|
Report Date : |
04.02.2014 |
IDENTIFICATION DETAILS
|
Name : |
ISMT LIMITED |
|
|
|
|
Registered
Office : |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
01.09.1999 |
|
|
|
|
Com. Reg. No.: |
11-016417 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.732.500 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
L27109PN1999PLC016417 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
PNEI00099B |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACJ9917A |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
The Subject is engaged in manufacturing of Seamless Tubes
and Engineering Steels. |
|
|
|
|
No. of Employees
: |
2416 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (43) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 19590000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Exist |
|
|
|
|
Comments : |
Subject is a well established and reputed company having fine track. The management has seen a dip in its sales revenue and has reported a
huge loss during 2013. However, the financial position appears to be decent
marked by healthy networth. The ratings also take into consideration the
working capital intensive nature of its operations. However, trade relations are fair. Business is active. Payment terms
are reported as usually correct. In view of established market position, the 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.
INDIAN ECONOMIC OVERVIEW
The services sector, the largest contributor to India’s GDP, contracted
for the sixth consecutive month in December, as orders dipped. However, hiring
has risen. Direct tax collections rose 12.3 % during the April – December
period of the current financial year. The government has decided to
retain 100 per cent foreign direct investment in both greenfield (new) and
brown field (existing) pharmaceutical companies, despite concerns over genetic
drugs going out of production, if multi-national companies take over domestic
ones. In M&A deals, a non compete clause would not be allowed, except in
special circumstances. The Department of Industrial Policy and Promotion plans
to release the next edition of its consolidated foreign direct investment
policy document on March 31, incorporating changes made in the past year. DIPP
compiles all policies related to India’s FDI regime into a single document to
make it easy for investors to understand. 185 million estimated number of
mobile internet users in India by June 2014, according to a report by the
Internet & Mobile Association of India and IMRB International. India
had 110 million mobile internet users with 25 million in rural areas. $3.77 tn
estimated global IT spending in 2014, according to research firm Gartner Inc.
The growth forecast for this year is cut to 3.1 %from the earlier estimate of
3.5 %. The spending growth forecast for telecom services – a segment that
accounts for more than 40 % at total IT spending – from 1.9 per cent to 1.2 per
cent is the main reason for this overall IT cut. A Reserve Bank of India
committee has recommended setting up a special category of lenders who would
cater to small businesses and households, to expand the number of customers
with access to banking services. These banks would focus onproviding payment
services and deposit products. Indian banks want the free use of
automated teller machines to be capped at five transactions in a month
including that of the bank in which the account is active. This follows state
government order to banks to install security guards at ATM booths after a
woman banker was assaulted in Bangalore. The government is likely to present a
vote on Account in mid-February. The annual Economic Survey will be tabled
later in Parliament along with the full Budget. A full Budget for 2014/15 is
likely to be present in July by the new government formed after the General
Election. The government will soon launch an internet spy system, called Netra,
to detect malafide messages. Security agency will deploy the system to capture
dubious voice traffic on applications such as Skype and Google Talk, as well as
tweeters.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
3/5 |
|
Rating Explanation |
Fundamentals are good |
|
Date |
23.03.2012 |
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.
INFORMATION DENIED
Management Non Co-Operative (91-20-66024901)
LOCATIONS
|
Registered Office/ Corporate Office : |
Lunkad Towers, Viman Nagar, Pune – 411014, Maharashtra, India |
|
Tel. No.: |
91-20-41434100/ 01/ 66024901/ 02/ 03/ 04 |
|
Fax No.: |
91-20-26630779 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Rented |
|
|
|
|
Factory 1 (Tube) : |
MIDC Industrial Area, Ahmednagar – 414111, Maharashtra, India |
|
Tel. No.: |
91-241-2777960/ 2777845/ 2777946 |
|
Fax No.: |
91-241-2777363 |
|
|
|
|
Factory 2 (Tube): |
MIDC Industrial Area, Baramati – 413133, India |
|
Tel. No.: |
91-2112-243861/65 |
|
Fax No.: |
91-2112-243873 |
|
|
|
|
Factory 3 (Tube): |
Structo Hydraulics AB Storfors, Swedan |
|
|
|
|
Factory 4 (Steel) : |
Jejuri – Morgaon Road, Jejuri – 412303, Maharashtra, India |
|
Tel. No.: |
91-2115-253335 |
|
|
|
|
Factory 5 (Power) : |
Village Kurla, Warora, Chandrapur – 422910, Maharashtra, India |
DIRECTORS
As on: 31.03.2013
|
Name : |
Mr. S C Gupta |
|
Designation : |
Chairman |
|
|
|
|
Name : |
Mr. B R Taneja |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. A K Jain |
|
Designation : |
Director (up to April 12, 2013) |
|
|
|
|
Name : |
Mr. O P Kakkar |
|
Designation : |
Director (w. e. f. November 08, 2012) |
|
|
|
|
Name : |
Mr. J P Sureka |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. K K Rai |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Vinod Sethi |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. V Gourishankar |
|
Designation : |
Nominee Director of IDBI Bank Limited (upto June 05, 2012) |
|
|
|
|
Name : |
Mr. Suresh Khatanhar |
|
Designation : |
Nominee Director of IDBI Bank Limited (w. e. f. June 06, 2012) |
KEY EXECUTIVES
|
Name : |
Mr. Salil Taneja |
|
Designation : |
Chief Executive Officer |
|
|
|
|
Name : |
Mr. Rajiv Goel |
|
Designation : |
Chief Financial Officer |
|
|
|
|
Name : |
Mr. Nirmal Chandra |
|
Designation : |
President (Project and Product Development) up to November 30, 2012 |
|
|
|
|
Name : |
Mr. Nilesh Jain |
|
Designation : |
Company Secretary (w. e. f. May 28, 2012) |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on: 31.12.2013
|
Category of Shareholder |
Total No. of
Shares |
% of total No.
of Shares |
|
(A) Shareholding of Promoter and Promoter Group |
|
|
|
(1) Indian |
|
|
|
|
5008513 |
3.42 |
|
|
71362258 |
48.71 |
|
|
76370771 |
52.13 |
|
|
|
|
|
Total shareholding
of Promoter and Promoter Group (A) |
76370771 |
52.13 |
|
(B) Public
Shareholding |
|
|
|
|
|
|
|
|
75395 |
0.05 |
|
|
1993848 |
1.36 |
|
|
5160926 |
3.52 |
|
|
7230169 |
4.94 |
|
|
|
|
|
|
9528880 |
6.50 |
|
|
|
|
|
|
29031582 |
19.82 |
|
|
13826400 |
9.44 |
|
|
10513581 |
7.18 |
|
|
3819440 |
2.61 |
|
|
6694141 |
4.57 |
|
|
62900443 |
42.94 |
|
Total Public
shareholding (B) |
70130612 |
47.87 |
|
Total (A)+(B) |
146501383 |
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) |
146501383 |
0.00 |
Shareholding
belonging to the category "Promoter and Promoter Group"
|
Sl.No. |
Name of the Shareholder |
Details of
Shares held |
|
|
No. of Shares held |
As a % of grand
total (A)+(B)+(C) |
||
|
1 |
Indian Seamless Enterprises Limited |
55533788 |
37.91 |
|
2 |
Vishkul Leather Garments Private Limited |
14102179 |
9.63 |
|
3 |
Misrilall Mines Private Limited |
601197 |
0.41 |
|
4 |
Tulika Estate & Holding Private Limited |
543023 |
0.37 |
|
5 |
Satya Leasing Company Limited |
304027 |
0.21 |
|
6 |
Prismo India Limited |
210872 |
0.14 |
|
7 |
Shentracon Finalease Private Limited |
24802 |
0.02 |
|
8 |
Misrilall Properties Private Limited |
23527 |
0.02 |
|
9 |
Shentracon Holdings Private Limited |
18543 |
0.01 |
|
10 |
Lighto Technologies Private Limited |
300 |
0.00 |
|
11 |
Ashok Kumar Jain HUF |
2517261 |
1.72 |
|
12 |
Salil Baldev Taneja |
234040 |
0.16 |
|
13 |
B R Taneja |
90793 |
0.06 |
|
14 |
Jagdish Prasad Sureka |
120380 |
0.08 |
|
15 |
Tara Jain |
1414848 |
0.97 |
|
16 |
Savitri Devi Sureka |
99386 |
0.07 |
|
17 |
Raj K Sureka |
85754 |
0.06 |
|
18 |
Ramesh Sureka |
132155 |
0.09 |
|
19 |
Sanjay Sureka |
77423 |
0.05 |
|
20 |
Alka P Mehta |
73473 |
0.05 |
|
21 |
Manju Banka |
50600 |
0.03 |
|
22 |
Aayushi Jain |
41424 |
0.03 |
|
23 |
Mini Sureka |
20450 |
0.01 |
|
24 |
Priti Sureka |
20213 |
0.01 |
|
25 |
Akshay Jain |
10313 |
0.01 |
|
26 |
Rohin Raj Sureka |
10000 |
0.01 |
|
27 |
Avishi Sureka |
10000 |
0.01 |
|
|
Total |
76370771 |
52.13 |
Shareholding
belonging to the category "Public" and holding more than 1% of the
Total No. of Shares
|
Sl. No. |
Name of the Shareholder |
No. of Shares held |
Shares as % of Total No. of Shares |
|
|
1 |
Jiten Kirtanlal Shah |
7513428 |
5.13 |
|
|
2 |
East Coast Securities Limited |
5002676 |
3.41 |
|
|
3 |
ISSAL Employee Welfare Fund |
5000000 |
3.41 |
|
|
4 |
Life Insurance Corporation of India |
1983208 |
1.35 |
|
|
5 |
ISMT Employees Welfare Fund |
1471563 |
1.00 |
|
|
|
Total |
20970875 |
14.31 |
Shareholding belonging
to the category "Public" and holding more than 5% of the Total No. of
Shares
|
Sl. No. |
Name(s) of the shareholder(s) and the Persons Acting in
Concert (PAC) with them |
No. of Shares |
Shares as % of Total No. of Shares |
|
|
1 |
Jiten Kirtanlal Shah |
7513428 |
5.13 |
|
|
|
Total |
7513428 |
5.13 |
BUSINESS DETAILS
|
Line of Business : |
The Subject is engaged in manufacturing of Seamless Tubes
and Engineering Steels. |
GENERAL INFORMATION
|
No. of Employees : |
2416 (Approximately) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
· Andhra Bank · Axis Bank · Bank of Baroda · Bank of India · Bank of Maharashtra · Central Bank of India · Export - Import Bank of India · ICICI Bank Limited · IDBI Bank Limited · IKB Deutsche Industriebank AG · Indian Overseas Bank ·
State Bank of India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Millions)
Notes: Security i) Term Loans of Rs. 1303.000 Millions (including current maturities of Rs. 278.300 Millions) (Previous Year Rs. 1421.900 Millions including current maturities of Rs. 367.800 Millions) are stipulated to be secured by a first charge ranking pari passu on the Company’s immovable properties and movable fixed assets both present and future with other term lenders, excluding term loan lenders where exclusive charge on movable fixed assets as mentioned in clause (iii) has been stipulated and assets of Captive Power Project of the Company located at Chandrapur district as mentioned in clause (v). These loans are further stipulated to be secured by a second charge ranking pari passu by way of hypothecation with other term lenders on the current assets of the Company on which the first pari passu charge is stipulated to be covered in favour of consortium of banks as mentioned in Note No. 1.6. ii) Term Loans of Rs. 3161.500 Millions (including current maturities of Rs. 897.500 Millions) (Previous Year Rs. 3934.500 Millions including current maturities of Rs. 921.200 Millions) are stipulated to be secured by a first charge ranking pair passu on the Company’s immovable properties and movable fixed assets both present and future with other term lenders, excluding term loans lenders where exclusive charge on movable fixed assets as mentioned in clause (iii) has been stipulated and assets of Captive Power Project of the Company located at Chandrapur district as mentioned in clause (v). iii) Term Loans of Rs. 2489.500 Millions (including current maturities of Rs. 646.300 Millions) (Previous Year Rs. 2138.900 Millions including current maturities of Rs. 220.700 Millions) are stipulated to be secured by exclusive charge on the equipment finance. Out of above, term loan of Rs. 837.100 Millions is further stipulated to be secured with the land appurtenant thereto. iv) Term Loans of Rs. 111.500 Millions (including current maturities of Rs. 111.500 Millions) (Previous Year Rs. 251.800 Millions including current maturities of Rs. 143.900 Millions) are stipulated to be secured by first charge on the entire fixed assets ranking pari passu with other term lenders excluding term loans lenders where exclusive charge on movable fixed assets as mentioned in clause (iii) and (v) has been stipulated. v) Term Loans of Rs. 1367.100 Millions (including current maturities of Rs. 171.200 Millions) (Previous Year Rs. 1447.900 Millions including current maturities of Rs. 124.600 Millions) are stipulated to be secured by first charge ranking pari passu on the Company’s immovable properties and movable fixed assets relating to Captive Power Projects of the Company located in Chandrapur district. vi) Term Loan of Rs. 396.400 Millions (including current maturities of Rs. Nil) (Previous Year Rs. 386.200 Millions including current maturities of Rs. Nil) is secured by first charge ranking pari passu by hypothecation in respect of current assets of the Company present and future and are further secured by a second pari passu charge on the Company’s immovable properties and all movable fixed assets both present and future as referred in Note No.(i) above. vii) Finance Lease Obligation is secured by Hypothecation of Assets taken under Finance Lease. viii) Maturity Schedule (Rs. In Millions)
Working Capital Borrowings from Consortium Banks are secured by first charge ranking pari passu by hypothecation in respect of current assets of the Company present and future and are further secured by a second pari passu charge on the Company’s immovable properties and all movable fixed assets both present and future. |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors 1 : |
|
|
Name : |
J. K. Shah and Company Chartered Accountant |
|
|
|
|
Auditors 2 : |
|
|
Name : |
P. G. Bhagwat Chartered Accountant |
|
|
|
|
Cost Auditors 1 : |
|
|
Name : |
Dhananjay V. Joshi and Associates Cost Accountants |
|
|
|
|
Cost Auditors 2 : |
|
|
Name : |
Parkhi Limaye and Company Cost Accountants |
|
|
|
|
Advocates and
Solicitors : |
· J Sagar Associates · Amarchand and Mangaldas and Suresh A Shroff and Company ·
Federal and Rashmikant |
|
|
|
|
Subsidiary
Companies : |
· ISMT Enterprises SA, Luxembourg · Structo Hydraulics AB, Sweden · ISMT Europe AB, Sweden · Structo (UK) Limited, United Kingdom · Structo Hydraulics India Private Limited (up to December 4, 2012) · Tridem Port and Power Company Private Limited · Nagapattinam Energy Private Limited · PT ISMT Resources, Indonesia · Indian Seamless Inc., USA (w.e.f. June 12, 2012) |
|
|
|
|
Associate Companies
: |
· Indian Seamless Enterprises Limited · Taneja Aerospace and Aviation Limited · Structo Hydraulics India Private Limited (w.e.f. December 5, 2012) · Indian Seamless Inc., USA (up to June 11, 2012) · Lighto Technologies Private Limited |
CAPITAL STRUCTURE
As
on: 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
175000000 |
Equity Shares |
Rs.5/- each |
Rs.875.000 Millions |
|
|
Unclassified Shares |
|
Rs.710.000 Millions |
|
|
|
|
|
|
|
Total |
|
Rs.1585.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
146501383 |
Equity Shares |
Rs.5/- each |
Rs.732.500 Millions |
|
|
|
|
|
The Company has only one class of issued shares having par value of Rs. 5/- each. Holder of Equity Shares is entitled to one vote per share.
Proposed Dividend per Equity Share Rs. Nil (Previous Year Rs. 0.75).
The reconciliation of
number of shares outstanding and the amount of share capital is set-out below.
|
Particulars |
As at March 31, 2013 |
|
|
Equity Shares Number |
Rs. in Millions |
|
|
Shares outstanding at the beginning of the year Shares issued during the year Shares bought back during the year Shares outstanding at the end of the year |
146501383 - - 146501383 |
732.500 - - 732.500 |
The details of
shareholders holding more than 5% shares.
|
Name of
Shareholders |
As at March 31, 2013 |
|
|
No. of Shares held |
% of Holding |
|
|
Indian Seamless Enterprises Limited Vishkul Leather Garments Private Limited HDFC Trustee Company Limited - HDFC- Equity Fund |
55533788 14102179 7938894 |
37.90% 9.63% 5.42% |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
732.500 |
732.500 |
732.500 |
|
(b) Reserves & Surplus |
4165.700 |
5090.800 |
5454.500 |
|
(c) Money received against share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Total Shareholders’
Funds (1) + (2) |
4898.200 |
5823.300 |
6187.000 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
7318.700 |
8697.300 |
7062.000 |
|
(b) Deferred tax liabilities (Net) |
343.600 |
752.300 |
752.200 |
|
(c) Other long term liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
60.200 |
53.000 |
45.100 |
|
Total Non-current
Liabilities (3) |
7722.500 |
9502.600 |
7859.300 |
|
|
|
|
|
|
(4) Current
Liabilities |
|
|
|
|
(a) Short term borrowings |
3218.400 |
1150.800 |
724.400 |
|
(b) Trade payables |
6399.600 |
5917.500 |
5392.500 |
|
(c) Other current liabilities |
5884.000 |
5881.300 |
5627.300 |
|
(d) Short-term provisions |
17.900 |
166.600 |
247.600 |
|
Total Current Liabilities
(4) |
15519.900 |
13116.200 |
11991.800 |
|
|
|
|
|
|
TOTAL |
28140.600 |
28442.100 |
26038.100 |
|
|
|
|
|
|
ASSETS |
|
|
|
|
(1) Non-current
assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
13560.200 |
11331.700 |
10879.500 |
|
(ii) Intangible Assets |
1.700 |
4.500 |
19.200 |
|
(iii) Capital work-in-progress |
315.200 |
2929.700 |
2214.200 |
|
(iv) Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
527.500 |
484.700 |
484.700 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
120.700 |
145.500 |
347.300 |
|
(e) Other Non-current assets |
928.700 |
981.500 |
796.400 |
|
Total Non-Current
Assets |
15454.000 |
15877.600 |
14741.300 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
15.000 |
15.000 |
|
(b) Inventories |
5078.500 |
4916.300 |
4486.000 |
|
(c) Trade receivables |
4000.600 |
4117.500 |
4387.800 |
|
(d) Cash and cash equivalents |
743.700 |
899.800 |
677.900 |
|
(e) Short-term loans and advances |
1576.900 |
1403.300 |
806.800 |
|
(f) Other current assets |
1286.900 |
1212.600 |
923.300 |
|
Total Current
Assets |
12686.600 |
12564.500 |
11296.800 |
|
|
|
|
|
|
TOTAL |
28140.600 |
28442.100 |
26038.100 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
15917.900 |
19444.300 |
16477.000 |
|
|
|
Other Income |
206.600 |
244.400 |
141.700 |
|
|
|
TOTAL (A) |
16124.500 |
19688.700 |
16618.700 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
7734.400 |
10000.700 |
7976.000 |
|
|
|
Purchases of Traded Goods |
82.100 |
0.000 |
0.000 |
|
|
|
Changes in Inventories of Finished Goods & Work-in-Progress |
(271.800) |
(392.600) |
(552.500) |
|
|
|
Employee Benefits |
1157.900 |
1134.700 |
946.900 |
|
|
|
Other Expenses |
5706.700 |
6291.200 |
5501.900 |
|
|
|
Foreign Exchange (Gain)/Loss |
638.500 |
315.200 |
25.800 |
|
|
|
TOTAL (B) |
15047.800 |
17349.200 |
13898.100 |
|
|
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
1076.700 |
2339.500 |
2720.600 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
1526.600 |
1207.900 |
905.600 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
(449.900) |
1131.600 |
1815.000 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
956.400 |
845.000 |
855.400 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX (E-F) (G) |
(1406.300) |
286.600 |
959.600 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
(409.200) |
0.700 |
206.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX (G-H) (I) |
(997.100) |
285.900 |
753.600 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
247.300 |
589.100 |
548.300 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Dividend |
0.000 |
109.900 |
183.100 |
|
|
|
Tax on Dividend |
0.000 |
17.800 |
29.700 |
|
|
|
General Reserve |
0.000 |
500.000 |
500.000 |
|
|
BALANCE CARRIED
TO THE B/S |
(749.800) |
247.300 |
589.100 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
3920.900 |
4755.700 |
3049.500 |
|
|
|
Freight on Export |
199.800 |
254.900 |
235.100 |
|
|
TOTAL EARNINGS |
4120.700 |
5010.600 |
3284.600 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
4554.800 |
4269.200 |
3571.100 |
|
|
|
Stores & Spares |
502.700 |
477.600 |
492.000 |
|
|
|
Capital Goods |
0.000 |
253.200 |
81.900 |
|
|
TOTAL IMPORTS |
5057.500 |
5000.000 |
4145.000 |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (Rs.) |
(6.81) |
1.95 |
5.14 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
(6.18)
|
1.45
|
4.53
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
(8.83)
|
1.47
|
5.82
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(5.15)
|
1.15
|
4.11
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.29)
|
0.05
|
0.15
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
2.15
|
1.69
|
1.26
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.82
|
0.96
|
0.94
|
LOCAL AGENCY FURTHER INFORMATION
CURRENT MATURITIES OF
LONG-TERM DEBT
(Rs.
In Millions)
|
Particular
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
Current maturities
of long-term debt |
|
|
|
|
Rupee Loans |
317.200 |
282.600 |
734.600 |
|
Foreign Currency Loans |
1787.600 |
1495.700 |
1065.000 |
|
|
|
|
|
|
Total |
2104.800 |
1778.300 |
1799.600 |
|
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 |
Yes |
|
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 |
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 |
No |
|
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 |
||||
|
Bench:- Bombay |
||||
|
Presentation Date:- 23/10/2013 |
||||
|
Lodging No:- |
CPL/736/2013 |
Failing Date:- |
23/10/2013 |
|
|
Petitioner:- |
HOTEL PARC ESTIQUE |
Respondent:- |
ISMT LIMITED |
|
|
Petn.Adv:- |
S ASHINIKUMAR AND CO (O) |
|||
|
District:- |
MUMBAI |
|||
|
|
||||
|
Bench:- |
SINGLE |
Category:- |
COMPANY PETITION U/SEC 433,434,439 COMPANIES ACT |
|
|
Status:- |
Pre-Admission |
Stage:- |
|
|
|
Last Date:- |
15/11/2013 |
|
||
|
Last Coram:- |
REGISTRAR(OS)/PROTHONOTARY & SR. MASTER |
|||
|
|
|
|||
|
Act:- |
COMPANY PETITION U/SEC 433,434,439 COMPANIES ACT |
|||
|
Under Section:- |
433 434 |
|||
UNSECURED LOAN
(Rs.
In Millions)
|
Particular |
As on 31.03.2013 |
As on 31.03.2012 |
|
LONG TERM
BORROWINGS |
|
|
|
Term Loan from Bank |
150.000 |
300.000 |
|
Interest Free Incentive and Sales Tax Loan |
444.200 |
593.800 |
|
SHORT TERM
BORROWINGS |
|
|
|
Working Capital Borrowings From Bank Rupee Loan |
500.000 |
0.000 |
|
|
|
|
|
Total |
1094.200 |
893.800 |
OPERATIONS
As a result of adverse market conditions, particularly on the domestic front, volumes dropped significantly both in Tube as well as Steel. In turn, lower volumes led to higher fixed costs per ton, resulting in a further erosion of margin.
During the year the Company’s focus was on containing its losses by initiating a number of cost reduction measures at its plants with a special emphasis on improving yields, reducing input costs, and reducing the PQF mill process cost.
MANAGEMENT DISCUSSION
AND ANALYSIS
The business environment more particularly in the second half of the year has been the most challenging times that they have faced in the recent past. The core sectors of the Indian economy which in turn are their key consuming sectors witnessed deceleration in growth, due to policy paralysis, apart from other reasons. The domestic Seamless Tube industry was further impacted by increasing share of imports resulting from dumping. At the global front, the developed economies continue to show growth below the consensus estimates, putting further pressure on their Exports. During the year the Company posted losses for the first time since its merger in 2004.
Export sales during the year was Rs. 4120.000 Millions and accounts for over 38% of Company’s total Tube Sales. During the year the Company initiated several cost rationalization infinitives, which apart from others involved developing new vendors in the international markets. The imported raw material now accounts for 55% of Company’s total Raw Material requirement against 48% Previous Year.
EBIDTA in absolute terms during the year stood at Rs. 1715.100 Millions, impacted by under utilisation of capacities. In absence of Banking, the 40 MW Captive Power Plant was forced to run at lower PLF to match with lower power requirement of the manufacturing plants. Over 68% of Company’s power requirement was met through the Captive route.
As mentioned in the last report, the Company continues its efforts to lobby against the rising imports of seamless tubes at prices which is clearly hurting the domestic industry. Imports now accounts for over 60% of domestic consumption and has been on a rise. After aggressively pursuing, the Directorate General of Safeguards under Ministry of Finance has initiated Safeguard investigations vide its Notification dated April 22, 2013. The Company is expected to substantially benefit from levy of safeguard duty on Import of seamless tubes as and when it happens. The Company is hopeful of a positive outcome of the same.
Having created significant tube and steel capacities, the challenge during the year has been to achieve volumes and hence higher capacity utilisation. The immediate priority of the Company has been to sail through this difficult times while maintaining its quality standards and ensure that the Company retains and wins those customers that matter the most.
The 40 MW Captive Power Project was undertaken to address the rising power cost, which accounts for Company’s second biggest cost element after Raw Material. However, the denial of Banking beyond 15 minutes, has resulted into captive consumption of only 76% units generated at the 40 MW Captive Power Plant. With the fluctuating nature of power consumption involved at Company’s Steel and Tube manufacturing plants the Company is forced to sell the balance power at rate which is below its cost of generation. Further, their request for coal linkage continues to be pending for over five years now which has further aggravated the problem.
The problems in the Eurozone refusing to die down, it continued to negatively impact Company’s Overseas subsidiary Structo Hydraulics AB, Sweden.
SEGMENT / PRODUCT
INFORMATION
The Company is engaged in manufacturing Seamless Tubes and Engineering Steels. Seamless Tube accounted for 73% of ISMT’s total external sales value while Steel accounted for 27% of the total Steel Billets sold, 64% of the Steel in Quantity terms was used captively to make Tubes while 36% was sold to the external market.
The Company continued with its strategy to sell value added Steel Billets to external market and outsourced commodity grade Steel Billets required for inhouse Tube manufacturing.
OUTLOOK
The overall outlook has changed to cautiously optimistic with start of commodity prices and inflation moderating. However the uncertain geopolitical and economic situation both domestically and internationally, makes us cautious. The Company is well poised to take advantage of economic upturn which has started showing early positive signs. The benefit from both, increased capacities and the Captive Power Plant is expected to gradually flow in with recovery in volumes.
CONTINGENT
LIABILITY
(Rs.
In Millions)
|
Particulars
|
31.03.2013 |
31.03.2012 |
|
|
|
|
|
a) Claims against the Company not acknowledged as debt |
|
|
|
Sales Tax |
121.700 |
121.700 |
|
Income Tax disputed by the Company |
2.000 |
2.000 |
|
Excise Duty |
409.800 |
385.000 |
|
Others |
94.200 |
89.400 |
|
b) Corporate Guarantees |
272.000 |
493.600 |
|
c) Bills discounted on behalf of third party |
747.000 |
370.600 |
INDEX OF CHARGES
|
S.No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10457773 |
30/10/2013 |
500,000,000.00 |
State Bank of India |
INDUSTRIAL FINANCE BRANCH, PUNE, TARA CHAMBERS, MUMBAI PUNE ROAD, PUNE, MAHARASHTRA - 411003, INDIA |
B88611462 |
|
2 |
10448095 |
30/08/2013 |
500,000,000.00 |
Bank of India |
SUSHILP, 1290, SHIVAJINAGAR, OPPOSITE SWAN INN, OFF. JANGLI MAHARAJ ROAD, PUNE, MAHARASHTRA - 411005, INDIA |
B84601442 |
|
3 |
10447489 |
24/08/2013 |
500,000,000.00 |
Bank of Baroda |
CORPORATE FINANCIAL SERVICES BRANCH, MANTRI COURT, 1ST FLOOR, 39, RAMABAI AMBEDKAR ROAD, PUNE, MAHARASHTRA - 411001, INDIA |
B84253087 |
|
4 |
10446041 |
01/08/2013 |
500,000,000.00 |
BANK OF MAHARASHTRA |
LOKMANGAL, 1501,SHIVAJINAGAR, PUNE, MAHARASHTRA - 411005, INDIA |
B83566620 |
|
5 |
10440923 |
03/07/2013 |
400,000,000.00 |
ICICI Bank Limited |
'A' WING, SHANGRILA GARDEN, 3RD FLOOR, BUNDGARDEN ROAD, PUNE, MAHARASHTRA - 411001, INDIA |
B81064719 |
|
6 |
10433156 |
05/06/2013 |
300,000,000.00 |
Andhra Bank |
SPECIALIZED CORPORATE FINANCE BRANCH, 16TH FLOOR, EARNEST HOUSE, NCPA MARG, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA |
B78015427 |
|
7 |
10419654 |
04/04/2013 |
500,000,000.00 |
Indian Overseas Bank |
PUNE CANTONMENT BRANCH, WONDERLAND, 7 M G ROAD, PUNE, MAHARASHTRA - 411001, INDIA |
B73172025 |
|
8 |
10383532 |
08/10/2012 |
516,500,000.00 |
Bank of India |
4TH FLOOR, 63 QUEEN VICTORIA STREET, LONDON, - EC4N4UA, UNITED KINGDOM |
B60930641 |
|
9 |
10384144 |
08/10/2012 |
774,750,000.00 |
BANK OF BARODA |
GLOBAL SYNDICATION CENTER, 32 CITY ROAD, LONDON,- EC1Y2BD, UNITED KINGDOM |
B61175071 |
|
10 |
10357625 |
23/05/2012 |
450,000,000.00 |
Bank of India |
1162/6 SHIVAJINAGAR, UNIVERSITY ROAD, PUNE, MAHARASHTRA - 411005, INDIA |
B40381154 |
|
11 |
10346942 |
30/03/2012 |
1,100,000,000.00 |
Bank of Maharashtra |
LOKMANGAL, 1501, SHIVAJINAGAR, PUNE, MAHARASHTRA - 411005, INDIA |
B36759421 |
|
12 |
10306539 |
26/08/2011 |
440,000,000.00 |
Central Bank of India |
PUNE CAMP BRANCH, 317, M G ROAD, PUNE, MAHARASHTRA - 411001, INDIA |
B20656641 |
|
13 |
10312001 |
15/03/2012 * |
500,000,000.00 |
ICICI Bank Limited acting through its Singapore Br |
9 RAFFLES PLACE #50-01, REPUBLIC PLAZA, SINGAPORE , - 048619, SINGAPORE |
B35303098 |
|
14 |
10285250 |
04/05/2011 |
50,000,000.00 |
Bank of Maharashtra |
628 / 629 SACHAPIR STREET, CAMP BRANCH, PUNE, MAHARASHTRA - 411001, INDIA |
B12073854 |
|
15 |
10277142 |
16/04/2012 * |
500,000,000.00 |
Andhra Bank |
SPECIALIZED CORPORATE FINANCE BRANCH, 16TH FLOOR, EARNEST HOUSE, NCPA MARG, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA |
B39138888 |
|
16 |
10264133 |
11/01/2011 |
850,000,000.00 |
Bank of Maharashtra |
628/629, SACHAPIR STREET, CAMP BRANCH, PUNE, MAHARASHTRA - 411001, INDIA |
B05011531 |
|
17 |
10260098 |
28/12/2010 |
460,000,000.00 |
Central Bank of India |
PUNE CAMP BRANCH, 317, M.G. ROAD, PUNE, MAHARASHTRA - 411001, INDIA |
B03163854 |
|
18 |
10220918 |
29/04/2010 |
600,000,000.00 |
Indian Overseas Bank |
7 M G ROAD, WONDERLAND, CAMP, PUNE, MAHARASHTRA - 411001, INDIA |
A86681020 |
|
19 |
10211203 |
28/12/2010 * |
500,000,000.00 |
Bank of India |
1162/6, SHIVAJI NAGAR, NEAR OBSERVATORY, UNIVERSITY ROAD, PUNE, MAHARASHTRA - 411005, INDIA |
B02537827 |
|
20 |
10211194 |
22/03/2010 |
400,000,000.00 |
BANK OF MAHARASHTRA |
628/629 SACHAPIR STREET, CAMP BRANCH, PUNE, MAHARASHTRA - 411001, INDIA |
A82974296 |
* Date of charge modification
FIXED ASSETS
Tangible Assets
· Land – Freehold
· Land – Leasehold
· Buildings
· Plant and Machinery
· Furniture and Fixtures
· Office Equipment
· Vehicles
Intangible Assets
· Techinical Know-How
· Software Development
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 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.62.69 |
|
|
1 |
Rs.102.97 |
|
Euro |
1 |
Rs.84.58 |
INFORMATION DETAILS
|
Information
Gathered by : |
PDT |
|
|
|
|
Report Prepared
by : |
VRN |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
4 |
|
--MARGINS |
-5~5 |
- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
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 |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
|
|
|
|
TOTAL |
|
43 |
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.