|
Report Date : |
05.06.2014 |
IDENTIFICATION DETAILS
|
Name : |
TIME TECHNOPLAST LIMITED (w.e.f. 01.05.2006) |
|
|
|
|
Formerly Known
As : |
TIME PACKAGING LIMITED |
|
|
|
|
Registered Office
: |
Office No. 213, Sabari Apartments,
Building No. 1, Survey No. 387, Dungri Falia, Kachigam Daman UT, Daman and
Diu-396210, Union Territory |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
20.12.1989 |
|
|
|
|
Com. Reg. No.: |
56-003240 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 210.118 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
L27203DD1989PLC003240 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMT08803E |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACT2783J |
|
|
|
|
Legal Form : |
A Public Limited Liability company. The company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacture of Polymer Based Products |
|
|
|
|
No. of Employees
: |
Information Decline by the management |
RATING & COMMENTS
|
MIRA’s Rating : |
A (64) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Maximum Credit Limit : |
USD 28000000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having fine track record. There
seems an increase in the sales volume as well as net profitability of the
company. Net worth of the company seems to be satisfactory. Financial position of the company is good. Trade relations are
reported as fair. Business is active. Payment terms are reported to be
regular and as per commitments. The company can be considered good for normal 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
US investment bank
Goldman Sachs has upgraded its outlook on Indian markets as it expects
positive impact of the election cycle.
India’s economy may
grow 4.7 % in the current financial year, lower than the official estimate of
4.9 %, Fitch Rating said. The global rating agency expects the economy to pick
up in the next two financial years.
Global ratings
agency Standard & Poor said increasing focus by India Inc on lowering debt
is likely to improve their credit profiles.
Singapore (1.1
million Indian tourists in 2012), Thailand (one million), the United Arab
Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred
holidays hotspots for Indians. The total figure is expected to increase to 1.93
million by 2017, according to the latest Eurmonitor international report.
There is a $29.34 bn
outward foreign direct investment by domestic companies between April and
January of 2013/14 which has seen some signs of recovery according to a Care
Ratings report.
There are 264 number
of new companies being set up every day on average during 2014. Most of them
are registered in Mumbai. India had 1.38 million registered companies at the
end of January, 2014.
Twitter like
messaging service Weibo Corporation has filed to raise $ 500 million via a US
initial public offering. Alibaba, which owns a stake in Weibo is expected to
raise about $ 15 billion New York this year in the highest profile Internet IPO
since Facebook’s in 2012.
Bharti Airtel has
raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at
a coupon rate of three per cent and maturing in 2020. This is the largest ever
bond offering by an Indian company in Swiss Francs. Bharat Petroleum
Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98
% coupon rate in February.
Indian Oil
Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex
at its almost complete Paradip refinery in Odhisha in three to four years. The
company board is set to consider the setting up of a 700000 tonne per annum
polypropylene plant at an estimated cost at Rs.3150 crore.
Global chief
information officers at gathering in Bangalore in April to meet Indian startups
at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in
the making.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
A1 + [Letter of Credit] |
|
Rating Explanation |
Very strong degree of safety it carry lowest credit risk. |
|
Date |
27.09.2013 |
|
Rating Agency Name |
CRISIL |
|
Rating |
AA – [Cash Credit] |
|
Rating Explanation |
High degree of safety it carry very low credit risk. |
|
Date |
27.09.2013 |
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 DENIDED BY
|
Name : |
Mr. Manish Pawani |
|
Designation : |
Assistant Manager |
|
Contact No.: |
91-22-28039999 |
|
Date : |
03.06.2014 |
LOCATIONS
|
Registered Office : |
Office No. 213, Sabari Apartments,
Building No. 1, Survey No. 387, Dungri Falia, Kachigam Daman UT, Daman and
Diu-396210, Union Territory |
|
Tel. No.: |
91-22-71119213 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
10000
sq. ft. |
|
Location : |
Owned
|
|
|
|
|
Head Office : |
2nd Floor, 55, Corporate Avenue, Saki Vihar Road, Andheri (East),
Mumbai – 400 072, Maharashtra, India |
|
Tel No.: |
91-22-28039999 / 28039700 / 42119999 / 71119000 / 42119999 |
|
Fax No.: |
91-22-28575672 |
|
Email. |
|
|
|
|
|
Regional Office : |
Also Located At:
·
·
Vadodara ·
·
Chennai ·
·
·
Kolkatta ·
Sahibabad R.O. ( ·
|
DIRECTORS
AS ON: 30.09.2013
|
Name : |
Mr.
Kuthoore Natarajan Venkatasubramanian |
|
Designation : |
Chairman
(Non Executives and Independent) |
|
Address : |
D4/D5, Ashok Swetha, 173, Avvai Shanmugam Salai, Royapettah,
Chennai-600014, Tamilnadu, India |
|
Date of Birth/Age : |
14.04.1938 |
|
Date of Appointment : |
14.12.2000 |
|
DIN No.: |
00007392 |
|
|
|
|
Name : |
Mr.
Anil Paraslal Jain |
|
Designation : |
Managing
Director |
|
Address : |
311/312, Lokhandwala Complex, Andheri (West), Mumbai-400053,
Maharashtra, India |
|
Date of Birth/Age : |
03.01.1955 |
|
Date of Appointment : |
17.10.1991 |
|
DIN No.: |
00183364 |
|
|
|
|
Name : |
Mr.
Bharat Kumar Ratanlal Vageria |
|
Designation : |
Whole
Time Director – Finance |
|
Address : |
101-102, Nandalaya Khandalwal Complex, Evershine Nagar, Malad (West),
Mumbai-400064, Maharashtra, India |
|
Date of Birth/Age : |
10.12.1959 |
|
Date of Appointment : |
21.03.1990 |
|
DIN No.: |
00183629 |
|
|
|
|
Name : |
Mr.
Naveen Mahendrakumar Jain |
|
Designation : |
Whole
Time Director- Technical |
|
Address : |
RNA Royal Park, 1107C, M G Road, Hindustan Naka, Kandivili (West),
Mumbai-400067, Maharashtra, India |
|
Date of Birth/Age : |
19.01.1966 |
|
Date of Appointment : |
20.12.1989 |
|
DIN No.: |
00183948 |
|
|
|
|
Name : |
Mr.
Raghupathy Payyalore Thyagarajan |
|
Designation : |
Whole
Time Director- Marketing |
|
Address : |
A9/36, Sunder Nagar, Kalina, Santacruz (East), Mumbai-400098,
Maharashtra, India |
|
Date of Birth/Age : |
07.11.1964 |
|
Date of Appointment : |
21.03.1990 |
|
DIN No.: |
00183305 |
|
|
|
|
Name : |
Mr.
Hans-Dieter Von Meiobom |
|
Designation : |
Director
(Non-Executive and Independent) |
|
Address : |
Buchweg 12, 63303, Dreieich, Buchschlag |
|
Date of Birth/Age : |
27.10.1941 |
|
Date of Appointment : |
31.07.2008 |
|
DIN No.: |
02313038 |
|
|
|
|
Name : |
Mr.
Sanjay Shrikrishna Kulkarni |
|
Designation : |
Director
(Non-Executive and Independent) |
|
Address : |
A/12, Technocrat Co-Operative Housing Society, Near Twin Tower,
Prabhadevi, Mumbai-400025, Maharashtra, India |
|
Date of Birth/Age : |
30.05.1949 |
|
Date of Appointment : |
25.03.2003 |
|
DIN No.: |
00102575 |
|
|
|
|
Name : |
Mr.
Mahinder Dayanand Wadhwa |
|
Designation : |
Director
(Non-Executive and Independent) |
|
Address : |
204-A, Landsend Lokhandwala Complex, Andheri (West), Mumbai-400053,
Maharashtra, India |
|
Date of Birth/Age : |
13.10.1952 |
|
Date of Appointment : |
01.06.1995 |
|
DIN No.: |
00064148 |
|
|
|
|
Name : |
Mr.
Kartik Chandra Parija |
|
Designation : |
Director
(Non-Executive) |
|
Address : |
3D, SPL Enderly, 26, Cubbon Road, Bangalore-560001, Karnataka, India |
|
Date of Birth/Age : |
27.10.1941 |
|
Date of Appointment : |
31.07.2008 |
|
DIN No.: |
00177115 |
KEY EXECUTIVES
|
Name : |
Mr. Niklank Kumar Jain |
|
Designation : |
Secretary |
|
Address : |
Flat No. 22, B-4, Highway View Cooperative Housing Society Limited, Near
Shantaram Talao, Malad (East), Mumbai – 400097, Maharashtra, India |
|
Date of Birth/Age : |
03.04.1975 |
|
Date of Appointment : |
14.12.2013 |
|
PAN No.: |
ADAPJ0336P |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 31.03.2014
|
Category of Shareholder |
No. of Shares |
% of No. of Shares |
|
(A) Shareholding of Promoter and Promoter
Group |
|
|
|
|
|
|
|
|
17346258 |
8.26 |
|
|
112672371 |
53.62 |
|
|
92968 |
0.04 |
|
|
92968 |
0.04 |
|
|
130111597 |
61.92 |
|
|
|
|
|
Total shareholding of Promoter and Promoter
Group (A) |
130111597 |
61.92 |
|
(B) Public Shareholding |
|
|
|
|
|
|
|
|
18165996 |
8.65 |
|
|
22714694 |
10.81 |
|
|
40880690 |
19.46 |
|
|
|
|
|
|
9537234 |
4.54 |
|
|
|
|
|
|
5526927 |
2.63 |
|
|
2629824 |
1.25 |
|
|
21431478 |
10.20 |
|
|
103676 |
0.05 |
|
|
1013040 |
0.48 |
|
|
16476036 |
7.84 |
|
|
3496567 |
1.66 |
|
|
342159 |
0.16 |
|
|
39125463 |
18.62 |
|
Total Public shareholding (B) |
80006153 |
38.08 |
|
Total (A)+(B) |
210117750 |
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) |
210117750 |
0.00 |
|
|
|
|

SHAREHOLDING OF SECURITIES (INCLUDING SHARES, WARRANTS, CONVERTIBLE
SECURITIES) OF PERSONS BELONGING TO THE CATEGORY “PROMOTER AND PROMOTER GROUP”
|
Sl. |
Name of the Shareholder |
Details of
Shares held |
|
|
|
|
No. of Shares
held |
As a % of |
|
|
|
|
|
|
1 |
Time Securities Services Private Limited |
4,21,77,098 |
20.07 |
|
2 |
Vishwalaxmi Trading & Finance Private
Limited |
3,97,72,667 |
18.93 |
|
3 |
Time Exports Private Limited |
2,85,47,606 |
13.59 |
|
4 |
Anil Jain |
40,20,000 |
1.91 |
|
5 |
Bharat Vageria |
40,98,758 |
1.95 |
|
6 |
Raghupathy Thyagarajan |
40,20,000 |
1.91 |
|
7 |
Naveen Mahendra Kumar Jain |
40,20,000 |
1.91 |
|
8 |
Time Capital Limited |
16,75,000 |
0.80 |
|
9 |
Arun Jain Huf |
5,75,000 |
0.27 |
|
10 |
Arun Jain |
5,00,000 |
0.24 |
|
11 |
Kalinga Technologies Private Limited |
3,25,000 |
0.15 |
|
12 |
Time Securities & Guarantees Limited |
1,75,000 |
0.08 |
|
13 |
Sushila Jain |
1,12,500 |
0.05 |
|
14 |
Aruna Vageria |
92,968 |
0.04 |
|
|
Total |
13,01,11,597 |
61.92 |
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
|
Sl. |
Name of the
Shareholder |
Details of
Shares held |
|
|
|
|
No. of Shares
held |
As a % of |
|
|
|
|
|
|
1 |
HDFC Trustee Company Limited HDFC Prudence
Fund |
18165996 |
8.65 |
|
2 |
American Funds Insurance Series Global
Small Capitalization Fund |
11888000 |
5.66 |
|
3 |
Core International FZC |
10719900 |
5.10 |
|
4 |
Government Pension (Fund Global) |
4512740 |
2.15 |
|
5 |
IL & FS Trust Company Limited (Trustee of
Business Excellence Trust India Business Excellence Fund) |
3496547 |
1.66 |
|
6 |
Zephyr Peacock India I |
2528554 |
1.20 |
|
7 |
India Business Excellence Fund I |
3227582 |
1.54 |
|
8 |
Max New York Life Insurance Company Limited
A/c ULIF001425/03/08LIFEDYNOPP104-Dynamic Opportunities Fund |
2821525 |
1.34 |
|
9 |
Kotak Mahindra (UK) Limited A/c Kotak India
Focus Fund II |
2500000 |
1.19 |
|
10 |
Ashmoreemm Umbrella Funds Emerging Market
South Asian Stars Fund |
2615993 |
1.25 |
|
11 |
Bajaj Allianz Life Insurance Company
Limited |
2454547 |
1.17 |
|
|
Total |
64931384 |
30.90 |
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
|
Sl. |
Name of the
Shareholder |
Details of
Shares held |
|
|
|
|
No. of Shares
held |
As a % of |
|
|
|
|
|
|
1 |
HDFC Trusteee Company Limited HDFC Prudence
Fund |
18165996 |
8.65 |
|
2 |
American Funds Insurance Series Global
Small Capitalization Fund |
11888000 |
5.66 |
|
3 |
Core International FZC |
10719900 |
5.10 |
|
|
Total |
40773896 |
19.41 |
BUSINESS DETAILS
|
Line of Business : |
Manufacture of Polymer Based Products |
||||
|
|
|
||||
|
Products : |
|
PRODUCTION STATUS (AS ON 31.03.2011)
|
Particulars |
Unit |
Installed Capacity |
Production
|
|
Plastic Products |
MT |
126850 |
83463 |
Notes
·
Licensed capacity is not
applicable in view of the company’s products having been de-licensed as per new
licensing policy announced by the government of India.
·
Install Capacity is as certified
by the management and accepted by Auditors as this is a technical matter.
GENERAL INFORMATION
|
No. of Employees : |
Information Decline by the management |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Millions)
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Raman
S. Shah and Associates Chartered Accountants |
|
Address : |
A-Wing, 2nd Floor, Sam Plaza, H K Irani Road, District Thane, Dahanu Road, (West) Dahanu – 401602, India |
|
PAN No.: |
AAAAR1481M |
|
|
|
|
Subsidiaries : |
CIN NO.:- L25209DD1992PLC004656
|
|
|
|
|
Fellow Subsidiary : |
|
|
|
|
|
Joint Venture : |
CIN NO.:- U01122DD2003PTC003276
CIN NO.:- U25200DD2009PLC004671 |
|
|
|
|
Other Related Parties : |
CIN NO.:- U51900MH1999PTC119909
CIN NO.:- U51900MH1991PTC063915
CIN NO.:- U28992MH1999PLC119981
|
CAPITAL STRUCTURE
As on: 30.09.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
250000000 |
Equity Shares |
Re.1/- each |
Rs. 250.000 Millions |
|
2500000 |
Redeemable Preferences Shares |
Rs.10/- each |
Rs. 25.000 Millions |
|
|
TOTAL
|
|
Rs. 275.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
210117750 |
Equity Shares |
Re.1/- each |
Rs. 210.118
Millions |
|
|
|
|
|
NOTES
Of the Above
Includes
(I)
19,905,000 Shares were allotted as fully paid-up
pursuant to the Scheme of Amalgamation of erstwhile Shalimar Packaging Private
Limited and Oxford Mouldings Private Limited with the company without payment received
in cash.
(II)
78,525,000 Shares were allloted as fully paid-up by
way of Bonus shares by capitalisation of Share Premium Account and General
Reserves.
(III)
8,52,750 Shares were allloted as fully paid-up
under ESOP scheme.
(IV)
The Equity Shares of Rs. 10/- each of the Company
have been sub divided into Equity Shares of Rs. 1 each with effect from 6th
November 2008.
b) Rights of
Equity Shareholders
The Company has
only one class of Equity Shares having par value of Rs. 1 each, holder of
equity shares is entitled to one vote per share. In the event of liquidation of
the Company, the holder of equity shares will be entitled to receive any of the
remaining assets of the Company
c) Reconciliation
of numbers of equity shares
|
Particulars |
As at 31st March 2013 |
|
|
Number |
RS. In Millions |
|
|
Shares
outstanding at the beginning of the year |
209,265,000 |
209.265 |
|
Shares issued
during the year |
852,750 |
0.853 |
|
Shares
outstanding at the end of the year |
210,117,750 |
210.118 |
d) Details of
members holding equity shares more than 5%
|
Name of Shareholder |
As at 31st March 2013 |
|
|
No. of Shares Held |
% of Holding |
|
|
(a) Time
Securities Services Private Limited |
42,177,098 |
20.07% |
|
(b) Vishwalaxmi Trading
and Finance Private Limited |
39,772,667 |
18.93% |
|
(c) Time Exports
Private Limited |
28,547,606 |
13.59% |
|
(d) HDFC Trustee
Company Limited – HDFC Equity Fund AAATH1809A |
18,165,996 |
8.65% |
|
(e) American Funds
Insurance Series Global Small Capitalization Fund |
11,888,000 |
5.66% |
|
(f) Core
International FZC |
10,719,900 |
5.10% |
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 |
210.118 |
210.118 |
209.265 |
|
(b) Reserves & Surplus |
6802.687 |
6132.205 |
5473.951 |
|
(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) |
7012.805 |
6342.323 |
5683.216 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a)
long-term borrowings |
1480.288 |
1715.104 |
1667.205 |
|
(b) Deferred tax
liabilities (Net) |
276.645 |
233.103 |
191.691 |
|
(c)
Other long term liabilities |
0.000 |
0.000 |
0.000 |
|
(d)
long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
1756.933 |
1948.207 |
1858.896 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
2461.249 |
1893.993 |
1589.868 |
|
(b)
Trade payables |
1311.437 |
1112.312 |
871.462 |
|
(c)
Other current liabilities |
885.391 |
662.692 |
509.368 |
|
(d)
Short-term provisions |
432.912 |
393.232 |
367.230 |
|
Total
Current Liabilities (4) |
5090.989 |
4062.229 |
3337.928 |
|
|
|
|
|
|
TOTAL |
13860.727 |
12352.759 |
10880.040 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
4822.211 |
4381.538 |
3635.701 |
|
(ii)
Intangible Assets |
12.433 |
17.618 |
11.022 |
|
(iii)
Capital work-in-progress |
1058.562 |
953.466 |
966.972 |
|
(iv) Intangible assets under
development |
0.000 |
0.000 |
0.000 |
|
(b)
Non-current Investments |
1445.750 |
1605.476 |
1499.106 |
|
(c)
Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
79.347 |
68.416 |
52.942 |
|
(e)
Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
7418.303 |
7026.514 |
6165.743 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
2109.601 |
1731.491 |
1520.421 |
|
(c)
Trade receivables |
2248.998 |
1983.148 |
1847.397 |
|
(d)
Cash and cash equivalents |
256.995 |
216.628 |
235.915 |
|
(e)
Short-term loans and advances |
1818.546 |
1389.012 |
1102.697 |
|
(f)
Other current assets |
8.284 |
5.966 |
7.867 |
|
Total
Current Assets |
6442.424 |
5326.245 |
4714.297 |
|
|
|
|
|
|
TOTAL |
13860.727 |
12352.759 |
10880.040 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
10665.580 |
9207.391 |
8218.931 |
|
|
|
Other Income |
43.040 |
58.422 |
63.646 |
|
|
|
TOTAL (A) |
10708.620 |
9265.813 |
8282.577 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of materials consumed |
7224.118 |
6235.272 |
5415.906 |
|
|
|
Manufacturing and Operating Costs |
533.567 |
447.899 |
|
|
|
|
Employee Benefit Expense |
391.493 |
327.767 |
253.971 |
|
|
|
Other Expenses |
729.331 |
610.483 |
940.316 |
|
|
|
Changes in inventories of finished goods, Work-in-progress and
Stock-in-Trade |
(152.897) |
(134.234) |
(89.135) |
|
|
|
TOTAL (B) |
8725.612 |
7487.187 |
6521.058 |
|
|
|
|
|
|
|
|
Less |
PROFIT
/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
1983.008 |
1778.626 |
1761.519 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
563.915 |
444.555 |
318.115 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
1419.093 |
1334.071 |
1443.404 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
402.443 |
356.035 |
301.857 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
BEFORE TAX (E-F) (G) |
1016.650 |
978.036 |
1141.547 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
261.193 |
241.992 |
240.181 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
AFTER TAX (G-H) (I) |
755.457 |
736.044 |
901.366 |
|
|
|
|
|
|
|
|
|
|
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
4022.034 |
3521.850 |
2843.980 |
|
|
|
|
|
|
|
|
|
Add/ Less |
TAXATION
OF EARLIER YEARS |
25.650 |
9.030 |
20.950 |
|
|
|
|
|
|
|
|
|
|
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
135.000 |
135.000 |
135.000 |
|
|
|
Proposed Dividend |
94.550 |
94.550 |
94.170 |
|
|
|
Tax on Dividend |
16.070 |
15.340 |
15.270 |
|
|
BALANCE CARRIED
TO THE B/S |
4557.521 |
4022.034 |
3521.856 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
739.243 |
819.275 |
605.702 |
|
|
TOTAL EARNINGS |
739.243 |
819.275 |
605.702 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
3565.401 |
2784.645 |
2232.171 |
|
|
|
Stores & Spares |
1.605 |
1.145 |
0.932 |
|
|
|
Capital Goods |
127.075 |
478.613 |
369.099 |
|
|
TOTAL IMPORTS |
3694.081 |
3264.403 |
2602.202 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
|
|
|
|
|
|
Basic |
3.60 |
3.51 |
4.31 |
|
|
|
Diluted |
3.52 |
3.43 |
4.23 |
|
QUARTERLY RESULTS
|
PARTICULARS |
30.06.2013 |
30.09.2013 |
31.12.2013 |
31.03.2014 |
|
Type |
1st
Quarter |
2nd
Quarter |
3rd
Quarter |
4th
Quarter |
|
Net Sales |
2630.700 |
2976.700 |
3166.000 |
3406.900 |
|
Total Expenditure |
2227.100 |
2524.600 |
2673.600 |
2922.900 |
|
PBIDT (Excl OI) |
403.600 |
452.100 |
492.400 |
483.900 |
|
Other Income |
0.000 |
20.400 |
0.000 |
214.500 |
|
Operating Profit |
403.600 |
472.500 |
492.400 |
698.400 |
|
Interest |
145.100 |
154.300 |
154.100 |
160.500 |
|
Exceptional Items |
0.000 |
0.000 |
0.000 |
0.000 |
|
PBDT |
258.500 |
318.200 |
338.300 |
538.000 |
|
Depreciation |
104.800 |
107.100 |
110.200 |
117.800 |
|
Profit Before Tax |
153.700 |
211.100 |
228.100 |
420.200 |
|
Tax |
41.500 |
51.500 |
57.400 |
59.300 |
|
Provisions and contingencies |
0.000 |
0.000 |
0.000 |
0.000 |
|
Profit After Tax |
112.200 |
159.600 |
170.700 |
360.900 |
|
Extraordinary Items |
0.000 |
0.000 |
0.000 |
0.000 |
|
Net Profit |
112.200 |
159.600 |
170.700 |
360.900 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
7.06 |
7.94 |
10.88 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
9.53 |
10.62 |
13.89 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
8.95 |
9.99 |
13.57 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.15 |
0.15 |
0.21 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.56 |
0.57 |
0.57 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.27 |
1.31 |
1.41 |
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 |
209.265 |
210.118 |
210.118 |
|
Reserves & Surplus |
5473.951 |
6132.205 |
6802.687 |
|
Net
worth |
5683.216 |
6342.323 |
7012.805 |
|
|
|
|
|
|
long-term borrowings |
1667.205 |
1715.104 |
1480.288 |
|
Short term borrowings |
1589.868 |
1893.993 |
2461.249 |
|
Total
borrowings |
3257.073 |
3609.097 |
3941.537 |
|
Debt/Equity
ratio |
0.573 |
0.569 |
0.562 |

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 |
8218.931 |
9207.391 |
10665.580 |
|
|
|
12.027 |
15.837 |

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 |
8218.931 |
9207.391 |
10665.580 |
|
Profit |
901.366 |
736.044 |
755.457 |
|
|
10.97% |
7.99% |
7.08% |

LOCAL AGENCY FURTHER INFORMATION
DETAILS OF CURRENT MATURITIES OF LONG TERM
DEBT:
|
Particulars |
31.03.2013 [Rs. in millions] |
31.03.2012 [Rs. in millions] |
31.03.2011 [Rs. in millions] |
|
|
|
|
|
|
Current
Maturities of Long Term Debt |
739.522 |
555.791 |
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 |
Yes |
|
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 |
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 |
-- |
|
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 |
|
Unsecured Loan |
As
on 31.03.2013 [Rs.
in Millions] |
As
on 31.03.2012 [Rs.
in Millions] |
|
Short Term
Borrowings |
|
|
|
Term loans from banks |
500.000 |
300.000 |
|
Deferral Sales tax Liability |
19.219 |
25.292 |
|
|
|
|
|
TOTAL
|
519.219 |
325.292 |
FINANCIAL RESULTS:
Gross sales and other
income for the standalone entity increased to Rs. 11807.760 Millions, as
against Rs. 9942.870 Millions in the previous year, registered a growth of
18.76%. The Net Profit at Rs. 755.460 Millions as against Rs. 736.040 Millions
represents an decrease of 2.64%, as compared to the previous year.
MANAGEMENT
DISCUSSION and ANALYSIS:
GLOBAL SCENARIO:
Rebalancing global economy was tough during fiscal year 2012-13 with global growth is expected to come in at relatively weak about 2.4% in 2013 and progressively strengthening to 3.1% in 2014 and 3.3 % in 2015. GDP growth in developing countries has been slowest in past 10 years and forecasted to grow by 5.5% in 2013, 5.7% in 2014 and 5.8% in 2015. Developed countries will face challenges such as fiscal consolidation, high unemployment, weak business and consumer spending and will result into average growth of 1.3% in 2013 and expected to rise to 2.00% in 2014 and 2.3% in 2015. OECD group of 34 countries stated that the combined gross domestic products of its member declined at an annual rate of 0.6% in last quarter of 2012. This suggested that global economy has weakened since 2010-11.
Growth in East Asia and pacific region has declined from 8.3% last year by 10%, the reason being on account of weak external demands and policy action by China. GDP growth excluding China will be around 5.6% a jump of 24% from previous year. This is because strong domestic demand of ASEAN economies and was effectively supported through counter cyclic measures. The GDP growth in this region excluding china will grow by 5.8%. Intra-Asian trade, which is now about a third of intra-European trade, will surpass European trade before 2030. China which represents less than 5% of world trade will have 15% by 2030. India share is expected to rise to above 5% in that period.
India’s GDP growth rate in 2012-13 grew around 5% from expected 6.2% this suggests significant fall in GDP growth in the last 10 years. However, the slowdown is attributed to weakening in all sectors and key factors responsible are high policy rate to bring inflation under control, investment bottleneck that slowed down corporate investment and brought export level down. India posted a record current account deficit of 6.7% of $32.6 billion a year which is a result of held up exports and surge of imports due to high oil and gold prices. Current account deficit has also weakened country’s currency and leaves country susceptible to external market conditions.
COMPANY OVERVIEW:
Time Technoplast
Limited (TimeTech) is an innovation-led market leader in rigid polymer
products. The Company has an excellent product repertoire catering to fastest
growing segments of the economy; Industrial Packaging, Technical Products
(Automotive components and Lifestyle Applications), Infrastructure, Material
Handling Systems and Composite Cylinders. TimeTech possesses a consolidated
technological platform encompassing polymer processing technologies i.e. blow
molding, extrusion and injection molding. The Company manufactures a wide array
of products with 25 well recognized brands using these well recognized polymer
based technologies. It has a remarkable cost efficient model as the locations
of manufacturing facilities are closer to demand. The Company has an in-house R
and D team and employs the most advanced polymer processing technologies. The
Company's multi-location manufacturing set up comprises of 14 locations across
India and 14 Global locations. TimeTech has more than 500 institutional
customers and a well-knit dealer network across more than 350 cities and towns
in India alone. The Company has a widespread marketing and distribution network
in India and overseas.
TIME TECHNOPLAST
LIMITED: NEXT ERA OF GROWTH AND INNOVATION:
The company’s portfolio consists of technically driven innovative products catering to growing industry segments like, Industrial Packaging Solutions, Lifestyle Products, Automotive Components, Healthcare Products, Infrastructure / Construction related products, Material Handling Solutions and Composite Cylinders.
The leading segment of manufacturing by output consists of chemical, auto and pharmaceuticals which are their main clients as these companies rely on value added products. TimeTech has a rich channel of innovations in material, processes and also pledge to generate fresh demand and drive further productivity gains across its plants.
TimeTech products rely on innovation and result in competitiveness. TimeTech believes in providing a full service of products to its customers, both in India and overseas. TimeTech continuously innovates on its products and service so that it can maintain its premier position with the customer TimeTech has a comprehensive understanding of the diverse industry segment in regional, national and international economy as well as the wider trends affecting them. It has focused on R and D capabilities, as well as proficiency in quality and product design.
TIME TECHNOPLAST HIGH
GROWTH VERTICALS:
INDUSTRIAL PACKAGING:
Time Technoplast Limited. offers a wide range of industrial packaging products like drums, containers, pails and PET sheets for varied packaging requirements. They work across all technologies of plastic processing such as blow molding, injection molding and extrusion. They have developed products in line with international requirements and specifications.
SHIFT TOWARDS POLYMER
DRUM TO INTENSIFY WILL HELP TIMETECH:-
Large replacement market of Metal drums; Shift in demand towards usage of Polymer/ plastic drums instead of
Metal drums gaining strength.
• Huge opportunity available in Rest of the Asia as it is the most under Penetrated market as far as Polymer drums are concerned
• Polymer drums are replacing Metal containers due to
a) Competitive prices
b) Lower weight and better performance
Better quality (Polymer drums are seamless, hence better positioned for transportation and difficult material handling conditions)
d) No rust, dust and higher resale value
• For many products (esp. in Sp. Chemicals), polymer drums are preferred due to its non-reactive quality (inertness) towards the solutions.
INTERNATIONAL
OPERATIONS:-
The Group has emerged as a game changer and thought leader especially in Asia has resulted over the years owing to its immaculate strategy and commercial intelligence that has forecasted needs, changes on the business dimensions and harnessed innovative technologies to offer quality coupled with excellent services consistently over the period.
Time Technoplast has expanded its manufacturing facilities to China, Indonesia, South Korea, Vietnam, Egypt, Taiwan, Thailand, UAE, Romania, Poland and Bahrain.
FIRST MOVERS’
ADVANTAGE AGAINST GLOBAL MAJORS
• TimeTech has first mover’s advantage in Asia vis-s-vis global industrial packaging majors like Mauser, Schutz and Greif.
• Established players in Developed markets have insignificant presence in emerging markets esp. Asia and ME.
• Shifting industrial production bases towards Asia in China, Indonesia, Vietnam, Egypt, Taiwan, Malaysia and Thailand,
• Polymer drums corners 50% market share in India (13% on global scale) while just 6% in Rest of the Asia
• IBC’s are under penetrated in Asia but gaining importance especially in bulk export.
• TimeTech has a huge addressable market available in absence of the global majors in Asia.
The future of global Packaging market and Technology will swell to $820 billion driven mainly by increasing demand for packaging in emerging and transitional economies, a 3% growth per annum will focus on board products and rigid plastics. With $77 billion collectively predicted growth by 2016 the future of global packaging market and technology estimate to 2016 provides market size and forecast broken down by packaging products, end user sector and topographical market. India will enter the top 10 packaging countries with its demand set to almost double in next 5 years to $24 billion.
INFRASTRUCTURE:
The infrastructure division has a comprehensive range of products catering to different demographic industries. The product array includes high pressure pipes, prefabricated shelters, waste/refuse bins and energy storage devices.
PE Pipes, high pressure pipes cater to the requirements of water supply management, sewerage and drainage systems, effluent treatment plants and telecom ducting etc. The Company has four strategic Manufacturing units at Silvassa, Gummidipoodi (Tamil Nadu), Amta (West Bengal) and Gadarpur (Uttarakhand) to offer the product at competitive costs in the regional markets, which is also considered to be strategically located catering the demand of all regions.
Prefab Shelters: The Shelter equipped with modern interiors and PVC profile false ceiling and PUF filled PVC doors and windows. The shelter has wide range of applications, such as site offices, security cabins, hospital units, portable canteens, exhibition office workshops, mobile shelters, and health center. The product has huge potential for supplies under social infrastructure schemes initiated by state governments. The Prefab shelters are gaining importance especially in Disaster
Management for Relief Camps.
Dumpo Bins are European designed and EN standards approved waste bins. They are first indigenously manufactured waste management bins in the country. Since waste management is the fundamental requirement for public health, Article 48-A of the Indian Constitution establishes the responsibility of the state to manage wastes properly. The importance of proper solid waste management is one of the prime functions of the civic body. Therefore they are very confident on the demand of Dumpo Bins in major cities of the India.
Energy Storage Devices compromised of VRLA batteries for the telecom sector and UPS, invertors, and hybrid batteries for industrial applications. There has been gradual de risking the dependencies on telecom segments by augmenting capacity for applications into industrial applications like Solar UPS, inverters and railways Batteries etc. Power is one of the key infrastructure elements supporting a nation’s growth. India has grappled with a power deficit situation for several decades now. In fact, the power generation capacity addition has rarely been able to keep pace with the demand for power. An outdated Transmission and Distribution (T and D) network also results in high Aggregate Technical and Commercial (AT and C) losses as well as poor power quality.
Currently well-established in India, the backup power industry has grown rapidly during the last decade. Demand for alternative/backup power sources in the form of generator sets, power inverters, UPS, battery, etc. is expected to rise further in coming years.
BRIGHT FUTURE OF
SOLAR BATTERIES
After seeing success in the wind energy sector, in 2001, the Indian government initiated a nationwide programme to provide clean, off-grid and mostly solar-generated power in remote areas of the country. The solar power programme, now a part of the National Action Plan for Climate Change, started as an off-grid clean energy source to bring self-sufficiency and reduce the consumption of kerosene, particularly in the rural areas.
The Government launched the Jawaharlal Nehru National Solar Mission in the Eleventh Five Year Plan (FYP), which was an off-grid clean energy mission. The Mission sets the following target:
i. Enabling policy framework for deployment of 20,000 megawatt (MW) of solar power by 2022.
ii. To increase capacity of grid connected solar power to 1,000 MW by 2013 and an additional capacity of 3,000 MW by 2017.
iii. To create favourable conditions for developing solar manufacturing capability in the country.
iv. To promote deployment of 20 million solar lights by 2025. The mission aim is to make India a global leader in solar energy.
TECHNICAL PRODUCTS:
AUTOMOTIVE
COMPONENTS:
Time Technoplast Limited. manufactures value added plastic auto components through innovation and technology conforming to international standards i.e. Anti-Spray Flaps, Plastic Fuel Tank (PFTs), De-aerating tanks (DAT) and Air Duct. They are focused on developing innovative solutions for the automotive industry across the following themes: Sustainability; Lightweighting; Cost; Safety; and Design. Plastics reduce weight and improve fuel economy and consequently reduce emissions. It is expected that high oil prices and strict CO2 standards will accelerate the growth for the use of plastic parts in the industry.
2. LIFESTYLE:
The Company is one of the leading players in the matting segment. The Company has been delivering value for many solutions across industries and customers, winning the trust of millions across the nation. These Lifestyle Products are not only functional but also add to the aesthetics.
They are currently supplying various products under this segment to IKEA, a Swedish company, which is the world’s largest furniture retailer through their Subsidiary in Poland for its stores located across Europe and USA.
They manufacture Regal, a premium range of garden furniture. It addresses the twin requirement of looks and convenience. Due care is taken to ensure that every piece of furniture is functional.
Through a comprehensive chain of more than 250 distributors, they supply their products to homes, hotels, restaurants, hospitals, clubs, airlines, auditoriums and tent houses and several other institutes across India. All their products are ergonomically designed and adhere to international standards. To cater the growing need of garden furniture market, they have state of the art manufacturing facilities in Silvassa and Pantnagar. Made from hi-strength HIPP-XR polymer, their range of furniture includes Sofas, five position Reclining Chair, Monobloc, Executive and Baby Chairs, Chairs with Writing Desk, Tables, Trolleys, and Stools. Available in an array of innovative designs and premium shades, they are easy to maintain.
Time Technoplasst technological capability, quality of goods coupled with an attractive price points prompts good volume for its product offering.
MATERIAL HANDLING
PRODUCTS:
Time Technoplast in collaboration with Schoeller Arca, manufactures wide range of stackable, nestable and foldable containers, plastic pallets for use in various industries such as automotive, fruits and beverages, food processing. The products and solutions offers generate savings year after year due to its secure construction which offers it longer life and multiple uses. The solution offered reduces costs at various stages of the supply chain thus providing and excellent return on the investments.
COMPOSITE CYLINDERS:
Composite Gas cylinder offers incredible business opportunity across the globe but specifically in Asia and Middle East where Time Technoplast has received its regulatory approval from Petroleum Explosive and Safety Organization (PESO) and The Emirates Authority for Standardization and Metrology (ESMA). Superior quality performance of composite cylinder such as its explosion proof, lighter weight, translucent, non-corrosive, these high tech composite cylinders are all set to replace metal cylinders due to its quality and health and safety reasons. The major Gas distributors in India and other Asian Countries, Middle East and Far East have exhibited huge interest in introducing composite cylinders as a replacement of metal cylinders. Time Technoplast has instigated manufacturing set up in India and Bahrain and has requisite product approval as mentioned from international testing/accreditation agencies for making supplies of cylinders.
CONTINGENT LIABILITIES NOT PROVIDED FOR IN RESPECT
OF:
AUDITED STANDALONE FINANCIAL RESULTS FOR THE QUARTER AND YEAR ENDED 31ST
MARCH 2014
Rs. in Millions
|
Sr. No. |
Particulars |
Quarter Ended |
Year Ended |
||
|
31.03.2014 |
31.12.2013 |
31.03.2014 |
|||
|
|
|
|
|||
|
1 |
a |
Income from
Operations |
|
|
|
|
|
|
Gross Sales |
3775.293 |
3514.152 |
13507.960 |
|
|
|
Less: Excise Duty |
368.435 |
348.174 |
1327.698 |
|
|
|
Net Sales / Income from Operations |
3406.859 |
3165.978 |
12180.263 |
|
|
b |
Other Operating Income |
0.000 |
0.000 |
0.000 |
|
|
|
Total Income( a+b ) |
3406.859 |
3165.978 |
12180.263 |
|
|
|
|
|
|
|
|
2 |
|
Expenditure :- |
|
|
|
|
|
a |
Consumption of Raw Materials |
2466.343 |
2182.804 |
8539.736 |
|
|
b |
Purchase of Stock-in-trade |
0.000 |
0.000 |
0.000 |
|
|
c |
Change in inventories of finished goods, work-in-progress & stock-in-trade |
(84.022) |
(7.530) |
(123.145) |
|
|
d |
Employees Cost |
125.187 |
116.622 |
453.640 |
|
|
e |
Depreciation |
117.796 |
110.160 |
439.802 |
|
|
f |
Other Expenditure |
415.418 |
381.675 |
1478.023 |
|
|
|
Total Expenditure |
3040.722 |
2783.731 |
10788.056 |
|
3 |
|
Profit from Operations before Other Income, Interest & Exceptional Items (1-2) |
366.137 |
382.247 |
1392.207 |
|
4 |
|
Other Income |
214.473 |
0.000 |
234.849 |
|
5 |
|
Profit before
Interest & Exceptional Items ( 3+4) |
580.610 |
382.247 |
1627.056 |
|
6 |
|
Interest ( Net ) |
160.452 |
154.140 |
613.974 |
|
7 |
|
Profit after Interest but before Exceptional Items (5-6) |
420.158 |
228.107 |
1013.082 |
|
8 |
|
Exceptional Items |
0.000 |
0.000 |
0.000 |
|
9 |
|
Profit From
Ordinary Activities Before Tax (7-8) |
420.158 |
228.107 |
1013.082 |
|
10 |
|
Tax Expenses |
59.299 |
57.401 |
209.704 |
|
11 |
|
Net Profit from
Ordinary Activities after tax (9-10) |
360.859 |
170.706 |
803.378 |
|
12 |
|
Extraordinary Item (Net of Tax Expenses Rs Nil) |
0.000 |
0.000 |
0.000 |
|
13 |
|
Net Profit For the
period (11 -12) |
360.859 |
170.706 |
803.378 |
|
14 |
|
Paid -up equity share capital (Face Value of Rs. 1/-) |
210.118 |
210.118 |
210.118 |
|
15 |
|
Reserve excluding Revaluation Reserves |
-- |
-- |
7480.997 |
|
16 |
|
Earnings Per Share
( EPS ) |
|
|
|
|
|
|
Before & After
Extraordinary items |
|
|
|
|
|
a |
Basic |
1.72 |
0.81 |
3.82 |
|
|
b |
Diluted |
1.70 |
0.80 |
3.74 |
FIXED ASSETS
·
Land
·
Factory
Buildings
·
Office Premises
·
Plant and
Machinery
·
Furniture and
Fixtures
·
Office
Equipments
·
Vehicles
·
Computers
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
1] INFORMATION ON
DESIGNATED PARTY
No 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 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.59.34 |
|
|
1 |
Rs.99.18 |
|
Euro |
1 |
Rs.80.76 |
INFORMATION DETAILS
|
Information
Gathered by : |
PDT |
|
|
|
|
Analysis Done by
: |
RAS |
|
|
|
|
Report Prepared
by : |
TPT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
7 |
|
PAID-UP CAPITAL |
1~10 |
7 |
|
OPERATING SCALE |
1~10 |
7 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
7 |
|
--PROFITABILIRY |
1~10 |
7 |
|
--LIQUIDITY |
1~10 |
7 |
|
--LEVERAGE |
1~10 |
7 |
|
--RESERVES |
1~10 |
7 |
|
--CREDIT LINES |
1~10 |
8 |
|
--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 |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
64 |
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.