities |
|
|
Short term borrowings |
268.757 |
|
Trade payables |
530.065 |
|
Other current liabilities |
412.262 |
|
Short term provisions |
7.352 |
|
Sub-total
- Current liabilities |
1218.436 |
|
|
|
|
Total -
Equity & Liabilities |
1799.136 |
|
|
|
|
Assets |
|
|
Non-current assets |
|
|
Fixed assets |
435.296 |
|
Non-current investment |
77.715 |
|
Long term loans & advances |
10.683 |
|
Sub-total
- Non-current Assets |
523.694 |
|
Current
assets |
|
|
Inventories |
725.104 |
|
Trade receivables |
337.943 |
|
Cash & bank balances |
55.117 |
|
Short term loans & advances |
81.656 |
|
Other current assets |
75.623 |
|
Sub-total
- Current Assets |
1275.443 |
|
|
|
|
Total –
Assets |
1799.136 |
NOTE:
1. The above results are subject to a “Limited Review” by the auditors of
the company.
2. The above financial results have been reviewed by the audit committee and
approved and taken on record by the board of directors at its meetings held on
27.10.2012.
3. The company has only one business segment to be reported namely Plastics
as per Accounting Standard-17.
4. The previous period/ year figures are regrouped/ rearranged wherever
necessary.
5. Other expenses are net of the excise duty related to the differences
between the closing stock and opening stocks of Rs.18.039 Millions for the
quarter ended on 30.09.2012.
FIXED ASSETS
·
Land
·
Goodwill
·
Factory Building
·
Plant and Machinery
·
Dies and Moulds
·
Vehicles
·
Furniture and Fixtures
·
Computers
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.55.15 |
|
|
1 |
Rs.88.03 |
|
Euro |
1 |
Rs.70.85 |
INFORMATION DETAILS
|
Report Prepared
by : |
TPT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
4 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
41 |
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.