MIRA INFORM REPORT

 

 

Report Date :

21.02.2014

 

IDENTIFICATION DETAILS

 

Name :

NSL TEXTILES LIMITED (w.e.f.24.09.2008)

 

 

Formerly Known As :

JAYAVENKATRAMA INDUSTRIES LIMITED

 

JAYAVENKATRAMA SUGAR AND POWER LIMITED

 

 

Registered Office :

NSL Icon, Door No.8-2-684/2/A, Plot No.1 to 4, Road No.12, Banjara Hills, Hyderabad - 500034, Andhra Pradesh 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

12.02.2002

 

 

Com. Reg. No.:

01-038489

 

 

Capital Investment / Paid-up Capital :

Rs. 1031.063 Millions

 

 

CIN No.:

[Company Identification No.]

U15429AP2002PLC038489

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDJ00614F

 

 

PAN No.:

[Permanent Account No.]

AABCJ1299A

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturing of Textile with capacities spread over seven locations encompassing ginning, spinning, weaving, processing and garmenting operations.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 9700000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is a part of the NSL Group. It is an established company having moderate track record.

 

The company is gradually improving its overall performance by implementing the liquidity measures approved by the Corporate Debt Restructuring Cell (Empowered Group) following the company’s request for the same in March 2013.

 

The management has improved the operating performance marked by increase in its revenue from sales and further lowering down the intensity of losses during 2013.

 

The ratings also take into consideration the huge external borrowings recorded due to debt funded capital expenditure undertaken in the past, and high working capital requirements on account of seasonal availability of raw materials. Further, the frequent stocking of inventory at various stages of manufacturing results in higher holding cost thus impacting the net profit.

 

However, trade relations appears to be fair. Business is active. Payment terms are reported as slow.

 

In view of extensive experience of the promoters and senior management, the subject can be considered for business dealings with some caution.     

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

The worst is over for India’s economy with gross domestic product likely to expand 5 %to 5.5 % this year and more than 6 % in 2015, according to Moody’s Analytics. Concerns over the rupee and current account deficit are under control, said the agency. Ratings firm Crisil has forecast 6 % growth for 2014/15 up from the estimated 4.8 % for 2013/14.  Total economic growth, infrastructure bottlenecks and lack of transparency and consistency in foreign direct investment policies seem to have taken a toll on India’s attractiveness as an investment destination, says an Ernst & Young survey.  Projects with FDI component fell 16.4 % across the globe in 2012 from the previous year.  The drop in India was steeper at 21 %. State run carrier Air India is doling out free tickets to its 24000 employees, even as it expects to incur a loss of Rs 39000 mn this financial year and has a debt of Rs 350000 mn. 550000 number of jobs generated across India in 2013, a fall of 0.4 % as compared to with a year earlier. The National Capital Region has a one-fourth share in total jobs created, according to a study by industry lobby group Assochem, Banks, real estate, automobile and telecommunications sectors are showing a rise of job creation. $ 805 mn investments by venture capital firms in India during 2013, registering a drop of about 18 % over the previous year. The Information Technology and IT-Enabled Services Industry retained its status as the favourable venture capital investors in 2013. Pakistan has temporarily banned gold imports for the second time in six months, as it tries to stem smuggling into India. India’s import duty on gold is 10 % and curbs on purchases have dried up legal imports into what used to be the world’s biggest bullion buyers. The World Gold Council puts the amount smuggled into India at upto 200 tonnes in 2013. The Reserve Bank of India has proposed that unclaimed bank deposits estimated to be about Rs 35000 mn be used for education and awareness among depositors.  According to the plan, deposits that have not been claimed for at least 10 years will be transferred to the scheme.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Term Loans : B+

Rating Explanation

High risk of default regarding timely servicing of financial obligations.

Date

December 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

 

MANAGEMENT NON-COOPERATIVE

 

(CONTACT NO.: 91-40-30514444)

 

 

LOCATIONS

 

Registered Office :

NSL Icon, Door No.8-2-684/2/A, Plot No.1 to 4, Road No.12, Banjara Hills, Hyderabad - 500034, Andhra Pradesh, India  

Tel. No.:

91-40-30514452/ 30514444

Fax No.:

91-40-30514350/ 23327919

E-Mail :

nsltextilehyd@gmail.com

jvilhyd@gmail.com 

jaya_venkatrama@yahoo.co.in

corp_jayavenkatrama@yahoo.co.in

info@nsltextiles.com

productinfo@nsltextile.com

hrinfo@nsltextiles.com

nstextilehyd@gmail.com

karuturi.sairam@nsltextiles.com

raghava.kpr@nsltextiles.com

Website :

http://www.nsltextiles.com

http://www.nslgroup.co.in

 

 

Factory 1 :

Edlapadu Mandal and Post, Edlapadu, Near Chilakaluripet, Guntur – 522233, Andhra Pradesh, India

 

 

Factory 2 :

Inkollu Village and Mandal, District Prakasam – 523167, Andhra Pradesh, India

 

 

Factory 3 :

Survey No. 237, Kommunu Road, Rangannagudam Post, Hanuman Junction, District Krishna, Andhra Pradesh, India

 

 

Factory 4 :

Survey Nos. 371-379, Kunchalavaripalem Village, Cherukupali Mandal, District Guntur, Andhra Pradesh, India

 

 

Factory 5 :

Opposite Indira Gandhi Live Stock Research Centre, Thondur Mandal, Pulivendula, Cuddapah Post, Andhra Pradesh, India  

 

 

Factory 6 :

Survey No. 253, Budampadu Village, Guntur Rural Mandal, District Guntur – 522017, Andhra Pradesh, India

 

 

Factory 7 :

Textile Park, Phase 3, IDA, Pashamylam, Patancheru, Distrct Medak – 502307, Andhra Pradesh, India

 

 

DIRECTORS

 

AS ON 29.07.2013

 

Name :

Mandava Rao Prabhakara

Designation :

Director

Address :

H. No.8-2-293/82/A, Plot No.543, Road No.26, Jubilee Hills, Hyderabad-500033, Andhra Pradesh, India

Date of Birth/Age :

19.01.1959

Qualification :

M. Sc (Agricultural)

Date of Appointment :

12.02.2002

PAN No.:

ACVPM9483A

DIN No.:

00009650

 

 

Name :

Apparao Chigurupati

Designation :

Whole-time director

Address :

Flat No. A-704, Vertex Sadguru Krupa, Nizampet Road, Kukapally, Hyderabad-500085, Andhra Pradesh, India

Date of Birth/Age :

01.07.1948

Qualification :

B.Com, Fellow Member of Institute of Insurance

Date of Appointment :

22.03.2004

PAN No.:

AAJPC8469Q

DIN No.:

00011095

 

 

Name :

Mr. Ajay Kumar Paturi

Designation :

Whole-time director

Address :

1-4-210/49 to 51, Prathampuri, ECIL, Hyderabad - 520062, Andhra Pradesh, India

Date of Birth/Age :

17.09.1952

Qualification :

B. Tech in Textile Technology

Date of Appointment :

16.03.2006

PAN No.:

AGQPP1192C

DIN No.:

00053029

 

 

Name :

Mandava Ashapriya

Designation :

Director

Address :

H. No.8-2-293/82/A, Plot No.543, Road No.26, Jubilee Hills, Hyderabad-500033, Andhra Pradesh, India

Date of Birth/Age :

19.09.1962

Qualification :

Post-Graduation in Home Science

Date of Appointment :

12.02.2002

PAN No.:

AFWPM9031Q

DIN No.:

01199936

 

 

Name :

Mr. Prabal Ranjan Roy

Designation :

Director

Address :

36, Amaltas Bungalow, Bodakdev, Ahmedabad-380054, Gujarat, India

Date of Birth/Age :

11.07.1941

Qualification :

PhD in Textile

Date of Appointment :

28.12.2009

DIN No.:

00514330

 

 

Name :

Mandava Venkatram Chowdary

Designation :

Whole-time director

Address :

H. No.8-2-293/82/A, Plot No.543, Road No.26, Jubilee Hills, Hyderabad – 500033, Andhra Pradesh, India

Date of Birth/Age :

30.11.1987

Qualification :

Bachelor of Business Administration

Date of Appointment :

05.09.2011

PAN No.:

AJZPC5236E

DIN No.:

03567730

 

 

Name :

Mr. Anand Ramanna

Designation :

Director

Address :

Flat No.0-1,15th Floor, Cuffe Castle, Cuff Parade, Colaba, Mumbai-400005, Maharashtra, India

Date of Birth/Age :

05.11.1933

Qualification :

Textile Technology Graduate

Date of Appointment :

29.08.2009

DIN No.:

00040325

 

 

Name :

Mr. Gopalakrishna Muddusetty

Designation :

Director

Address :

Bhramara, 12-2-823A/23, Santoshnagar, Mehdipathnam, Hyderabad – 500028, Andhra Pradesh, India

Date of Birth/Age :

12.01.1939

Qualification :

IAS Officer (Retd)

Date of Appointment :

08.09.2010

DIN No.:

00088454

 

 

Name :

Mr. Anil Chandra Gupta

Designation :

Director

Address :

24, Krishi Nagar, P.O. Manovikas Nagar, Hashmatpet Road, Secunderabad – 500009, Andhra Pradesh, India

Date of Birth/Age :

16.09.1943

Qualification :

Chartered Accountant

Date of Appointment :

29.07.2013

DIN No.:

06363513

 

 

KEY EXECUTIVES

 

Name :

Kunapareddy Raghavaiah Naidu

Designation :

Secretary

Address :

16-74, Ashok Nagar, Krishna District, Tiruvuru – 521235, Andhra Pradesh, India

Date of Birth/Age :

08.05.1987

Date of Appointment :

22.06.2011

PAN No.:

BCLPK1395N

 

 

Name :

Mr. Updeep Singh

Designation :

Chief Operating Officer

Date of Birth/Age :

47 Years

Qualification :

Science Graduate, Post-Graduation in Marketing & Human Resource and Certificate of Executive Program of Advanced Human Resource

Experience :

25 Years

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.07.2013

 

Names of Shareholders

No. of Shares

 

% of Shares Held

M. Prabhakar Rao

11663512

11.31

Mandava Holdings Private Limited, India

68368394

66.31

M. Asha Priya

2947515

2.86

M. Venkatram Choudary

12473

0.01

Mandava Cold Storage Private Limited, India

2500000

2.42

Mavi Investment Fund Limited, Mauritius

10000000

9.70

Dover Finance Limited, Mauritius

3420000

3.32

Krishna Prasad

4194444

4.07

 

 

 

Total

 

103106338

100.00

 

 

 

 

 

AS ON 29.07.2013

 

Equity Share Breakup

Percentage of Holding

Category

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

17.09

Bodies corporate

68.73

Directors or relatives of directors

14.18

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of Textile with capacities spread over seven locations encompassing ginning, spinning, weaving, processing and garmenting operations.

 

 

Products/ Services :

ITC Code No.

 

Product Descriptions

52051410

Yarn

52081230

Grey fabric

52084230

Processed fabric

62052000

Garments

12072100

Cotton seed

52021000

Cotton/yarn waste

52029900

Fabric waste

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         State Bank Of Hyderabad

Overseas Branch, 6-3-652, " Kautilya", Somajiguda, Hyderabad - 500082, Andhra Pradesh, India

 

·         Canara Bank

Prime Corporate Branch, Shankarnarayana Building, No.25, M G Road, Bangalore - 560001, Karnataka, India

 

·         State Bank Of India (Lead Bank)

Mid Corporate Group, Speeialised Commercial Branch, Kannavari Thota, Guntur - 522004, Andhra Pradesh, India

 

 

Facilities :

 

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Term Loans from Banks

6958.304

6028.380

SHORT TERM BORROWINGS

 

 

Working capital loans from banks

2190.495

1783.692

 

 

 

Total

 

9148.799

7812.072

 

 

LONG-TERM BORROWINGS

 

Existing term loans of the Company were restructured during the year under the Corporate Debt Restructuring (CDR) mechanism. The CDR, Empowered Group approved the restructuring package vide its letter dated 26th March, 2013, with 1st October, 2012 as the cut-off date for restructuring. The restructuring package, inter-alia includes reschedulement of repayment of existing term loans, revision in rate of interest of existing term loans in a step-up manner, funding of interest obligation on existing term loans for a period of 12 months, sanction of new term loan, long term loan and need based additional working capital, reduction in margin % and rate of interest for working capital loan and protection of lender’s sacrifices, on NPV basis, by upfront contribution from the Promoters. The package has been implemented with effect from 30th March 2013.

 

 

SHORT TERM BORROWINGS

 

Rupee loans from banks are repayable on demand and carry a floating interest rate of 12% per annum as per the restructuring package approved by the CDR, Empowered Group vide its letter dated 26th March, 2013. Export and domestic bills receivables are discounted with banks for a tenor of upto 180 days and carry an interest rate of 3% to 11% per annum. Pari passu first charge on all current assets, both present and future, and second charge on all fixed assets, both present and future, of the Company and guaranteed by personal guarantee of the Promoter Directors.

 

 

 

 

Banking Relations :

--

 

 

Financial Institution :

·         SBICAP Trustee Company Limited

202, Maker Tower, 'E', Cuffe Parade, Colaba,, Mumbai - 400005, Maharashtra, India

 

 

Auditors :

 

Name :

Mastanaiah And Company

Chartered Accountants

Address :

11/1, Arundelpet, Guntur-522002, Andhra Pradesh, India

Income-tax PAN of auditor or auditor's firm :

AADFM5561H

 

 

Cost Auditors :

 

Name :

Narasimha Murthy And Company

Cost Accountants

Address :

Hyderabad, Andhra Pradesh, India

 

 

Holding Company :

Mandava Holdings Private Limited [U74120AP2008PTC074522]

 

 

Subsidiary Company :

·         Sree Anantha Lakshmi Textiles Private Limited [U18100AP1982PTC003448]

·         Sree Venkataraya Cotton Mills Private Limited [U17110AP1995PTC021407]

 

 

Fellow Subsidiary Company :

·         Nuziveedu Seeds Limited [U74120AP2008PLC074583]

·         NSL Sugars Limited [U15429KA1999PLC026121]

·         NSL Estates Private Limited [U70102AP2007PTC054777]

·         NSL Cotton Corporation Private Limited [U17121AP2007PTC054034]

·         NCC Narsinh Cotton Private Limited [U17121MH2007PTC173124]

·         NCC Radhakrishna Cotton Private Limited [U17121MH2007PTC172490]

·         NCC Santosh Fibers Private Limited [U17111MH2007PTC172496]

·         NCC Shri Cotton Private Limited [U17200MH2007PTC173157]

·         NCC Abhinandan Cotton Private Limited

·         NCC Jay Laxmi Fibres Private Limited

·         NCC Usha Ginning Mills Private Limited [U17121AP2007PTC054726]

·         NCC Venkateswara Cotton Fibers Private Limited [U01405AP2007PTC054727]

·         Yaaganti Seeds Private Limited [U01112AP1996PTC025622]

·         Pravardhan Seeds Private Limited [U01119AP2008PTC061514]

·         Prabhat Agri Biotech Limited [U01112AP1992PLC014346]

·         Asian Agri Genetics Limited [U73200AP2004PLC042560]

·         Fortune Hybrid Seeds Limited [U01119AP2004PLC042741]

·         NSL Krishnaveni Sugars Limited [U15421AP2006PLC050837]

·         NSL Sugars (Tungabhadra) Limited [U40102KA1983PLC058128]

·         NSL Energy Ventures Private Limited [U40101AP2008PTC057010]

 

 

Enterprises over which individuals owning controlling interest, relatives of such individuals exercise significant influence :

Solar Semiconductor Power Company (India) Private Limited [U40300AP2010PTC070092]

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

173,000,000

Equity Shares

Rs. 10/- each

Rs. 1730.000 Millions

400,000

Preference Shares

Rs. 100/- each

Rs. 40.000 Millions

 

 

 

 

 

Total

 

Rs. 1770.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

103,106,338

Equity Shares

Rs. 10/- each

Rs. 1031.063 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1,031.063

1,026.263

1,004.224

(b) Reserves & Surplus

1,308.431

1,776.356

2,557.308

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

15.439

(3) Deferred Government Grants

96.492

97.822

0.000

Total Shareholders’ Funds (1) + (2)

2,435.986

2,900.441

3,576.971

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

9,433.327

6,987.043

7,563.382

(b) Deferred tax liabilities (Net)

0.000

0.000

55.316

(c) Other long term liabilities

587.332

1.500

10.200

(d) long-term provisions

20.613

15.021

9.266

Total Non-current Liabilities (3)

10,041.272

7,003.564

7,638.164

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2,459.764

3,402.548

2,500.453

(b) Trade payables

1,170.024

1,105.348

774.619

(c) Other current liabilities

490.486

1,552.858

1,061.719

(d) Short-term provisions

1.024

0.428

0.386

Total Current Liabilities (4)

4,121.298

6,061.182

4,337.177

 

 

 

 

TOTAL

16,598.556

15,965.187

15,552.312

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11,313.970

10,359.641

10,395.618

(ii) Intangible Assets

22.207

19.761

21.351

(iii) Capital work-in-progress

44.139

1,293.784

276.518

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

92.280

19.136

0.228

(c) Deferred tax assets (net)

231.171

298.708

0.000

(d)  Long-term Loan and Advances

458.101

343.961

193.944

(e) Other Non-current assets

13.671

16.661

87.618

Total Non-Current Assets

12,175.539

12,351.652

10,975.277

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.070

0.000

(b) Inventories

2,018.355

1,633.451

2,986.365

(c) Trade receivables

964.981

747.111

421.364

(d) Cash and cash equivalents

49.384

289.971

203.250

(e) Short-term loans and advances

1,299.768

902.437

154.742

(f) Other current assets

90.529

40.495

811.314

Total Current Assets

4,423.017

3,613.535

4,577.035

 

 

 

 

TOTAL

16,598.556

15,965.187

15,552.312

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Revenue from operations

8,332.792

6,990.056

5,743.488

 

 

Other Income

90.530

587.021

247.305

 

 

TOTAL                                     (A)

8,423.322

7,577.077

5,990.793

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

4,490.520

4,793.034

3,365.928

 

 

Purchases of stock-in-trade

42.613

102.526

188.538

 

 

Changes in inventories of finished goods, work-in-progress and stock-in-trade

(77.637)

67.598

(634.051)

 

 

Employee benefit expense

630.065

584.582

520.059

 

 

Other expenses

2,181.786

1,601.333

1,354.484

 

 

Prior Period Items

0.000

0.000

0.213

 

 

Extraordinary Items

0.000

0.000

894.288

 

 

TOTAL                                     (B)

7,267.347

7,149.073

5,689.459

 

 

 

 

 

Less

PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

1,155.975

428.004

301.334

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

982.677

1,055.437

661.416

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                               (E)

173.298

(627.433)

(360.082)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

589.578

526.708

453.309

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX (E-F)                 (G)

(416.280)

(1,154.141)

(813.391)

 

 

 

 

 

Less

TAX                                                                  (H)

67.537

(354.025)

1.617

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX (G-H)                   (I)

(483.817)

(800.116)

(815.008)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

1505.077

811.230

754.420

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

171.891

321.244

55.887

 

 

Components and spare parts

38.265

42.215

56.221

 

 

Capital Goods

36.578

768.188

436.446

 

TOTAL IMPORTS

246.734

1131.647

548.554

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

 

 

 

 

Basic

(4.70)

(7.96)

(8.59)

 

Diluted

(4.70)

(7.96)

0.84

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(5.74)
(10.56)
(13.60)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(5.00)
(16.51)
(14.16)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(2.56)
(8.04)
(5.32)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.17)
(0.40)
(0.23)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

4.88

3.58

2.81

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.07

0.60

1.06

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. in Millions)

(Rs. in Millions)

(Rs. in Millions)

Share Capital

1004.224

1026.263

1031.063

Reserves & Surplus

2557.308

1776.356

1308.431

Share Application money pending allotment

15.439

0.000

0.000

Deferred Government Grants

0.000

97.822

96.492

Net worth

3,576.971

2,900.441

2,435.986

 

 

 

 

long-term borrowings

7563.382

6987.043

9433.327

Short term borrowings

2500.453

3402.548

2459.764

Total borrowings

10,063.835

10,389.591

11,893.091

Debt/Equity ratio

2.814

3.582

4.882

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. in Millions)

(Rs. in Millions)

(Rs. in Millions)

SALES

5,743.488

6,990.056

8,332.792

 

 

21.704

19.209

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. in Millions)

(Rs. in Millions)

(Rs. in Millions)

Sales

5,743.488

6,990.056

8,332.792

Profit

(815.008)

(800.116)

(483.817)

 

(14.19%)

(11.45%)

(5.81%)

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

Sr. No.

Check List by Info Agents

Available in Report

(Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10438187

21/06/2013

13,195,250,000.00

SBICAP TRUSTEE COMPANY LIMITED

202, MAKER TOWER, 'E', CUFFE PARADE, COLABA, MUMBAI - 400005, MAHARASHTRA, INDIA

B80185325

2

10417216

30/03/2013

720,000,000.00

CANARA BANK

PRIME CORPORATE BRANCH, SHANKARNARAYANA BUILDING, 
NO.25, M G ROAD, BANGALORE - 560001, KARNATAKA, INDIA

B72444961

3

10376665

18/08/2012

8,480,000,000.00

CANARA BANK (LEAD BANK)

PRIME CORPORATE BRANCH, SHANKARNARAYANA BUILDING, 
NO.25, M G ROAD, BANGALORE - 560001, KARNATAKA, INDIA

B58178898

4

10374820

18/08/2012

3,063,000,000.00

STATE BANK OF INDIA (LEAD BANK)

MID CORPORATE GROUP, SPEEIALISED COMMERCIAL BRANCH, KANNAVARI THOTA, GUNTUR - 522004, ANDHRA PRADESH, INDIA

B57417438

5

10266943

11/01/2011

1,000,000,000.00

CANARA BANK

PRIME CORPORATE BRANCH, SHANKARNARAYANA BUILDING, 
NO.25, M G ROAD, BANGALORE - 560001, KARNATAKA, INDIA

B05649207

6

10194027

19/03/2011 *

50,000,000.00

STATE BANK OF MYSORE

INDUSTRIAL FINANCE BRANCH, MY HOME, JUPALLY, AMEERPET, HYDERABAD - 500016, ANDHRA PRADESH, INDIA

B10825636

7

10064262

22/08/2007 *

2,650,000,000.00

CANARA BANK

INDUSTRIAL FINANCE BRANCH, 5-10-194, CHAKRAPANI ESTATE, SAIFABAD, HYDERABAD - 500004, ANDHRA PRADESH, INDIA

A22665707

8

10035650

30/03/2011 *

7,262,700,000.00

STATE BANK OF INDIA

SPECIALISED COMMERCIAL BRANCH, KANNAVARITHOTA, GUNTUR - 522004, ANDHRA PRADESH, INDIA

B09101528

9

90260188

22/02/2005

127,500,000.00

STATE BANK OF INDIA

COMMERCIAL BRANCH, GUNTUR, ANDHRA PRADESH, INDIA

-

10

90259070

21/03/2011 *

4,441,000,000.00

STATE BANK OF INDIA

SPECIALISED COMMERCIAL BRANCH, (MID CORPORATE GROUP) KANNAVARITHOTA, GUNTUR - 522004, ANDHRA PRADESH, INDIA

B11397791

 

* Date of charge modification

 

 

UNSECURED LOANS

 

UNSECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Debentures

2450.000

900.000

Deferred payment liabilities

25.023

34.663

Loans and advances from related parties

0.000

24.000

SHORT TERM BORROWINGS

 

 

Intercorporate deposits

173.212

880.000

Other Loans and advances

96.057

738.856

 

 

 

Total

 

2744.292

2577.519

 

 

CHANGE OF ADDRESS:

 

The Registered office of the company has been shifted from 6/275-1, Inkollu (Mandal), Prakasam (District) - 523167, Andhra Pradesh, India to the present address w.e.f.23.01.2010.

 

 

NATURE OF OPERATIONS

 

Subject is engaged in textile manufacturing with capacities spread over seven locations encompassing ginning, spinning, weaving, processing and garmenting operations.

 

 

REVIEW OF OPERATIONS

 

The Company produced 2.42 lakh qtls. of cotton lint (PY 1.63 lakh qtls.), 2.25 lakh qtls. (PY 2.17 lakh qtls.) of cotton yarn, 0.26 lakh qtls. of dyed yarn (PY 0.16 lakh qtls.), 282.03 lakh mtrs. (PY 300.53 lakh mtrs.) of grey fabric, 131.26 lakh mtrs. Of finished fabric (PY 66.88 lakh mtrs.) and 7.72 lakh pcs. of garments (PY 9.47 lakh pcs.), including job work production, during the financial year 2012-13 and sold 1.83 lakh qtls. (PY 1.75 lakh qtls.) of cotton yarn, 144.94 lakh mtrs. (PY 242.36 mtrs.) of grey fabric, 123.07 lakh mtrs. of finished fabric (PY 55.41lakh mtrs.) and 6.72 lakh pcs. of garments (PY 4.76 lakh pcs.) including retail sales.

 

Acute power shortage and erratic power supply in the State during FY 2013 significantly hampered the Company’s operations causing about 12%loss of production, especially in spinning and weaving segments. The Company was forced to buy private power from exchange through open access, at significantly higher cost. Power cost being the second highest cost element in textile manufacturing process, the increase in its cost and loss of production due to power shortage, adversely affected the Company?s profitability during 2012-13, but for which the Company would have earned profits.

 

To mitigate the power crisis, the Company is currently meeting its power requirement through purchase from power exchange. It has also initiated discussions for purchase private power under group captive scheme while purchase of solar power is another option available. Once the grid connectivity is improved, availability of power will improve and power cost will also come down.

 

Steps taken during the year for further stabilisation of the ETP yielded encouraging results with noteworthy increase in capacity utilisation of the Process House. With some additional planned investment, it is expected that full stabilisation of the ETP at 100% utilisation will be achieved by March 2014.

 

During the year, the Company received end-to-end orders (cotton to garment) from international brands of UK and USA and added prestigious labels like Intermode, Color Plus, Ranger Apparel, Ann Taylor, GAP, MESH, TM Lewin etc. to its portfolio, reflecting their confidence in our products. Trials are in progress for other prestigious labels and your Company’s marketing and customer servicing capabilities will see the list expanding further in the coming years.

 

With all these welcome developments coupled with improved market conditions, the Company is poised for an era of prosperous future.

 

 

EXPANSION ACTIVITIES

 

The Company is focusing on stabilization of production across the value chain and maximizing utilization of current capacities. Additional equipments are planned only in cases where there are major production bottlenecks or where the returns on investment are quite significant. The on-going expansion achieved financial closure under the CDR process. In Spinning, autoconers have been planned for increasing our flexibility in product mix. Specialized spinning attachments will add value to our product lines at yarn, greige fabric as well as finished fabric stages. Yarn dyeing capacity is also planned with smaller vessel configuration to enable executing small combo size orders for the brands business. Upgradition of ETP will remove the current limitations on processing production and quality of its output. Addition of balancing equipment for product mix improvements in spinning and capacity enhancement for debottlenecking and achieving economies of scale in weaving, yarn dyeing and processing is in progress and the additional capacities are expected to operational by September 2013.

 

 

INDUSTRY SCENIARIO

 

After suffering unprecedented crisis during 2011-12 due to spikes in cotton commodity prices, 2012-13 saw a recovery phase in the textile industry with yarn and fabric prices remaining steady and growth in domestic markets. Global demand remained subdued due to slump in US and Europe markets. Realizations for all products - yarn, fabric and garments were better in the current year compared to last year.

 

The Indian apparel market is estimated to grow at a CAGR of 12% over next 10 years against expected CAGR of 5% for the world apparel market. Going by this trend, by 2025, India and China combined will be a bigger apparel market as compared to the US and Europe combined. This creates a huge opportunity for textile companies in these two countries, especially for integrated mills like theirs.

 

 

CONTINGENT LIABILITIES:

 

Particulars

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

Guarantees outstanding

15.916

16.761

Custom and excise duty liability in case of non fulfilment of export obligation pertaining to EPCG Authorisations and Advance License for import of capital goods and raw material at concessional rate of customs duty and refund of excise duty on domestic purchase of capital goods

1193.959

1374.626

Bills receivable discounted

224.807

157.473

Claims not acknowledged as debt as per details below

 

 

i. Demand from ESI authorities towards recovery of ESI dues pertaining to the period when the Unit was under occupation of the previous employers. The Company has contested the demand before the Employees Insurance Court and Chairman, Industrial Tribunal at Hyderabad and obtained a stay order. An amount of Rs.0.033 Million was deposited with the Court and Rs.0.136 Million debited towards recovery proceeding. The aggregate amount has been shown as Amounts paid under protest under Long-term loans and advances.

0.099

0.099

ii. Demand from Provident Fund Authorities towards recovery of provident fund dues and liquidated damages pertaining to the period when the Unit was under occupation by the previous employers. The Company has contested the demand in a petition before the Hon'ble High Court of Andhra Pradesh and the Court has granted stay till further order. The Liquidator in the matter of The Chilakaluripet Cotton Growers Cooperative Spinning Mills Limited, the previous employer, has also filed an undertaking before the Hon'ble High Court to pay the Provident Fund dues.

2.703

2.703

iii. Demand from ESI authorities towards damages for the wage period June 2000 to October 2003 of which an amount of Rs.1.445 Millions pertains to the period when the Unit was under occupation of the previous employers. The Company has contested the demand before the Employees Insurance Court and Chairman, Industrial Tribunal at Hyderabad and obtained a stay order. An amount of Rs.0.381 Million, being 25% of the amount demanded, was deposited with the ESI authorities and shown as Amounts paid under protest under Long-term loans and advances.

1.521

1.521

iv. Demand towards Non Agricultural Land Assessment Tax and Water Royalty from Mandal Revenue Inspector, Inkollu Mandal, Prakasam District pertaining to dues of the period during which the Unit was under occupation by previous owners. As the Unit was purchased by the Company free of encumbrances, the Company has contested the demand in a writ petition before the Hon'ble High Court of Andhra Pradesh. An amount of Rs.1.600 Millions was deposited with the Tahsildar, Inkollu Mandal for obtaining interim injunction and is shown as Amounts paid under protest under Long-term loans and advances.

3.161

3.161

v. Demand from Eastern Power Distribution Company of A.P. Limited towards electricity consumed during the period February to April 2009 at the Company's Power Plant at Uppalguptam even though there was a net export of power to the grid during that period from the power plant. The Company has paid the amount under protest and shown as Amounts paid under protest under Long-term loans and advances.

0.015

0.015

vi. Demand from Southern Power Distribution Company of Andhra Pradesh Limited towards Fuel Surcharge Adjustment. The Company had contested the demand in a writ petition before the Hon'ble High Court of Andhra Pradesh and received a favourable ruling. An amount of Rs.0.243 Million was paid against this demand and has been shown as Amounts paid under protest under Long-term loans and advances.

0.680

0.680

vii. Demand from ESI authorities towards ESI contribution when the Unit was not under ESI coverage. The Company has contested the demand before the Employees Insurance Court and Chairman, Industrial Tribunal at Hyderabad and obtained stay order. An amount of Rs.0.716 Million, being 30% of the amount demanded, was deposited with the ESI authorities and shown as Amounts paid under protest under Long-term loans and advances.

2.387

2.387

viii. Demand from Joint Commissioner of Labour towards cess on construction works. The Company has paid an amount of Rs.0.050 Million under protest and the same is shown as Amounts paid under protest under Long-term loans and advances.

2.635

2.635

ix. Maintenance fee in respect of SAP Enterprise Support Services which are under negotiation as services were not rendered as per the service contract.

0.000

2.797

x. Fuel surcharge Adjustment (FSA) for the quarter October 2012 to December 2012 proposed to be levied by the Southern Power Distribution

Company of Andhra Pradesh Limited in term of Andhra Pradesh Electricity Regulatory Commission's Order dated 23.04.13 has not been provided for as the Company is in the process of contesting the levy in a writ petition before the Hon'ble High Court of Andhra Pradesh.

15.863

0.000

xi. Private power wheeled under Transmission and Wheeling Agreements and power purchased from exchange against open access granted have been also billed by the Southern Power Distribution Company of Andhra Pradesh Limited (SPDCL) in their invoices for the period December 2012 to March 2013. The same have not been paid or provide for and representation made to the Chairman and Managing Director, SPDCL for revision of the invoices to that extent.

391.164

0.000

 

 

 

Total

 

1854.910

1564.858

 

NOTE:

 

The Company does not expect any reimbursements in respect of the above contingent liabilities. It is not practicable to estimate the timing of the cash outflows, if any, in respect of matters pending appellate proceedings. In respect of other matters the cash outflows, if any, could generally occur in the next four years being the period over which validity of the guarantees / letters of credit extends. The Management believes that the ultimate outcome of appellate proceedings will not have a material adverse effect on the Company's financial position and result of operations.

 


FIXED ASSETS:

 

·         Land

·         Buildings

·         Office building

·         Factory building

·         Plant and equipment

·         Factory equipments

·         Other plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Motor vehicles

·         Office equipment

·         Computer equipments

·         Other equipments

·         Livestock

·         Computer software


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No 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 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 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. 62.28

UK Pound

1

Rs. 103.84

Euro

1

Rs. 85.70

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

2

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.