|
Report Date : |
11.12.2013 |
IDENTIFICATION DETAILS
|
Name : |
KEMROCK INDUSTRIES AND EXPORTS LIMITED |
|
|
|
|
Registered
Office : |
Village Asoj, Vadodara-Halol Express Way, Tal. Waghodia, Vadodara – 391510, Gujarat |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
30.06.2012 |
|
|
|
|
Date of
Incorporation : |
18.11.1991 |
|
|
|
|
Com. Reg. No.: |
04-016625 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 203.300 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
L36999GJ1991PLC016625 |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacturer of Fiberglass Reinforced Polymer (FRP)
composites and Resins. |
|
|
|
|
No. of Employees
: |
1197 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca (19) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Exist |
|
|
|
|
Comments : |
Subject is an established company having moderate track record. There appears drastic dip in profit of the company and its ongoing
delayed in servicing of debt obligations due to weak liquidity. Business is active. Payment terms are slow. The company can be considered for business dealing on safe and secured
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.
INDIAN ECONOMIC OVERVIEW
The current downturn
provides an opportunity to push ahead with reforms to accelerate growth, says
the latest India Development Update report released by the World Bank. The report
says that the adverse effects of rupee depreciation are likely to be offset by
the gains in the exports performance due to improved external competitiveness.
Since May this year, the local currency has depreciated substantially and fell
to a record level of Rs 68.85 to a dollar on August, 28.
A stagflation like
situation appears to have arisen as inflation jumped to an eight month high of
6.46 % for the month of September. It is up from 6.10 % in August. Growth
continues to be muted with factory output plunging to 0.6 % in August.
Onion prices have risen nearly 300 % from last September. Vegetables cost
nearly 90 % more than they did last year. Wake up to the economic contribution
of slum dwellers. They contribute more than 7.5 % to the country’s gross
domestic product, according to a recent study conducted in 50 top cities.
136000 estimated
number of jobs created during the second quarter of the current financial year.
50000 estimated number of additional jobs in the field of corporate social
responsibility in the coming years.
The International
Finance Corporation expects to come out with its rupee linked bonds issue
before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple
iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has
been launched in India from 1st November.
The Land Acquisition
Act to provide just and fair compensation to farmers will come into force from
January 1 next year, said Rural Development Minister Jairam Ramesh. The Act
replaces a 119 year old registration. The Securities and Exchange Board of
India has approved the trading of currency futures on the Bombay Stock
Exchange. The exchange plans to launch the currency futures platform with
advanced trading technology by the end of November.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CARE |
|
Rating |
Long term bank facilities: “D” |
|
Rating Explanation |
Lowest credit quality and very low prospects of recovery. |
|
Date |
07.03.2013 |
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.
INFORMATION DECLINED BY
|
Name : |
Mr.Sunil Parekh |
|
Designation : |
Account Manager |
|
Contact No.: |
91-9974079481 |
|
Date : |
05.12.2013 |
LOCATIONS
|
Registered Office/ Factory : |
Village Asoj, Vadodara-Halol Express Way, Tal. Waghodia, Vadodara – 391510, Gujarat, India |
|
Tel. No. : |
91-2668-666200 91-265-2642449 |
|
Fax No. : |
91-2668-666400 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
As on 30.06.2012
|
Name : |
Mr. Kalpesh Patel |
|
Designation : |
Chairman and Managing Director |
|
|
|
|
Name : |
Mr. Kaushik Bhatt |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Navin Patel |
|
Designation : |
Director |
|
Date of Birth/Age : |
58 Years |
|
Qualification : |
Master in Mathematics and Computer Science |
|
Experience : |
Business Advisory - Over 27 years of experience |
|
|
|
|
Name : |
Mr. Tushar Patel |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. K. K. Ra |
|
Designation : |
Director (ceased w.e.f. 21.12.2011) |
|
|
|
|
Name : |
Mr. Mahendra R. Patel |
|
Designation : |
Executive Director |
|
|
|
|
Name : |
Mr. Venugopal Shastri |
|
Designation : |
Director (ceased w.e.f. 15.07.2012) |
KEY EXECUTIVES
|
Name : |
Mr.Sunil Parekh |
|
Designation : |
Account Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2013
|
Category of
Shareholder |
No. of Shares |
Percentage of
Holding |
|
(A) Shareholding of Promoter and Promoter Group |
|
|
|
|
|
|
|
|
1725159 |
13.42 |
|
|
1725159 |
13.42 |
|
|
|
|
|
Total shareholding of Promoter and Promoter Group (A) |
1725159 |
13.42 |
|
(B) Public Shareholding |
|
|
|
|
|
|
|
|
552365 |
4.30 |
|
|
33362 |
0.26 |
|
|
585727 |
4.56 |
|
|
|
|
|
|
2737431 |
21.29 |
|
|
|
|
|
|
2418915 |
18.82 |
|
|
1023077 |
7.96 |
|
|
4364689 |
33.95 |
|
|
137166 |
1.07 |
|
|
133197 |
1.04 |
|
|
4094326 |
31.85 |
|
|
10544112 |
82.02 |
|
Total Public shareholding (B) |
11129839 |
86.58 |
|
Total (A)+(B) |
12854998 |
100.00 |
|
(C) Shares held by Custodians and against which Depository Receipts
have been issued |
|
|
|
|
0 |
0.00 |
|
|
7475000 |
0.00 |
|
|
7475000 |
0.00 |
|
Total (A)+(B)+(C) |
20329998 |
0.00 |
Shareholding of securities (including shares, warrants, convertible
securities) of persons belonging to the category Promoter and Promoter Group
|
Name of the
Shareholder |
Details of Shares held |
|
|
No. of Shares held |
As a % |
|
|
Kalpesh Mahendrabhai Patel |
14,49,513 |
7.13 |
|
Patel Binitaben K. |
1,05,167 |
0.52 |
|
Binita Jayesh Shah |
83,439 |
0.41 |
|
Jayesh Chinubhai Shah |
9,000 |
0.04 |
|
Mrudulaben M. Patel |
78,040 |
0.38 |
|
Total |
17,25,159 |
8.49 |
Shareholding of securities (including shares, warrants, convertible
securities) of persons belonging to the category Public and holding more than
1% of the total number of shares
|
Name of the
Shareholder |
Details of Shares held |
|
|
No. of Shares held |
As a % |
|
|
Rpm International Inc |
4055326 |
19.95 |
|
Rpm International Inc - (Gdr) |
693072 |
3.41 |
|
Karvy Financial Services Limited |
853659 |
4.20 |
|
Jhaveri Securities Limited |
501097 |
2.46 |
|
Sicom Limited |
377365 |
1.86 |
|
Hdfc Standard Life Insurance Company Limited |
264963 |
1.30 |
|
Bright Brothers Limited |
211621 |
1.04 |
|
Ess Dee Aluminium Limited |
235000 |
1.16 |
|
ACG Pam Pharmaceuticals and Allied Machinery Company Private Limited |
228258 |
1.12 |
|
Mini Builders Private Limited |
213953 |
1.05 |
|
The Bank of New York Mellon |
0 |
0.00 |
|
Total |
7634314 |
37.55 |
Shareholding of securities (including shares, warrants, convertible securities)
of persons (together with PAC) belonging to the category “Public” and holding
more than 5% of the total number of shares of the company
|
Name(s) of the
shareholder(s) and the Persons Acting in Concert (PAC) with them |
No. of Shares |
Shares as % |
|
|
RPM International Inc |
4055326 |
19.95 |
|
|
RPM International INC (GDR) |
693072 |
3.41 |
|
|
The Bank of New York Mellon DR |
0 |
0.00 |
|
|
Total |
4748398 |
23.36 |
|
Details of Depository Receipts (DRs)
|
Type of Outstanding
DR (ADRs, GDRs, SDRs, etc.) |
No. of Outstanding DRs |
No. of Shares Underlying |
Shares Underlying Outstanding DRs as % of Total
No. of Shares |
|
GDRs |
74,75,000 |
74,75,000 |
36.77 |
|
Total |
74,75,000 |
74,75,000 |
36.77 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Fiberglass Reinforced Polymer (FRP)
composites and Resins. |
GENERAL INFORMATION
|
No. of Employees : |
1197 (Approximately) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
· Allahabad Bank Andhra
Bank Axis
Bank Limited Exim
Bank ICICI
Bank Limited Indian
Bank Punjab
National Bank PNB
(International) Limited State
Bank of India Syndicate
Bank The
Karur Vysya Bank Limited Union
Bank of India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
NOTE: LONG TERM
BORROWINGS Nature of security
and terms of repayment for secured borrowings Term loan : Term Loan in Rupee Currency are secured by way of First hypothecation charge on Pari passu basis over the fixed assets of the company and second pari passu charge on current assets of the company.The loan is further secured by personal guarantee of Managing Director. Term Loan is carrying Rate of lnterest(at present) from 12% to 14%. Term Loan in Foreign currency from ICICI Bank are secured by way of First hypothecation charge on Pari passu basis over the fixed assets of the company and seoond pari passu charge on current assets of the company.The loan is further secured by personal guarantee of Managing Director. Term Loan is carrying Rate of lnterest(at present) at the rate of 4.57% Term Loan in Foreign currency from PNB International Ltd and Syndicate Bank are secured by way of Pledge of Equity Shares of Top Glass S.P.A, Italy and second pari passu charge on fixed assets of the company: The loan is further secured by personal guarantee of Managing Director. Term Loan is carrying Rate of Interest (at present) from 3.75% to 5.75%. Vehicle Loan: Vehicle Loan from banks are secured by way of hypothecation of vehicles and are repayable over a period of 4 years. Vehicle loan is carrying Rate oflnterest (at present) from 8,91% to 13.25%. Restructure : Due to liquidity crunch Company had submitted a restructuring scheme to Lead Bank; Allahabad Bank with the support of consortium member Banks to seek a comprehensive financial restructuring package to enable it to oorrect its working capital position and to re-schedule its term debts in line with potential earnings. The scheme was approved for restructuring of various credit facilities by the Lead Bank, Allahabad Bank vide its approval dated 24.07.2012 based on the viability study instituted by it. The other member Banks under the consortium have also approved the Restructuring Scheme on the lines of Allahabad Bank's appraisal except Axis Bank Limited. The effect of said restructuring shall be accounted for in the next year. From Financial
Institutions: Term Loan from IFCI factor is secured by way of Pledge of Equity Shares of Mr. Kalpesh Patel (Promotor) of Kemrock Industries and Exports Limited and Post dated cheques of due date for payments of interest and principle amounts.The loan is further secured by personal guarantee of Managing Director. Term Loan is carriyng Rate of Interest (at present) of 13.5% repayable over a period of 5 years. Term Loan from L & T finance limited is secured by way of hypothecation charge on Pari assu basis over the fixed assets and current assets of the company. Term Loan is.carrying Rate of lnterest(at present) at the rate of 12.5%. Loans and advancer
from related parties The company has taken interest free loans from subsidiaries and joint ventures. The Repayments schedule for the same is not fixed and the amount is repaid depending on the surplus funds, liquidity and financial requirement of the company. Accordingly, management is of the view that these loans are generally repayable after a Deriod of 12 months. SHORT TERM
BORROWINGS Nature of security
provided for short term borrowings: Short Term Loans from banks are secured against hypothecation of currentassets of the company. The loans is further secured by personal guarantee of Managing Director. The Short Term Loans are repayable on demand and carrying interest at 12% to 14%. Working Capital from banks are secured by way of first pari passu charge on current assets and second pari passu charge on fixed assets of the company. Carrying interest on Working capital is at 12% to 14% Packing Credit from banks are secured by way of first pari passu charges on current assets and second pari passu charge on fixed assets of the company. Carrying interest on working capital is at 12% to 14% |
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Talati and Talat Chartered Accountants |
|
Address : |
Ahmedabad, Gujarat, India |
|
|
|
|
Subsidiaries : |
· Kemrock Advanced Composites Limited Kemrock
Advance Reinforcements Limited Kemrock
Filament Windings Limited Kemrock
Infratech Limited Kemrock
Speciality Polymers Limited Kemrock
Renewable Energy Limited Kemrock
Hi-Performance Composites Limited Kemrock
UK Limited Kemrock
International FZE Kemrock
Aerospace India Private Limited (Earlier Known as Saetex-Kemrock India
Private Limited) |
|
|
|
|
Joint Venture
Company: |
Georgia-Pacific Kemrock International Private Limited |
|
|
|
|
Enterprises over which relatives of KMP is having significant
influence : |
· Kemrock Agritech Private Limited Greenspace
Enertech Private Limited** Greenspace
Infratech Private Limited Greenspace
Ventures Private Limited* Greenspace
agriculture Private Limited* |
NOTE
*The Company has filed application on 10.05.2012 with Ministry of Corporate Affairs (MCA) for striking off the name of Company under the Fast Track Exit (FTE) mode under section 560 of the Companies Act, 1956 and notice under section 560(5) of the Companies Act, 1956 has been received from MCA on 25/08/2012 stating that the name of the Company has been struck off in the Register and the said Company is dissolved.
** The company has filed application on 17.09.2012 with Ministry of Corporate Affairs (MCA) for striking off the name of Company under the Fast Track Exit (FTE) mode under section 560 of the Companies Act, 1956 and till date of signing, notice under section 560(5) of the Companies Act, 1956 has not been received from MCA that the name of the Company been struck off in the Register.
CAPITAL STRUCTURE
As on 30.06.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
45,000,000 |
Equity Shares |
Rs.10/- each |
Rs. 450.000 Millions |
|
30,000,000 |
Preference Shares |
Rs.10/- each |
Rs. 300.000 Millions |
|
|
|
|
|
|
|
Total |
|
Rs. 750.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
20,329,998 |
Equity Shares |
Rs.10/- each |
Rs. 203.300 Millions |
|
|
|
|
|
Reconciliation of number of shares
|
Equity Shares |
As at June 30, 2012 |
|
|
No of Shares |
Rs. In Millions |
|
|
Shares outstanding at the beginning of the year |
17442198 |
174.422 |
|
Add: Issue of shares during the year by Global Depositary Receipts |
2887800 |
28.878 |
|
Add: Issue of shares during the year by converting Share Warrants |
-- |
-- |
|
Shares outstanding at the end of the year |
20329998 |
203.300 |
Details of share holders holding more than 5% shares in the company:
|
Name of
Shareholders |
As at June 30, 2012 |
|
|
No of Shares held |
% of Holdind |
|
|
Kalpesh Patel |
5138099 |
25.27 |
|
RPM International INC |
4055326 |
19.95 |
Terms/rights
preferences and restrictions attached to securities:
- Equity Shares:
The company has one class of equity shares having a par value of Rs.10 each. Each share holder is eligible for one vote per share held except share represented by GDRs. The dividend proposed by the board of director is subject to the approval of share holders in the ensuing Annual General meeting, . except in case of interim dividend. In the event of liquidation, the equity share holders are eligible to receive the remaining assets of the company after distribution of all preferential dues, in proportion to their shareholding.
During the year ended 30thJune',2012, the amount of per share dividend recognized for distribution to equity shareholders is Rs.Nil (P.Y. 30thJune,2011 Rs.2/-)
(b) On 20th December, 2011, the company has raised US$ 30 million (Rs. 15881.22 lacs) through issue of 2,887,800 Global Depositary Receipts (GDRs), each representing one equity share of Rs. 10 each, at an issue price of US$ 10.389 per GDR. Pursuant to GDRs issue, the Company issued and allotted 2,887,800 equity shares of Rs. 10 each at a price of Rs. 533.89 per share (including a premium of Rs. 523.89 per share).The said GDRs are listed on at Euro MTF Market of Luxembourg Stock Exchange and the funds raised have been and are being utilized to Expansion Plan, Working Capital requirement, investment in subsidaries and advances for CAPEX and balance funds pending utilization have been placed as deposit with the Centrum Bank. The details of funds activity during the year are as follow:
|
PARTICULARS |
2011-2012 (Rs. Millions) |
|
Opening Balance |
- |
|
Money Raised |
1588.122 |
|
Income earned on Unutilised Money |
0.000 |
|
Total |
1588.122 |
|
Amount utilized for expansion projects and working capital
requirements |
1587.416 |
|
Amount unutilised |
0.706 |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
30.06.2012 |
30.06.2011 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
203.300 |
174.422 |
|
(b) Reserves & Surplus |
|
8148.598 |
6403.748 |
|
(c) Money
received against share warrants |
|
0.000 |
37.500 |
|
|
|
|
|
|
(2) Share Application money pending allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
8351.898 |
6615.670 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
11157.476 |
4288.382 |
|
(b) Deferred tax liabilities (Net) |
|
565.313 |
316.316 |
|
(c) Other long term liabilities |
|
489.885 |
4.971 |
|
(d) long-term provisions |
|
6.880 |
16.344 |
|
Total Non-current Liabilities (3) |
|
12219.554 |
4626.013 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
8208.124 |
6017.489 |
|
(b) Trade payables |
|
720.370 |
1173.961 |
|
(c) Other current
liabilities |
|
2402.360 |
2253.132 |
|
(d) Short-term provisions |
|
325.678 |
366.749 |
|
Total Current Liabilities (4) |
|
11656.532 |
9811.331 |
|
|
|
|
|
|
TOTAL |
|
32227.984 |
21053.014 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
6246.766 |
6762.079 |
|
(ii) Intangible Assets |
|
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
|
3739.501 |
988.252 |
|
(iv) Intangible
assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
1320.742 |
926.511 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
|
5351.085 |
2771.044 |
|
(e) Other Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current Assets |
|
16658.094 |
11447.886 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.200 |
1.200 |
|
(b) Inventories |
|
2672.257 |
2827.546 |
|
(c) Trade receivables |
|
6374.384 |
4497.056 |
|
(d) Cash and cash
equivalents |
|
3600.807 |
1275.123 |
|
(e) Short-term loans and
advances |
|
2922.242 |
1004.203 |
|
(f) Other current assets |
|
0.000 |
0.000 |
|
Total Current Assets |
|
15569.890 |
9605.128 |
|
|
|
|
|
|
TOTAL |
|
32227.984 |
21053.014 |
|
SOURCES OF FUNDS |
|
|
30.06.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
167.535 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
5479.302 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
5] Share Warrants |
|
|
61.986 |
|
|
NETWORTH |
|
|
5708.823 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
9173.423 |
|
|
2] Unsecured Loans |
|
|
2.870 |
|
|
TOTAL BORROWING |
|
|
9176.293 |
|
|
DEFERRED TAX LIABILITIES |
|
|
202.906 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
15088.022 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
4927.863 |
|
|
Capital work-in-progress |
|
|
3293.139 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
910.093 |
|
|
DEFERRED TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
2362.732 |
|
|
Sundry Debtors |
|
|
3156.649 |
|
|
Cash & Bank Balances |
|
|
1751.354 |
|
|
Other Current Assets |
|
|
0.000 |
|
|
Loans & Advances |
|
|
847.773 |
|
Total
Current Assets |
|
|
8118.508 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
1920.537 |
|
|
Other Current Liabilities |
|
|
180.653 |
|
|
Provisions |
|
|
60.391 |
|
Total
Current Liabilities |
|
|
2161.581 |
|
|
Net Current Assets |
|
|
5956.927 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
15088.022 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
30.06.2012 |
30.06.2011 |
30.06.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
9113.915 |
9013.097 |
5997.279 |
|
|
|
Other Income |
1033.275 |
45.058 |
22.646 |
|
|
|
TOTAL (A) |
10147.190 |
9058.155 |
6019.925 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of materials consumed |
5869.236 |
|
|
|
|
|
Employee benefit expenses |
370.485 |
401.564 |
|
|
|
|
Other Expenses |
1414.590 |
1268.352 |
|
|
|
|
Prior period items |
21.572 |
(3.151) |
|
|
|
|
Exceptional items |
(16.045) |
0.000 |
|
|
|
|
Changes in inventories of finished goods, work-in-progress |
(204.728) |
(456.920) |
|
|
|
|
TOTAL (B) |
7455.110 |
6531.939 |
4486.593 |
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION (A-B) (C) |
2692.080 |
2526.216 |
1533.332 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
1627.153 |
1104.128 |
540.156 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
1064.927 |
1422.088 |
993.176 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
455.627 |
421.161 |
288.086 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX (E-F)
(G) |
609.300 |
1000.927 |
705.090 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
367.271 |
246.336 |
178.191 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX (G-H) (I) |
242.029 |
754.591 |
526.899 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
1826.933 |
1188.020 |
743.543 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Provision for Final Dividend |
0.000 |
34.884 |
16.753 |
|
|
|
Provision for Tax on Final Dividend |
0.000 |
5.794 |
2.782 |
|
|
|
Interim Dividend |
0.000 |
0.000 |
11.015 |
|
|
|
Dividend Tax on Interim Dividend |
0.000 |
0.000 |
1.872 |
|
|
|
Transfer to General Reserve Account |
0.000 |
75.000 |
50.000 |
|
|
BALANCE CARRIED
TO THE B/S |
2068.962 |
1826.933 |
1188.020 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export of goods on F.O.B. Basis |
7443.964 |
7113.945 |
4168.053 |
|
|
TOTAL EARNINGS |
7443.964 |
7113.945 |
4168.053 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
3691.364 |
|
|
|
|
|
Components and Spare Parts |
30.285 |
10.831 |
|
|
|
|
Chemicals |
685.751 |
1594.688 |
|
|
|
|
Capital Goods |
82.450 |
1414.341 |
|
|
|
TOTAL IMPORTS |
4489.850 |
6070.854 |
5023.802 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
|
|
|
|
|
|
Basic |
13.26 |
44.82 |
45.05 |
|
|
|
Diluted |
8.10 |
44.12 |
42.67 |
|
QUARTERLY RESULTS
|
PARTICULARS |
30.09.2012 |
31.12.2012 |
31.03.2013 |
30.06.2013 |
|
Type |
1st Quarter |
2nd Quarter |
3rd Quarter |
4th Quarter |
|
Net Sales |
1398.200 |
1278.300 |
715.600 |
751800 |
|
Total Expenditure |
1171.500 |
1822.300 |
2555.400 |
1753.700 |
|
PBIDT (Excl OI) |
226.800 |
(544.000) |
(1839.800) |
(1001.900) |
|
Other Income |
05.800 |
03.300 |
8.800 |
10.300 |
|
Operating Profit |
232.600 |
(540.700) |
(1831.000) |
(991.600) |
|
Interest |
443.600 |
423.300 |
50.700 |
(92.300) |
|
Exceptional Items |
0.000 |
0.000 |
0.000 |
0.000 |
|
PBDT |
(211.100) |
(964.000) |
(1881.600) |
(1584.000) |
|
Depreciation |
116.500 |
115.100 |
111.200 |
113.800 |
|
Profit Before Tax |
(327.600) |
(1079.000) |
(1992.800) |
(1697.700) |
|
Tax |
84.800 |
(55.000) |
(544.600) |
0.000 |
|
Provisions and contingencies |
0.000 |
0.000 |
0.000 |
0.000 |
|
Profit After Tax |
(412.300) |
(1024.000) |
(1448.300) |
(1697.700) |
|
Extraordinary Items |
0.000 |
0.000 |
0.000 |
0.000 |
|
Prior Period Expenses |
0.000 |
0.000 |
0.000 |
0.000 |
|
Other Adjustments |
0.000 |
0.000 |
0.000 |
0.000 |
|
Net Profit |
(412.300) |
(1024.000) |
(1448.300) |
(1697.700) |
KEY RATIOS
|
PARTICULARS |
|
30.06.2012 |
30.06.2011 |
30.06.2010 |
|
PAT / Total Income |
(%) |
2.39
|
8.33 |
8.75 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
6.69
|
11.11 |
11.76 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
2.24
|
5.23 |
5.40 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.07
|
0.15 |
0.12 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
2.32
|
1.56 |
1.61 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.34
|
0.98 |
3.74 |
LOCAL AGENCY FURTHER INFORMATION
CURRENT
MATURITIES OF LONG TERM DEBTS
|
Particulars |
30.06.2012 (Rs. In
Millions) |
30.06.2011 (Rs. In
Millions) |
30.06.2010 (Rs. In
Millions) |
|
|
|
|
|
|
Current Maturities of Long Term Debts |
422.535 |
1857.976 |
NA |
|
|
|
|
|
|
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 |
Yes |
|
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 |
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 |
Yes |
|
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 |
Yes |
|
31] |
Date of Birth of
Proprietor/Partner/Director, if available |
Yes |
|
32] |
PAN 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 |
LITIGATION DETAILS
|
HIGH COURT OF
GUJARAT COMPANY PETITION No. 128 of 2013 |
||||||
|
Status: PENDING
CCIN No : 001058201300128 Next Listing Date: 24/12/2013 Coram: HONOURABLE MR.JUSTICE
Not Before : HONOURABLE MR.JUSTICE R.M.CHHAYA P.B.MAJMUDAR |
||||||
|
S.NO. |
Name of the Petitioner |
Advocate On Record |
||||
|
1 |
EXPRESS GLOBAL LOGISTICS PRIVATE LIMITED(ERSTWHILE EXPRESS |
MRSPMAJMUDAR for: Petitioner(s) |
||||
|
S.NO. |
Name of the Respondant |
Advocate On Record |
||||
|
1 |
KEMROCK INDUSTRIES AND EXPORTS LIMITED |
DS AFF.NOT FILED (N) for :Respondent(s) |
||||
|
Presented On |
: 18/04/2013 |
Registered On |
: 26/04/2013 |
|
||
|
Bench Category |
: SINGLE BENCH |
District |
: VADODARA |
|
||
|
Case Originated From |
:THROUGH ADVOCATE |
Listed |
: 13 times |
|
||
|
StageName |
: NOTICE RETURNABLE MATTERS |
|
||||
|
Classification |
|
|
||||
|
Act |
|
|
||||
|
Office Details |
||||||||||
|
S. No. |
Filing Date |
Document Name |
Advocate Name |
Court Fee on
Document |
Document Details |
|||||
|
1 |
18/04/2013 |
VAKALATNAMA |
MRSPMAJMUDAR ADVOCATE |
5 |
MR SP MAJMUDAR:1 |
|||||
|
2 |
18/04/2013 |
MEMO OF APPEAL/PETITION/SUIT |
MRSPMAJMUDAR ADVOCATE |
100 |
MR SP MAJMUDAR:1 |
|||||
|
3 |
04/09/2013 |
AFFIDAVIT IN REPLY |
MR AJ SHASTRI ADVOCATE |
0 |
MR AJ
SHASTRI(827) for R:1 |
|||||
|
Court
Proceedings |
||||||||||
|
S. No. |
Notified Date |
CourtCode |
Board Sr. No. |
Stage |
Action |
Coram |
||||
|
1 |
29/04/2013 |
16 |
1 |
NOTICE RETURNABLE MATTERS |
NEXT DATE |
·
HONOURABLE MR.JUSTICE R.M.CHHAYA |
||||
|
2 |
14/06/2013 |
16 |
30 |
ADMISSION (FRESH MATTERS) |
NEXT DATE |
·
HONOURABLE MR.JUSTICE K.M.THAKER ·
HONOURABLE MR.JUSTICE R.M.CHHAYA |
||||
|
3 |
15/07/2013 |
13 |
39 |
ADMISSION (FRESH MATTERS) |
NEXT DATE |
·
HONOURABLE MR.JUSTICE K.M.THAKER |
||||
|
4 |
02/08/2013 |
13 |
23 |
NOTICE RETURNABLE MATTERS |
NEXT DATE |
·
HONOURABLE MR.JUSTICE K.M.THAKER |
||||
|
5 |
21/08/2013 |
13 |
36 |
NOTICE RETURNABLE MATTERS |
NEXT DATE |
·
HONOURABLE MR.JUSTICE K.M.THAKER |
||||
|
6 |
12/09/2013 |
13 |
23 |
NOTICE RETURNABLE MATTERS |
NEXT DATE |
·
HONOURABLE MR.JUSTICE K.M.THAKER |
||||
|
7 |
25/09/2013 |
13 |
25 |
NOTICE RETURNABLE MATTERS |
NEXT DATE |
·
HONOURABLE MR.JUSTICE K.M.THAKER |
||||
|
8 |
14/10/2013 |
13 |
37 |
NOTICE RETURNABLE MATTERS |
NEXT DATE |
·
HONOURABLE MR.JUSTICE K.M.THAKER |
||||
|
9 |
11/11/2013 |
15 |
17 |
NOTICE RETURNABLE MATTERS |
NEXT DATE |
·
HONOURABLE MR.JUSTICE K.M.THAKER ·
HONOURABLE MR.JUSTICE R.M.CHHAYA |
||||
|
10 |
03/12/2013 |
15 |
24 |
NOTICE RETURNABLE MATTERS |
NEXT DATE |
·
HONOURABLE MR.JUSTICE R.M.CHHAYA |
||||
|
11 |
24/12/2013 |
15 |
24 |
NOTICE RETURNABLE MATTERS |
undefined |
·
HONOURABLE MR.JUSTICE R.M.CHHAYA |
||||
|
Available Orders |
||||||||||
|
S. No. |
Case Details |
Judge Name |
Order Date |
CAV |
Judgment/Order |
|
||||
|
1 |
COMPANY PETITION/128/2013 |
·
HONOURABLE MR.JUSTICE R.M.CHHAYA |
29/04/2013 |
N |
ORDER |
|
||||
INDEX OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE
CREATION/MODIFICATION |
CHARGE AMOUNT
SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER
(SRN) |
|
1 |
10382980 |
06/10/2012 |
2,393,700,000.00 |
PUBJAB NATIONAL BANK |
MID CORPORATE BRANCH, RAOPURA, VADODARA - 390001, GUJARAT, INDIA |
B60688900 |
|
2 |
10387496 |
28/09/2012 |
786,500,000.00 |
ANDHRA BANK |
AKOTA BRANCH, SHRENIK PARK CHAR RASTA, VADODARA - 390020, GUJARAT, INDIA |
B62337696 |
|
3 |
10384731 |
12/09/2012 |
777,300,000.00 |
THE KARUR VYSYA BANK LIMITED |
NO 13, SIDCUP TOWER, NEAR MARBLE ARCH, RACECOURSE CIRCLE, VADODARA - 390007, GUJARAT, INDIA |
B61470993 |
|
4 |
10379224 |
11/09/2012 |
397,800,000.00 |
EXPORT-IMPORT BANK OF INDIA |
CENTER ONE BUILDING, FLOOR 21, WORLD TRADE CENTER COMPLEX, CUFFE PARADE, MUMBAI - 400005, MAHARASHTRA, INDIA |
B59179630 |
|
5 |
10374213 |
23/07/2012 |
4,913,100,000.00 |
ALLAHABAD BANK |
RAJMAHAL ROAD BRANCH, RAJMAHAL ROAD, VADODARA - 390001, GUJARAT, INDIA |
B57138257 |
|
6 |
10327073 |
17/12/2011 |
1,000,000,000.00 |
ALLAHABAD BANK |
RAJMAHAL ROAD BRANCH, RAJMAHAL ROAD, VADODARA - 390001, GUJARAT, INDIA |
B29128840 |
|
7 |
10322364 |
18/11/2011 |
350,000,000.00 |
UNION BANK OF INDIA |
INDUSTRIAL FINANCE BRANCH, STATION ROAD, SAYAJIGUNJ, VADODARA - 390005, GUJARAT, INDIA |
B27554328 |
|
8 |
10305610 |
10/09/2011 |
300,000,000.00 |
ICICI BANK LIMITED |
LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA - 390015, GUJARAT, INDIA |
B20236626 |
|
9 |
10300410 |
27/07/2011 |
300,000,000.00 |
L & T FINANCE LIMITED |
L&T HOUSE, BALLARD ESTATE, MUMBAI - 400001, MAHARASHTRA, INDIA |
B18145334 |
|
10 |
10294951 |
08/07/2011 |
750,000,000.00 |
ICICI BANK LIMITED |
LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA - 390015, GUJARAT, INDIA |
B16096364 |
|
11 |
10293479 |
26/09/2012 * |
1,717,600,000.00 |
INDIAN BANK |
1, SUJATA SOCIETY,, HARI NAGAR CHAR RASTA, GOTRI |
B61559506 |
|
12 |
10284297 |
30/03/2011 |
1,500,000,000.00 |
PUNJAB NATIONAL BANK |
RAOPURA, VADODARA - 390001, GUJARAT, INDIA |
B11525128 |
|
13 |
10267936 |
12/01/2011 |
500,000,000.00 |
INDUSLAND BANK LIMITED |
WORLD BUSINESS HOUSE, M. G. ROAD, NEAR PARIMAL GARDEN, ELLIS BRIDGE, AHMEDABAD - 380006, GUJARAT, INDIA |
B05170295 |
|
14 |
10257610 |
24/12/2010 |
500,000,000.00 |
ALLAHABAD BANK |
RAJMAHAL ROAD BRANCH, RAJMAHAL ROAD, VADODARA - 390001, GUJARAT, INDIA |
B02456044 |
|
15 |
10249589 |
18/11/2010 |
300,000,000.00 |
ICICI BANK LIMITED |
LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA - 390015, GUJARAT, INDIA |
A98924194 |
|
16 |
10251199 |
12/11/2010 |
500,000,000.00 |
UCO BANK |
14-17, EARTH COMPLEX, AKSHAR CHOWK, OLD PADRA ROAD, VADODARA - 390020, GUJARAT, INDIA |
A99377582 |
|
17 |
10224735 |
17/08/2011 * |
600,000,000.00 |
EXPORT-IMPORT BANK OF INDIA |
CENTRE ONE BUILDING,, FLOOR 21, WORLD TRADE CENTR |
B18662767 |
|
18 |
10219545 |
03/05/2010 |
50,000,000.00 |
PUNJAB NATIONAL BANK |
RAOPURA, VADODARA - 390001, GUJARAT, INDIA |
A85594596 |
|
19 |
10216616 |
12/04/2010 |
343,000.00 |
AXIS BANK LIMITED |
2ND FLOOR, VARDHAMAN COMPLEX,, BESIDES PIZZA HUT, |
A84429596 |
|
20 |
10212435 |
18/02/2010 |
1,500,000.00 |
PUNJAB NATIONAL BANK |
RAOPURA, VADODARA - 390001, GUJARAT, INDIA |
A83094342 |
|
21 |
10187402 |
13/11/2009 |
740,000.00 |
AXIS BANK LIMITED |
2ND FLOOR, VARDHAMAN COMPLEX,, BESIDES PIZZA HUT, |
A73568057 |
|
22 |
10186447 |
04/11/2009 |
725,000.00 |
AXIS BANK LIMITED |
2ND FLOOR, VARDHAMAN COMPLEX,, BESIDES PIZZA HUT, |
A73578205 |
|
23 |
10183811 |
15/10/2009 |
1,049,000.00 |
PUNJAB NATIONAL BANK |
RAOPURA, VADODARA - 390001, GUJARAT, INDIA |
A72706252 |
|
24 |
10183818 |
15/10/2009 |
1,049,000.00 |
PUNJAB NATIONAL BANK |
RAOPURA, VADODARA - 390001, GUJARAT, INDIA |
A72706617 |
|
25 |
10183629 |
14/10/2009 |
6,000,000.00 |
PUNJAB NATIONAL BANK |
RAOPURA, VADODARA - 390001, GUJARAT, INDIA |
A72625643 |
|
26 |
10181003 |
26/09/2012 * |
1,717,600,000.00 |
INDIAN BANK |
1, SUJATA SOCIETY, HARI NAGAR CHAR RASTA, GOTRI ROAD, VADODARA - 390007, GUJARAT, INDIA |
B61558789 |
|
27 |
10166859 |
30/06/2009 |
1,000,000,000.00 |
PUNJAB NATIONAL BANK |
RAOPURA, VADODARA - 390001, GUJARAT, INDIA |
A65729436 |
|
28 |
10167241 |
29/06/2009 |
1,500,000,000.00 |
ALLAHABAD BANK |
2, NETAJI SUBHAS ROAD, KOLKATA - 700001, WEST BENGAL, INDIA |
A66099755 |
|
29 |
10163800 |
19/06/2009 |
333,000.00 |
AXIS BANK LIMITED |
2ND FLOOR, VARDHAMAN COMPLEX, BESIDES PIZZA HUT, RACE COURSE, VADODARA - 390007, GUJARAT, INDIA |
A64592280 |
|
30 |
10164217 |
16/06/2009 |
583,000.00 |
AXIS BANK LIMITED |
2ND FLOOR, VARDHAMAN COMPLEX, BESIDES PIZZA HUT, RACE COURSE, VADODARA - 390007, GUJARAT, INDIA |
A64759285 |
|
31 |
10164680 |
16/06/2009 |
583,000.00 |
AXIS BANK LIMITED |
2ND FLOOR, VARDHAMAN COMPLEX, BESIDES PIZZA HUT, RACE COURSE, VADODARA - 390007, GUJARAT, INDIA |
A64993330 |
|
32 |
10164259 |
15/06/2009 |
450,000.00 |
AXIS BANK LIMITED |
2ND FLOOR, VARDHAMAN COMPLEX, BESIDES PIZZA HUT, RACE COURSE, VADODARA - 390007, GUJARAT, INDIA |
A64804727 |
|
33 |
10164951 |
11/06/2009 |
486,000.00 |
AXIS BANK LIMITED |
2ND FLOOR, VARDHAMAN COMPLEX, BESIDES PIZZA HUT, RACE COURSE, VADODARA - 390007, GUJARAT, INDIA |
A65068306 |
|
34 |
10160977 |
25/05/2009 |
588,000.00 |
AXIS BANK LIMITED |
2ND FLOOR, VARDHAMAN COMPLEX, BESIDES PIZZA HUT, RACE COURSE, VADODARA - 390007, GUJARAT, INDIA |
A63645329 |
|
35 |
10136424 |
25/07/2011 * |
800,000,000.00 |
ANDHRA BANK |
DR. PATTABHI BHAVAN, SAIFABAD, HYDERABAD, ANDHRA |
B19356591 |
|
36 |
10123150 |
03/10/2008 |
893,000,000.00 |
3I INFOTECH TRUSTEESHIP SERVICES LIMITED |
3RD TO 6TH FLOOR, INTERNATIONAL INFOTECH PARK, TOWER NO.5, VASHI RAILWAY STATION COMPLEX, VASHI, NAVI MUMBAI - 400703, MAHARASHTRA, INDIA |
A46443123 |
|
37 |
10096365 |
29/01/2009 * |
50,000,000.00 |
3I INFOTECH TRUSTEESHIP SERVICES LIMITED |
3RD TO 6TH FLOOR, INTERNATIONAL INFOTECH PARK, TOWER NO.5, VASHI RAILWAY STATION COMPLEX, VASHI, NAVI MUMBAI - 400703, MAHARASHTRA, INDIA |
A55649156 |
|
38 |
10085423 |
31/01/2009 * |
225,000,000.00 |
EXPORT IMPORT BANK OF INDIA |
CENTRE ONE BUILDING, FLOOR 21, WORLD TRADE CENTRE, CUFFE PARADE, MUMBAI - 400005, MAHARASHTRA, INDIA |
A56926751 |
|
39 |
10054079 |
03/04/2013 * |
17,933,900,000.00 |
ALLAHABAD BANK (LEAD BANK) |
RAJMAHAL ROAD BRANCH, RAJMAHAL ROAD, VADODARA - 390001, GUJARAT, INDIA |
B74676321 |
|
40 |
10054081 |
03/04/2013 * |
17,933,900,000.00 |
ALLAHABAD BANK (LEAD BANK) |
RAJMAHAL ROAD BRANCH, RAJMAHAL ROAD, VADODARA - 390001, GUJARAT, INDIA |
B73658320 |
|
41 |
10027900 |
27/10/2012 * |
2,496,500,000.00 |
STATE BANK OF INDIA |
MID CORPORATE GROUP INDUSTRIAL FINANCE BRANCH, MA |
B61621561 |
|
42 |
10010059 |
24/01/2013 * |
7,183,000.00 |
STATE BANK OF INDIA |
CANTONMENT BRANCH, VADODARA - 390002, GUJARAT, INDIA |
B67761130 |
|
43 |
10003838 |
04/05/2006 |
97,500,000.00 |
STATE BANK OF INDIA |
INDUSTRIAL FINANCE BRANCH, MARBLE ARCH, RACE COUR |
A00991307 |
* Date of charge modification
UNSECURED LOANS
|
PARTICULAR |
30.06.2012 (Rs.
in Millions) |
30.06.2011 (Rs.
in Millions) |
|
LONG TERM
BORROWINGS |
|
|
|
Foreign currency convertible bonds |
5617.922 |
0.000 |
|
Loans and advances from related parties |
3.260 |
0.000 |
|
SHORT TERM
BORROWINGS |
|
|
|
Other Loans and
Advances |
|
|
|
From Banks |
|
|
|
Buyer’s Credit |
209.914 |
387.283 |
|
From Financial Institutions |
62.242 |
149.945 |
|
Other Loans and Advances |
220.212 |
790.532 |
|
Total |
6113.550 |
1327.760 |
OPERATIONS
The Company has gone aggressively for capex in the last 3-4 years. One of the majorprojects which is in the nature of R&D and having strategically importance to thecountry i.e. Carbon Fibre could hot be established in the anticipated scheduled time.Similarly, for their other projects like Wind Mill and Transportation - the certifications/qualifications / approvals consumed lot of time resulting into slow revenue growth.
The major initiatives along with the expansion which have been taken by Kemrock are ofspeciality products and segments i.e. to manufacture non-standard products. Most of theproducts are of the nature whereby the certifications, qualifications and approvalsrequired. It takes lot of time and exercise to achieve. They at Kemrock took care of theseissues considering the timing wherein normally the things start moving, but due to theglobal conditions, the major customers who are being targeted on long term strategicpartnership also went slowly on these process resulting cascading effects on cash flow. Asthe qualifications took more time than anticipated; this resulted into delay in productionand subsequent supplies.
Similarly, most of the products are used in the projects involving sectors like Power,Infrastructure, Onshore, Refineries, and Petrochemical Complexes etc. Their major suppliesin the exports are with contracting firms who does large size jobs to these sectors andthey have been impacted by global economic meltdown resulting into margins squeeze anddelay in realization of export proceeds. This also resulted into stress on working capitalthereby utilizing the full working capital limits and additional interest burden onenhanced working capital. The increase in the rate of interest has also impacted theoverall cost of borrowing.
The input cost has also gone up substantially on account of Rupee depreciation. Thepercentage of Raw Material cost to Sales which was around 55% in the past has gone up toaround 62%.
The depreciation amount has also increased, resulting into lower PBT.
RESTRUCTURING SCHEME
Faced with a significant liquidity crunch, the Company had submitted a restructuringscheme to Lead Bank; Allahabad Bank with the support of consortium member Banks to seek acomprehensive financial restructuring package to enable it to correct its working capitalposition and to re-schedule its term debts in line with potential earnings.
The scheme was approved for restructuring of various credit facilities by the LeadBank, Allahabad Bank vide its approval dated 24.07.2012 based on the viability studyinstituted by it. The other member Banks under the consortium have also approved theRestructuring Scheme on the lines of Allahabad Bank's appraisal except Axis Bank Limited.The effect of said restructuring shall be accounted for in the current year.
CHANGE IN CAPITAL
STRUCTURE
During the year under report, the Company, on 20th December, 2011, raised US$ 30million (Rs. 154.18 crore) through issue of 2,887,800 Global Depositary Receipts (GDRs),each representing one equity share of Rs. 10 each, at an issue price of US$ 10.389 perGDR. Pursuant to GDRs issue, the Company issued and allotted 2,887,800 equity shares ofRs. 10 each at a price of Rs. 533.89 per share (including a premium of Rs. 523.89 pershare).
Post issue of Global Depositary Receipts as aforesaid of 2,887,800 equity shares duringthe year under report, the paid up share capital of the Company increased from Rs. 174.422 to Rs. 20,32,99,980 divided into 2,03,29,998 equity shares of Rs. 10/- each.
WHOLLY OWNED AND
OVERSEAS SUBSIDIARY AND JOINT VENTURE COMPANIES
A) WHOLLY OWNED
DOMESTIC SUBSIDIARY COMPANIES
The Company has Eight wholly owned Indian subsidiaries viz., Kemrock Renewable Energy Limited (in renewable energy); Kemrock Hi-PerformanceComposites Limited (in mass transportation); Kemrock Infratech Limited (in EPC); KemrockAdvanced Composites Limited (in windmill blades); Kemrock Advance Reinforcements Limited(in carbon fibre); Kemrock Filament Windings Limited (in pipes); and Kemrock SpecialityPolymers Limited (in resins). These subsidiaries are yet to commence their business.
During the year, the company has acquired further 50% equity shares inKemrock Aerospace India Private Limited. The 50:50 Joint Venture between "KemrockIndustries and Exports Limited" and "SAERTEX Beteiligungsgesellschaft mbH",Germany, set up under the name of "SAERTEX-KEMROCK India Pvt. Ltd." (entity) hasbeen discontinued w.e.f., 28,h December, 2011, with the mutual agreement of boththe partners, in view of the change in business plan of the foreign JV partner. The saidentity, now being a wholly owned subsidiary, has been renamed as "KemrockAerospace India Pvt. Ltd". This Company shall continue to forge ahead with itsplan to manufacture materials and components for aeronautical industry.
B) WHOLLY OWNED
OVERSEAS SUBSIDIARY COMPANIES
The Company has two wholly owned overseas subsidiaries viz., Kemrock UK Limited, in UKand Kemrock International FZE, in DAFZA, Dubai. These subsidiaries are engaged in thebusiness of international marketing in the fields of composite products and its parts andcomponents including related materials like glass fiber, technical fabric, resins,polymers and chemicals.
C) OVERSEAS
SUBSIDIARY COMPANY
The Company continues to hold 80% stake in Top Glass S. p. A., Italy, which is one ofthe chief and highly qualified producers of Pultruded Composite Profiles, situated 20 kms. north east of Milano, Italy.
D) JOINT VENTURE
COMPANY
During the report under review, the Company continued to have interest into its jointventure company, viz., Georgia-Pacific Kemrock International Private Limited, inwhich the Company holds 49% equity shares and M/s. GP Chemicals International HoldingS.A.R.L. holds 51% equity shares.
The 50:50 joint venture Company viz., S. K. Polymers, FZCO, of the Company wasclosed w.e.f., 22™ April, 2012, it being nonviable to carry on its business.
MANAGEMENT DISCUSSION
AND ANALYSIS
OUTLOOK FOR THE
ECONOMY
With the government of India introducing measures to revive the economic growth,various factors such as domestic and global factors are expected to contribute towardsmodernization of the Indian economic growth. The year 2011-12 experienced slowdown in theeconomic growth. GDP growth remained at 6.9% in the year. The business sentiments remainedsubdued. The interest rates and the crude oil prices have risen sharply to dampen thegrowth of economy to certain extent. The Union Budget for 2012-13 indicated the need forstrong measures to revert to a fiscal adjustment path. With all the said, the GDP growthis likely to remain stagnant for the year 2012-13.
The Company is mainly engaged in the manufacture of Fiberglass Reinforced Polymer (FRP)composites and Resins.
GLOBAL OUTLOOK
The Global composite materials industry size has reached $19.6B in 2011, marking anannual increase of 8.2% from 2010, mainly driven by recovering of majority of markets
The market value of end use products made with composites was $55.6B in 2011
The composite materials industry is expected to reach $ 29.9B (about 7% CAGR) by 2017while end products made with composite materials market value is expected to reach $85B
The Global Automotive composite materials market was estimated to be around $ 2.8 B in2011, and is forecast to reach $ 4.3 B by 2017 @ CAGR of approx. 7%
The population growth, new infrastructure projects, urbanization, increase in middleclass population and the green movement will drive composites growth to new horizons inemerging economies.
BUSINESS REVIEW:
COMPOSITES
This is the Company's flagship business which accounts considerably of the Company'stopline. The company has developed the product in such a high caliber that it has expandedits reach to new consumers. This product has expressed remarkable performance hitherto, inspite of competitive foreign markets. Although the Company enjoys healthy order bookposition, several other factors have hampered its growth at present. However, the Companyhas endeavored its best to strengthen its products in the overseas market and itsacceptance is wide-spread. Further, the Company has focused on development of high valueadded composite products to avail advantage of improving profit margins.
WIND ENERGY
Imaging the world without the electricity is not at all possible, as it plays animportant role in people's lives. Wind energy is specie of the renewable energy which canbe replenished in a short period of time. Wind power is leader in the renewable energysector and growth rate of wind energy is increasing rapidly in the domestic andinternational markets. Kemrock has unique advantage of in-house availability of major rawmaterial, resin and glass fabric for manufacture of wind turbine blade. Kemrbck is thepreferred supplier of wind turbine blade for almost all the major wind energy customers.
RAILWAYS
The composite properties make the material resistant to climate factors and hence ittends to supersede conventional materials, most applications of the new type of materialsbeing addressed to transport industry. The industry has also begun to introduce suchmaterials in railway coach, luxury buses and cars. The construction of the first militaryvehicles using composite materials stands proof of their quality.
The main advantage of composites compared to metals, considering the industrialproduction processes, is superior management which significantly reduces manufacturingtimes. It is unlikely for rolling stock made of composites to be rehabilitated but it isdefinitely more environmentally-friendly and significantly recyclable.
Composite materials can be used in many applications within the railway industry, viz.,infrastructure, interior and exterior parts in rolling stocks. For infrastructure, themain advantages are better corrosion resistance as compared to metal. It is for this thatthe composite poles or signaling equipment effectively has lower maintenance costs, longerlifetime than wood, and hence composite sleepers, for instance, last more and bears lower weight than concrete which in turn enables faster and easier installation. In terms ofrolling stocks, the main advantages are lower weight and key advantages to save energy.There is increasing consumption and acceptance of fire retardant grade composite materialin railway coach, interior laminates, luxury buses etc. due to advantage of fuel economy,low maintenance requirement, fire resistance, properties etc.
Kemrock has introduced Prepreg and Vacuum Bagging System to produce improved quality ofhigh end products.
PULTRUSION PRODUCTS
Pultrusion is the only manufacturing process for obtaining high quality compositeprofile continuously, with high mechanical properties. Pultruded products are composed ofhigh performance fibres (glass, carbon, aramid) embedded in a polymer matrix. The processis characterized by, Complex shape and unlimited length, Low labor content, wide choice ofreinforcement and resins, Low scrap rates, High raw material conversion efficiency andConsistent quality.
Pultrusion has rich characterstics such as low weight, chemical resistant, electricaland thermal insulating, temperature resistant, low thermal expansion, anti-magnetic, nosparks, electromagnetic transparent custom colours, corrosion resistant, high mechanicalstrenght, easy to machine, low maintenance and reduced transport costs.
To increases speed of production of pultruded profile in Phenolic resin system, newcatalyst system was developed and successfully implemented.
AEROSPACE
Approximately 50% of the airframe is made from composites; a very bold move in thecommercial aircraft industry. Aerospace was the first wide-spread commercial applicationof Advanced Composites. The aerospace industry has come a long way, from the early dayswhen advanced composites were used for small "inconsequential" non-structuralcomponents in an aircraft - to today when entire fuselages and wings are constructed ofadvanced composite materials. In the new Airbus A380 and the Boeing 787 Dreamliner-advanced composites account for 25% to 50% by weight-a scenario unthinkable even 5years ago.
Aerospace composites are extremely critical since many lives depend on a compositestructure performing as it should in an aircraft. Thus, this industry is leading theeffort of establishing tough quality systems, including testing at each and every rawmaterial before being used and a material trace can be carried out to the most primarylevel of the raw material for every composite component.
FILAMENT
WINDING (PIPING and TANK)
The filament winding technology is accepted world wide as very efficient method tomanufacture light weight composite products, meeting high strength requirementsparticularly to produce pipes and tanks. FRP/GRP pipes offers significant advantage overmetallic pipes due to much higher corrosion resistant, lighter weight, ease ofinstallation, much lower maintenance etc. These non-metallic pipes find preferredapplication in effluent management, water management, chemicals, transportation etc.Similarly, tanks fabricated using filament winding technology is preferred replacement formetallic tanks due to similar advantages.
New high HDT (Heat distortion temperature) Vinyl ester resin was introducedsuccessfully in pipe division for high thermal stability in corrosive application.
THERMO-SETTING RESINS
INDUSTRY
The Resin market will show a corresponding growth as the Composites market. Unsaturated(thermo set) polyester is expected to remain the main resin and account for 80 percent ofall demand because of its low cost and excellent properties.-Vinyl esters are expected togrow in importance where higher levels of corrosion and temperature resistance aremandated. Epoxy resin usage is expected to be determined by the fact that they have thehighest mechanical properties of all major resin usage is expected to be in applicationswhere enhanced fire, smoke and toxicity reduction is required. Hence, it can be expectedthat in the Indian market also, phenolic resins for FRP products would be used inspecialized applications. The thermo-set resin market for Composites application isestimated to be 1,20,000 TPA in India, with a CAGR of more than 20 percent p.a.Unsaturated polyester resin market in India is the largest with a share of 80 percent incomposites, followed by Epoxy resins and Phenolic resins.
The Company is a leading manufacturer of thermo-set resins and also a leadingmanufacturer of composites. Being vertically integrated, it is in a unique position tooffer customized solutions to other end-use industry as well, thus giving it a competitiveedge.
CARBON FIBRE
After commissioning Aerospace grade carbon fiber facility during 2010-11, thestabilization of manufacturing facility with focus on consistency in the productivity andimprovement in quality was taken up during 2011-12. All the three grades of carbon fiber(3K, 6K, and 12K) were certified by M/s. CEMILAC, Bangalore during September, 2011 andprovisional clearance was released for use of three grades of carbon fiber foraeronautical applications. Consistency in the productivity and quality was achieved forpoly-acrylonitrite powder, special acrylic fibre and carbon fibre products.
Company had also taken up implementation of Second manufacturing facility to producecommercial grade Carbon Fiber (12K, 24K and 48K). Most of the major critical equipmentsare procured and installed. Company is in process of commissioning this second commercialgrade carbon fiber facility by procuring and installing some of the balancing equipmentsby July-August, 2013.
AWARDS AND ACCOLADES
Kemrock Industries and Exports Limited has Integrated Management System encompassingquality management, environment management and occupational health and safety managementsystem. Kemrock has also acquired ISO/TS 16949:2009 for Transport department. Departmentof chemicals and Petrochemicals, Ministry of Chemicals and Fertilizers, Government ofIndia, has conferred second national award to Kemrock for technology innovation inthe field of high-performance vinyl ester resins for composite applications.
CONTINGENT
LIABILITIES:
|
PARTICULARS |
30.06.2012 (Rs.
In Millions) |
30.06.2011 (Rs.
In Millions) |
|
Guarantees |
|
|
|
Guarantees issued by Bank on behalf of the Company |
1172.129 |
980.920 |
|
|
|
|
|
Other money for
wihich company is contingently liable |
|
|
|
Disputed tax demands (not acknowledged) against which proceedings are pending before various tax authorities. |
31.516 |
22.674 |
|
Litigations against the Company |
5.220 |
2.185 |
|
Letters of Credit issued by Bank on behalf of the Company |
1459.031 |
171.172 |
FIXED ASSETS
· Land
Building
Plant
and Machinery
Furniture,
Office Equipments, etc
Vehicles
Quality
Control Assets
PRESS RELEASE
KEMROCK LAUNCHES INDUSTRIAL GRADE CARBON
FIBER UNDER BRAND 'JAITEC'
Mumbai/Vadodara, August 03, 2011: Kemrock Industries and Exports Limited (KIEL), one of the leading manufacturers of fibre reinforced polymer (FRP) composites, launched a range of carbon fibre products for industrial applications under the brand name "JAITEC"
The products were launched by Mr. Ashok Nayak, Chairman of Hindustan
Aeronautics Limited (HAL), during his visit to Kemrock’s facility.
Appreciating Kemrock’s successful operations and commercial production of
carbon fiber plant, Mr. Nayak expressed that, “Kemrock and HAL have also joined
hands together by signing an MoU for manufacture of carbon fibre prepregs.
Initially, we were contemplating to have the prepreg manufacturing
facility at HAL Bengaluru, considering the proximity of our other facilities.
But I was highly impressed seeing Kemrock’s commitment and
capabilities at its world class facility in Vadodara which has made HAL decide
to make prepregs at Kemrock, apart from the other grades of carbon fibre
products"
Acknowledging HAL’s continued support, Mr. Kalpesh Patel, CMD, KIEL, said
“Kemrock and HAL’s relationship will grow forward very strongly and it is our
commitment to take on these new opportunities together”.
About Kemrock
Industries and Exports
Headquartered in Vadodara, Kemrock Industries and Exports Limited, is India’s leading producer of FRP/GRP composites, offering a fully integrated range of raw materials and engineered composites products. Established in 1981 as a small start-up and incorporated in 1991, the company offers world-class integrated solutions – from design to delivery - in its state-of-the-art manufacturing unit at Vadodara, which houses most of the processes at a single location. The company provides the largest portfolio of composite products and delivers both ready and customised solutions, which are ideal replacements for traditional materials prone to corrosion and maintenance. The company’s product range includes Thermo-setting Resins and Composite Products such as Windmill Blade , Rail Coach Interiors and Exteriors, Cable Management Systems , Pultruded profiles, Gratings, Piping Systems, Lighting Poles, Access Systems and now Carbon Fibre.
Kemrock Industries has established a prominent position across domestic and
international markets, including product presence in over 50 countries. The
company’s securities are listed on the Bombay Stock Exchange, National Stock
Exchange and Luxembourg Stock Exchange.
About HAL
Hindustan Aeronautics Limited (HAL) is a leading Indian aeronautical company with operations including design, development, manufacture, and maintenance of aircraft, helicopters and their related power plants, accessories, systems and equipment. With 19 production units and 10 research and design centers in eight locations in India, the company has an impressive track record including 14 types of aircraft manufactured with in-house R&D and 14 produced under licence.
The largest defence PSU, Hindustan Aeronautics Limited (HAL) has
served the Indian defence forces for over six decades and has positioned itself
as a comprehensive solution provider to the Indian Defence Services in aviation
by contributing to their modernization efforts through aircraft/helicopter
production of various types and technology base. With new initiatives and
future programmes, the company continues to be a major partner of the Defence
Forces.
HAL has now diversified into aerospace related fields, with its aero-space
division supplying critical components, structural assemblies and tankages for
various launch vehicles and satellites of Indian Space Research Organisation
(ISRO).
Moving a step towards customer satisfaction, HAL plans to provide seamless
maintenance support, encompassing first and second line support, for aircraft
and helicopters at customer bases.
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.61.21 |
|
|
1 |
Rs.100.65 |
|
Euro |
1 |
Rs.84.15 |
INFORMATION DETAILS
|
Information
Gathered by : |
HNA |
|
|
|
|
Report Prepared
by : |
MRI |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
2 |
|
OPERATING SCALE |
1~10 |
2 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
2 |
|
--PROFITABILIRY |
1~10 |
2 |
|
--LIQUIDITY |
1~10 |
2 |
|
--LEVERAGE |
1~10 |
2 |
|
--RESERVES |
1~10 |
2 |
|
--CREDIT LINES |
1~10 |
2 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
YES |
|
--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 |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
19 |
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.