|
Report Date : |
09.06.2014 |
|
|
|
|
Tel. No.: |
8454843196 (Mr. Manish Chatorvedi) |
NOTE:
The Registered office of the company has been
shifted from 1903/A, Shanti Kamal, Dr. B A Road, Chinchpokli (East), Mumbai – 400012,
Maharashtra, India, to the present address w.e.f. 06.01.2014.
IDENTIFICATION DETAILS
|
Name : |
JUGANTAR FOODS PRIVATE LIMITED (w.e.f. 05.06.2013) |
|
|
|
|
Formerly Known
As : |
JUGANTAR INVESTMENTS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
21, Suyog Industrial Estate, LBS Marg, Vikroli (East), Mumbai –
400083, Maharashtra |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
21.06.2011 |
|
|
|
|
Com. Reg. No.: |
11-218909 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.5.052 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U15490MH2011PTC218909 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCJ6215H |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Trader of Re-Mineralised Packaged Drinking Water. |
|
|
|
|
No. of Employees
: |
Not Divulged |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca (15) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Yet to commence business operations |
|
|
|
|
Payment Behaviour : |
Unknown |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a company incorporated as on June 21, 2011 and is yet to
commence its business operations as per the annual report for FY 2014. The company has not started its business activity whereas, has earned
some nominal other income from dealing in shares. Management has reported some pre-operative expenses which are been
further recorded as accumulated losses during FY14. The ratings also take into consideration the infusion of funds from
the part of management which may support the liquidity to certain extent. Further, the projected statements show that the company is expected to
start its activity from the FY 2014-15 and has estimated a decent turnover
from its operations. Business is active as per the status filed with the registrar of
companies. Payment terms are unknown. In view of non-commencement of commercial operations, the business
connections are matter of your confidence and should be undertaken on a safe
and secured trade terms and conditions. Note: Management has failed to provide us with the valuation Report of the
subject, and the same has also not been provided to the bank. |
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 – March 31, 2014
|
Country Name |
Previous Rating (31.12.2013) |
Current Rating (31.03.2014) |
|
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
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.
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 PARTED BY
|
Name : |
Mr. Manish Chaturvedi |
|
Designation : |
Director |
|
Contact No.: |
91-8454843196 |
|
Date : |
06.06.2014 |
LOCATIONS
|
Registered Office : |
21, Suyog Industrial Estate, LBS Marg, Vikroli (East), Mumbai –
400083, Maharashtra, India |
|
Tel. No.: |
91-22-25782177/ 23720057 |
|
Mobile No.: |
91-8454843196 (Mr. Manish Chaturvedi) |
|
Fax No.: |
91-22-25782177 |
|
E-Mail : |
|
|
Location : |
Leased |
|
|
|
|
Factory : |
Plot No. PAP 109, MIDC Taloja, Teh. Panvel District Raigad,
Maharashtra, India |
|
Tel. No.: |
91-91-22-27412774 |
|
Area : |
10,000 sq. ft. |
|
Location : |
Leased |
DIRECTORS
(AS ON 30.09.2013)
|
Name : |
Mr. Manish Manoharlal Chaturvedi |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
1903/A, Shanti Kamal, Dr. B A Road, Opposite Voltas House,
Chinchpokali (East), Mumbai – 400012, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
02.12.1982 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
CA/CS |
||||||||||||||||||||||||||||||||||||
|
Experience : |
12 years |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
21.06.2011 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AGSPC0944K |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
03499938 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Laxmi Manoharlal Chaturvedi |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
1903/A, Shanti Kamal, Dr. B A Road, Opposite Voltas House,
Chinchpokali (East), Mumbai – 400012, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
18.10.1961 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
BA |
||||||||||||||||||||||||||||||||||||
|
Experience : |
15 years |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
21.06.2011 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AACPC3302M |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
03499901 |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Vasant Soni |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
B-1, Anjalai, Dr. S. Radhakrishnan Road, Old Nagardas Road, Andheri
(East), Mumbai – 400069, Maharashtra, India
|
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
12.07.1939 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
Scientist |
||||||||||||||||||||||||||||||||||||
|
Experience : |
30 years |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
06.02.2014 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
06811256 |
||||||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
(AS ON 31.03.2014)
|
Name of
Shareholders |
No of Shares |
Percentage |
|
|
|
|
|
Manish Chaturvedi |
455200 |
90.10 |
|
Laxmi Chaturvedi |
20000 |
3.96 |
|
Vasant Soni |
30000 |
5.94 |
|
|
|
|
|
Total |
505200 |
100.00% |

(AS ON 30.09.2013)
Equity Shares Break – up
|
Category |
|
Percentage |
|
|
|
|
|
Directors or relatives of directors |
|
100.00 |
|
|
|
|
|
Total
|
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Trader of Re-Mineralised Packaged Drinking Water. |
|
|
|
|
Brand Name : |
“Cardier” |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit (45 days) |
|
|
|
|
Purchasing : |
Cash and Credit (5 days) |
PRODUCTION STATUS (AS ON 31.03.2014)
|
Particulars |
Installed Capacity |
Actual Production |
|
|
|
|
|
Re-Mineralised Packaged Drinking Water |
10,000 ltr. Per
hour and packing capacity 60 bottles per minute |
Production is
yet to start |
GENERAL INFORMATION
|
Suppliers : |
Operations are not started right now and they are still in machinery
installation phase. |
|
|
|
|
Customers : |
Wholesalers and Retailers ·
Laxmikant
Shrivastava Office Address: 410 V Mall Chandraverkar Road, Borivali (West), Opposite Loop Gallery, Mumbai – 400092, Maharashtra, India Mobile No.: 91-9619569944 ·
Shivansh
Aqua Consulting Office Address: CD-301, c Wing, Kailash Industrial Complex, Hiranandani Vikhroli Link Road, Vikhroli (West), Mumbai – 400079, Maharashtra, India Mobile No.: 91-8879354001 |
|
|
|
|
No. of Employees : |
Not Divulged |
|
|
|
|
Bankers : |
· Bank of India 52, Pardhy House Hanuman Road, Vile Parle (East) Mumbai, Maharashtra,
India · HDFC Bank Limited Nariman Point, Mumbai. Maharashtra, India |
|
|
|
|
Facilities : |
-- |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
N. J. Karia and Associates Chartered Accountants |
|
Address : |
207, 2nd Floor, Avon Arcade, Opposite Bank of Baroda, D. J.
Road, Station Road, Vile Parle (West), Mumbai – 400056, Maharashtra, India |
|
Tel No.: |
91-22-26100058 |
|
Email : |
|
|
|
|
|
Other Related
Parties : |
· R B Sugar Company · BRIJ Commodities |
CAPITAL STRUCTURE
(AS ON 31.03.2014)
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2000000 |
Equity Shares |
Rs.10/- each |
Rs.20.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
505200 |
Equity Shares |
Rs.10/- each |
Rs.5.052
Millions |
|
|
|
|
|
a)
Reconciliation of the number of shares outstanding at the beginning and at the
end of the reporting period
|
Particulars |
Number
of Shares |
As
at March
31, 2014 |
|
|
|
|
|
Equity
Shares outstanding at the beginning of the year |
10,200 |
0.102 |
|
Equity
Shares Issued during the year |
495,000 |
4.950 |
|
Equity
Shares bought back during the year |
-- |
-- |
|
Equity
Shares outstanding at the end of the year |
505,200 |
5.052 |
The Company has only one
class of equity shares having face value of Rs.10/0 each. Each shareholder is
eligible for one vote per share held. In the event of liquidation, the equity
shareholder are eligible to receive the remaining assets of the Company after
distribution of all preferential amounts, in proportion to their shareholding.
b)
Details of shareholder holding more than 5% of the aggregate shares in company
|
Name
of Shareholder |
Number
of Shares |
%
of Holding |
|
|
|
|
|
Manish
Chaturvedi |
455,200 |
90 |
|
Laxmi
Chaturvedi |
20,000 |
4 |
|
Vasant
Soni |
30,000 |
6 |
FINANCIAL DATA
[All figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders'
Funds |
|
|
|
|
(a) Share Capital |
5.052 |
0.102 |
0.102 |
|
(b) Reserves & Surplus |
(4.165) |
(4.077) |
(4.016) |
|
(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) |
0.887 |
(3.975) |
(3.914) |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
0.098 |
4.248 |
4.248 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(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) |
0.098 |
4.248 |
4.248 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade
payables |
0.000 |
0.000 |
0.000 |
|
(c) Other
current liabilities |
0.011 |
0.006 |
0.000 |
|
(d) Short-term
provisions |
0.000 |
0.006 |
0.006 |
|
Total Current
Liabilities (4) |
0.011 |
0.012 |
0.006 |
|
|
|
|
|
|
TOTAL |
0.996 |
0.285 |
0.340 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
0.300 |
0.000 |
0.000 |
|
(ii)
Intangible Assets |
0.500 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.000 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
0.000 |
0.000 |
0.000 |
|
(e) Other
Non-current assets |
0.110 |
0.166 |
0.000 |
|
Total Non-Current
Assets |
0.910 |
0.166 |
0.000 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
0.000 |
0.000 |
0.000 |
|
(c) Trade
receivables |
0.000 |
0.000 |
0.000 |
|
(d) Cash
and cash equivalents |
0.086 |
0.119 |
0.119 |
|
(e)
Short-term loans and advances |
0.000 |
0.000 |
0.221 |
|
(f) Other
current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
0.086 |
0.119 |
0.340 |
|
|
|
|
|
|
TOTAL |
0.996 |
0.285 |
0.340 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
0.000 |
0.000 |
0.085 |
|
|
|
Other Income |
0.000 |
0.000 |
0.000 |
|
|
|
TOTAL (A) |
0.000 |
0.000 |
0.085 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Loss on sale of investment – short Term |
0.000 |
0.000 |
3.910 |
|
|
|
Operating and Other Expenses |
0.088 |
0.061 |
0.192 |
|
|
|
TOTAL (B) |
0.088 |
0.061 |
4.102 |
|
|
|
|
|
|
|
|
Less |
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
(0.088) |
(0.061) |
(4.017) |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
(0.088) |
(0.061) |
(4.017) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
0.000 |
0.000 |
(4.017) |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX (E-F) (G) |
(0.088) |
(0.061) |
(4.017) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS) AFTER
TAX (G-H) (I) |
(0.088) |
(0.061) |
(4.017) |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
|
|
|
|
|
-Basic |
(0.17) |
(5.96) |
(393.75) |
|
|
|
-Diluted |
(0.89) |
(5.96) |
(507.44) |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
PAT / Total
Income |
(%) |
0.00 |
0.00 |
(4725.88) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.00 |
0.00 |
(4725.88) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(8.84) |
(21.40) |
(1181.47) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.10) |
0.02 |
1.03 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.11 |
(1.07) |
(1.09) |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
7.82 |
9.92 |
56.67 |
FINANCIAL ANALYSIS
[All figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(INR in Mlns.) |
(INR in Mlns.) |
(INR in Mlns.) |
|
Share Capital |
0.102 |
0.102 |
5.052 |
|
Reserves & Surplus |
(4.016) |
(4.077) |
(4.165) |
|
Net worth |
(3.914) |
(3.975) |
0.887 |
|
|
|
|
|
|
long-term borrowings |
4.248 |
4.248 |
0.098 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total borrowings |
4.248 |
4.248 |
0.098 |
|
Debt/Equity ratio |
(1.085) |
(1.069) |
0.110 |

YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(INR in Mlns) |
(INR in Mlns) |
(INR in Mlns) |
|
Revenue from
Operations |
0.085 |
0.000 |
0.000 |
|
|
|
(100.000) |
-- |

NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(INR in Mlns) |
(INR in Mlns) |
(INR in Mlns) |
|
Revenue from Operations |
0.085 |
0.000 |
0.000 |
|
Profit |
(4.017) |
(0.061) |
(0.088) |
|
|
(4725.88%) |
|
|

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 |
Yes |
|
9] |
Name of person contacted |
Yes |
|
10] |
Designation of contact person |
Yes |
|
11] |
Turnover of firm for last three years |
Yes |
|
12] |
Profitability for last three years |
Yes |
|
13] |
Reasons for variation <> 20% |
----- |
|
14] |
Estimation for coming financial year |
Yes |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister concerns |
Yes |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
Yes |
|
19] |
Payments terms |
Yes |
|
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 |
No |
|
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 |
No |
------------------------------------------------------------------------------------------------------------------------------
UNSECURED LOANS
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
|
|
(Rs. In Millions) |
|
|
Long Term
Borrowings |
|
|
|
From Directors |
0.098 |
4.248 |
|
|
|
|
|
Total |
0.098 |
4.248 |
------------------------------------------------------------------------------------------------------------------------------
ASSESSMENT OF WORKING CAPITAL REQUIREMENT
OPERATING STATEMENT
(RS. IN MILLIONS)
|
|
PARTICULARS |
2014-15 |
2015-16 |
2016-17 |
2017-18 |
2018-19 |
|
|
|
Projected |
Projected |
Projected |
Projected |
Projected |
|
1 |
Sales
|
36.000 |
44.070 |
53.946 |
66.031 |
80.819 |
|
|
(of which exports) |
- |
- |
- |
- |
- |
|
2 |
Other Income |
- |
- |
- |
- |
- |
|
|
Total |
36.000 |
44.070 |
53.946 |
66.031 |
80.819 |
|
|
|
|||||
|
3 |
Total Income |
36.000 |
44.070 |
53.946 |
66.031 |
80.819 |
|
|
|
|
|
|
|
|
|
4 |
% age rise (+) or
fall (-) in net sales as compared to previous year |
-- |
22% |
22% |
22% |
22% |
|
|
|
|
|
|
|
|
|
5 |
Cost of Sales |
|||||
|
i |
Raw Material |
|
|
|
|
|
|
ii |
Other Spares / Consumables |
|||||
|
|
Imported |
- |
- |
- |
- |
- |
|
|
Indigenous |
4.500 |
5.400 |
6.480 |
7.776 |
9.331 |
|
iii |
Power and Fuel |
- |
- |
- |
- |
- |
|
iv |
Direct Labour |
- |
- |
- |
- |
- |
|
v |
Manufacturing Expenses |
16.058 |
18.216 |
21.859 |
26.231 |
31.477 |
|
vi |
Depreciation |
0.380 |
0.380 |
0.380 |
0.380 |
0.380 |
|
vii |
Subtotal (i to vi) |
20.938 |
23.996 |
28.719 |
34.387 |
41.188 |
|
|
|
|
|
|
|
|
|
viii |
Add : Opening WIP |
- |
- |
- |
- |
- |
|
|
Less: Written Off |
- |
- |
- |
- |
- |
|
|
Subtotal |
20.938 |
23.996 |
28.719 |
34.387 |
41.188 |
|
|
|
|
|
|
|
|
|
ix |
Less : Closing WIP |
- |
- |
- |
- |
- |
|
x |
Cost of Production |
20.938 |
23.996 |
28.719 |
34.387 |
41.188 |
|
|
|
|
|
|
|
|
|
xi |
Add : Opening F G |
- |
0.860 |
0.986 |
1.180 |
1.413 |
|
|
Subtotal |
20.938 |
24.856 |
29.705 |
35.567 |
42.601 |
|
|
|
|
|
|
|
|
|
xii |
Less : Closing F G |
0.860 |
0.986 |
1.180 |
1.413 |
1.693 |
|
xiii |
Cost of Sales |
20.078 |
23.870 |
28.525 |
34.154 |
40.908 |
|
|
|
56% |
54% |
53% |
52% |
51% |
|
|
|
|
|
|
|
|
|
6 |
Selling, General and Administrative Exp |
11.006 |
12.319 |
13.834 |
15.600 |
17.685 |
|
|
|
30.57% |
27.95% |
25.64% |
23.63% |
21.88% |
|
|
|
|
|
|
|
|
|
7 |
Sub Total ( 5 + 6 ) |
31.084 |
36.189 |
42.359 |
49.754 |
58.593 |
|
|
|
|
|
|
|
|
|
8 |
Operating Profit before Interest GP( 3 -7 ) |
4.916 |
7.881 |
11.587 |
16.277 |
22.226 |
|
|
|
13.66% |
17.88% |
21.48% |
24.65% |
27.50% |
|
|
|
|
|
|
|
|
|
9 |
Interest to Bank |
0.390 |
0.650 |
0.780 |
0.910 |
1.040 |
|
10 |
Interest on Term Loan |
0.352 |
0.303 |
0.230 |
0.156 |
0.083 |
|
11 |
Operating Profit after interest ( 8 - 9 ) |
4.174 |
6.928 |
10.577 |
15.211 |
21.103 |
|
|
|
11.59% |
15.72% |
19.61% |
23.04% |
26.11% |
|
|
|
|
|
|
|
|
|
12 |
Add
: Other Non Operating Income |
- |
- |
- |
- |
- |
|
ii |
Less : Other Non Operating Expense |
0.055 |
0.056 |
- |
- |
- |
|
iii |
Net of other non
operating income / expenses |
(0.055) |
(0.056) |
- |
- |
- |
|
|
(Net of 11(i) & 11 (ii)) |
|||||
|
13 |
Profit before Tax /
Loss ( 10 + 11(iii)) |
4.119 |
6.872 |
10.577 |
15.211 |
21.103 |
|
|
Provision for Taxation |
1.400 |
2.336 |
3.596 |
5.172 |
7.175 |
|
|
Provision for Taxation for earlier years |
- |
- |
- |
- |
- |
|
|
Deferred Tax |
- |
- |
- |
- |
- |
|
|
Prior Period Item |
- |
- |
- |
- |
- |
|
|
Sundry Balance w/off |
- |
- |
- |
- |
- |
|
14 |
Net Profit / (Loss)
After Tax |
2.719 |
4.536 |
6.981 |
10.039 |
13.928 |
|
|
PAT % |
7.55% |
10.29% |
12.94% |
15.20% |
17.23% |
|
|
|
|
|
|
|
|
|
15
a) |
Dividend Paid |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
b) |
Dividend Rate |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
Opening Balances |
(4.159) |
(1.440) |
3.096 |
10.077 |
20.116 |
|
|
|
|
|
|
|
|
|
16 |
Retained Profit ( 14 - 15 ) |
(1.440) |
3.096 |
10.077 |
20.116 |
34.044 |
|
|
|
|
|
|
|
|
|
17 |
Retained Profit / Net Profit ( % ) |
(52.96) |
68.25 |
144.35 |
200.38 |
244.43 |
------------------------------------------------------------------------------------------------------------------------------
ANALYSIS OF BALANCE SHEET
(RS. IN MILLIONS)
|
|
|
2014-15 |
2015-16 |
2016-17 |
2017-18 |
2018-19 |
|
|
|
Projected |
Projected |
Projected |
Projected |
Projected |
|
|
CURRENT LIABILITIES |
|||||
|
1 |
Short Term Borrowings from banks |
|||||
|
|
(incl bills purchased, discounted and
excess borrowings placed on repayment basis) |
|||||
|
i |
From Existing Bank |
- |
- |
- |
- |
- |
|
ii |
From other applicant banks towards fund based |
3.000 |
5.000 |
6.000 |
7.000 |
8.000 |
|
|
|
|||||
|
|
Sub Total ( A ) |
3.000 |
5.000 |
6.000 |
7.000 |
8.000 |
|
|
|
|
|
|
|
|
|
2 |
Liabilities such as expenses, payables,
long term liab, etc. |
0..220 |
0.250 |
0.299 |
0.359 |
0.431 |
|
3 |
Sundry
Creditors (RM) |
- |
- |
- |
- |
- |
|
4 |
Advance Payments from customers/ |
- |
- |
- |
- |
- |
|
|
Deposits from dealers |
|||||
|
5 |
Provision for Taxation |
1.400 |
2.336 |
3.596 |
5.172 |
7.175 |
|
6 |
Dividend Payable |
- |
- |
- |
- |
- |
|
7 |
Other Statutory Liabilities (Due within 1
year) |
- |
- |
- |
- |
- |
|
8 |
Deposits / Instalments of term loans/ DPGs
/ Debentures etc. (Duew Within 1 Year) |
|||||
|
|
TL 1 |
- |
- |
- |
- |
- |
|
|
TL 2 |
- |
- |
- |
- |
- |
|
|
|
|||||
|
9 |
Other current liabilities and provisions |
|||||
|
|
(Due within 1 year) |
|||||
|
|
- Crs for Capital Goods |
- |
- |
- |
- |
- |
|
|
- Crs for Expenses |
0.015 |
0.023 |
0.035 |
0.053 |
0.080 |
|
|
Sub Total ( B ) |
1.635 |
2.609 |
3.930 |
5.584 |
7.686 |
|
|
|
|
|
|
|
|
|
10 |
Total Current Liabilities (Total of 1 to 9) |
4.635 |
7.609 |
9.930 |
12.584 |
15.686 |
|
|
|
|
|
|
|
|
|
|
TERM LIABILITIES |
|||||
|
11 |
Debentures (not maturing within one year) |
- |
- |
- |
- |
- |
|
12 |
Preference Shares (redeemable after 1 year) |
- |
- |
- |
- |
- |
|
13 |
Term Loans (excluding instalments payable
within 1 Year) |
- |
- |
- |
- |
- |
|
|
TL 1 |
2.612 |
2.048 |
1.484 |
0.920 |
0.356 |
|
|
TL 2 |
- |
- |
- |
- |
- |
|
14 |
Deferred payment credits (excluding
instalments due within 1 year) |
- |
- |
- |
- |
- |
|
15 |
Term Deposits (repayable after one year) |
- |
- |
- |
- |
- |
|
16 |
Other term liabilities (Unsecured Loan from Directors/Relatives) |
1.598 |
1.598 |
1.598 |
1.598 |
1.598 |
|
17 |
Total Term Liabilities (Total of 11 to 16) |
4.210 |
3.646 |
3.082 |
2.518 |
1.954 |
|
|
|
|
|
|
|
|
|
18 |
Total Outside Liabilities (10 + 17 ) |
8.845 |
11.255 |
13.012 |
15.102 |
17.640 |
|
|
|
|
|
|
|
|
|
|
NET WORTH |
|||||
|
19 |
Equity Share Capital |
5.052 |
5.052 |
5.052 |
5.052 |
5.052 |
|
|
Share Application Money |
- |
- |
- |
- |
- |
|
|
FCD |
- |
- |
- |
- |
- |
|
20 |
Share Premium |
- |
- |
- |
- |
- |
|
21 |
Special Capital Incentive |
- |
- |
- |
- |
- |
|
22 |
Deferred Tax Liability |
- |
- |
- |
- |
- |
|
23 |
Surplus (+) or deficit (-) in Profit and
Loss A/C |
(1.440) |
3.096 |
10.077 |
20.116 |
34.044 |
|
24 |
Net Worth |
3.612 |
8.148 |
15.129 |
25.168 |
39.096 |
|
|
|
|
|
|
|
|
|
25 |
Total Liabilities ( 18 + 24 ) |
12.457 |
19.403 |
28.141 |
40.270 |
56.736 |
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
- |
||||
|
26 |
Cash and bank balances |
1.483 |
6.808 |
13.254 |
22.464 |
35.204 |
|
27 |
Investments (other than long term
investment) |
- |
- |
- |
- |
- |
|
i |
Government and other trustee securities |
- |
- |
- |
- |
- |
|
ii |
Fixed Deposits with banks |
- |
- |
- |
- |
- |
|
28
i |
Receivables other than deferred and exports
including bills purchased and discounted by banks) |
4.438 |
5.433 |
6.651 |
8.141 |
9.964 |
|
ii |
Export receivables (including bills
purchased/ discounted by Banks) |
- |
- |
- |
- |
- |
|
29 |
Instalments of deferred receivables (due
within 1 year) |
- |
- |
- |
- |
- |
|
30 |
Inventory : |
|||||
|
i |
Raw Materials (including stores and other
items used in the process of manufacture) |
|||||
|
a) |
Imported |
- |
- |
- |
- |
- |
|
b) |
Indigenous |
- |
- |
- |
- |
- |
|
ii |
Stocks in process |
- |
- |
- |
- |
- |
|
iii |
Finished Goods |
0.860 |
0.986 |
1.180 |
1.413 |
1.693 |
|
iv |
Consumable Stores and Packaging Material |
|||||
|
a) |
Imported |
- |
- |
- |
- |
- |
|
b) |
Indigenous |
- |
- |
- |
- |
- |
|
31 |
Advances to suppliers of raw materials and
stores and spares |
- |
- |
- |
- |
- |
|
32 |
Advance payment of taxes |
1.400 |
2.336 |
3.596 |
5.172 |
7.175 |
|
33 |
Other current assets (specify major items) |
|||||
|
|
Differed Tax Liability |
- |
- |
- |
- |
- |
|
|
Deposits and other current assets |
- |
- |
- |
- |
- |
|
|
Staff Advances |
- |
- |
- |
- |
- |
|
|
Other Advances |
- |
- |
- |
- |
- |
|
34 |
Total Current Assets (Total of 26 to 33) |
8.181 |
15.563 |
24.681 |
37.190 |
54.036 |
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS |
|||||
|
35 |
Gross Block (Land, Bldg, Machinery and
CWIP) |
3.800 |
3.800 |
3.800 |
3.800 |
3.800 |
|
36 |
Depreciation to date |
0.380 |
0.760 |
1.140 |
1.520 |
1.900 |
|
37 |
Net Block ( 35 - 36 ) |
3.420 |
3.040 |
2.660 |
2.280 |
1.900 |
|
|
|
|
|
|
|
|
|
|
OTHER NON CURRENT ASSETS |
|||||
|
38 |
Investments/Book debts/Advances/Deposits
which are not current assets |
- |
- |
- |
- |
- |
|
i a) |
Investments in subsidiary co / affiliates |
- |
- |
- |
- |
- |
|
b) |
Others |
|||||
|
ii |
Advances to suppliers of capital goods and contractors |
- |
- |
- |
- |
- |
|
iii |
Deferred Receivables (maturity above 1 year) |
- |
- |
- |
- |
- |
|
iv |
Others - Debtors Exceeding 6
Months |
- |
- |
- |
- |
- |
|
39 |
Non consumable stores and spares |
- |
- |
- |
- |
- |
|
40 |
Other non-current assets (specify)-security
deposits |
0.500 |
0.500 |
0.500 |
0.500 |
0.500 |
|
|
Preliminary Expenses not W/off |
0.056 |
- |
- |
- |
- |
|
41 |
Total Other Non-Current Assets (Total of 38 to 40) |
0.556 |
0.500 |
0.500 |
0.500 |
0.500 |
|
|
|
|
|
|
|
|
|
42 |
Intangible assets (Patents, Goodwill, Prel
Expenses, Bad/Doubtful Debts not provided for etc.) |
0.300 |
0.300 |
0.300 |
0.300 |
0.300 |
|
43 |
Total Assets (Total of 34, 37, 41 and 42) |
12.457 |
19.403 |
28.141 |
40.270 |
56.736 |
|
|
Total Liabilities |
12.457 |
19.403 |
28.141 |
40.270 |
56.736 |
|
|
|
|
|
|
|
|
|
44 |
Tangible Net Worth ( 24 - 42 ) |
3.312 |
7.848 |
14.829 |
24.868 |
38.796 |
|
|
|
|
|
|
|
|
|
45 |
Net Working Capital [(17+24) - (37+41+42)] |
3.546 |
7.954 |
14.751 |
24.606 |
38.350 |
|
|
To tally with ( 34
- 10) |
3.546 |
7.954 |
14.751 |
24.606 |
38.350 |
|
|
|
|
|
|
|
|
|
46 |
Current Ratio ( 34 / 10 ) |
1.77 |
2.05 |
2.49 |
2.96 |
3.44 |
|
|
|
|
|
|
|
|
|
47 |
Total Outside Liabilities/ Tangible Net
Worth |
2.45 |
1.38 |
0.86 |
0.60 |
0.45 |
|
|
Total Outside Liabilities/ Tangible Net
Worth [Considering amount of unsecured loans from Directors and relatives as
part of equity/quasa equity upto the extant of net worth] |
1.45 |
0.38 |
0.86 |
0.60 |
0.45 |
|
ADDITIONAL INFORMATION |
||||||
|
A |
Arrears of depreciation |
- |
- |
- |
- |
- |
|
B |
Contingent Liabilities |
|||||
|
i |
Arrears of cumulative dividends |
- |
- |
- |
- |
- |
|
ii |
Gratuity liability not provided for |
- |
- |
- |
- |
- |
|
iii |
Disputed excise / customs / tax liabilities |
- |
- |
- |
- |
- |
|
iv |
Other laibilities not provided for |
- |
- |
- |
- |
- |
------------------------------------------------------------------------------------------------------------------------------
COMPARATIVE STATEMENT OF CURRENT ASSETS
& CURRENT LIABILITIES
(RS. IN MILLIONS)
|
|
PARTICULARS |
2014-15 |
2015-16 |
2016-17 |
2017-18 |
2018-19 |
|
|
|
Projected |
Projected |
Projected |
Projected |
Projected |
|
A) |
CURRENT ASSETS |
|||||
|
1 |
Raw materials (Including stores and other
items used in the process of manufacture) |
|||||
|
a) |
Imported |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
Months' consumption |
-- |
-- |
-- |
-- |
-- |
|
b) |
Indigenous |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
Months' consumption |
-- |
-- |
-- |
-- |
-- |
|
|
|
|
|
|
|
|
|
2 |
Other consumable spares |
|||||
|
a) |
Imported |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
Months' consumption |
-- |
-- |
-- |
-- |
-- |
|
b) |
Indigenous |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
Months' consumption |
-- |
-- |
-- |
-- |
-- |
|
|
|
|
|
|
|
|
|
3 |
Stocks-in-process |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
Months' cost of production |
-- |
-- |
-- |
-- |
-- |
|
|
|
|
|
|
|
|
|
4 |
Finished goods |
0.860 |
0.986 |
1.180 |
1.413 |
1.693 |
|
|
Months' cost of sales |
0.51 |
0.50 |
0.50 |
0.50 |
0.50 |
|
|
|
|
|
|
|
|
|
5 |
Receivables other than export and deferred
receivables (including bills purchased and discounted by bankers) |
4.438 |
5.433 |
6.651 |
8.141 |
9.964 |
|
|
Months' domestic sales |
1.48 |
1.48 |
1.48 |
1.48 |
1.48 |
|
|
|
|
|
|
|
|
|
|
Receivables for export |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
Months' export sales |
-- |
-- |
-- |
-- |
-- |
|
|
|
|
|
|
|
|
|
6 |
Receivable (Including bills purchased and
discounted) |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
Months' export sales |
-- |
-- |
-- |
-- |
-- |
|
|
|
|
|
|
|
|
|
7 |
Advances to supplier of raw materials and
stores/ spares, Cosnumables |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
8 |
Other current assets incl. cash and bank
balance and deferred receivables due within 1 year |
2.883 |
9.144 |
16.850 |
27.636 |
42.379 |
|
|
|
|
|
|
|
|
|
|
(Specify major
items) |
|||||
|
9 |
Total Current
Assets (To agree with item
34 in Annexure III ) |
8.181 |
15.563 |
24.681 |
37.190 |
54.036 |
|
|
|
|
|
|
|
|
|
B) |
CURRENT LIABILITIES |
|||||
|
|
(Other than bank borrowing for WC) |
|||||
|
10 |
Creditors for purchase of raw materials,
stores and consumable spares |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
Months' purchases |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
11 |
Advances from customers |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
Statutory Liabilities |
1.400 |
2.336 |
3.596 |
5.172 |
7.175 |
|
13 |
Other current liabilities - Short Term
Borrowings, Unsecured Loans, Dividend Payable, Instalments of TL, DPG, Public
Deposits, Debentures etc.) |
0.235 |
0.273 |
0.334 |
0.412 |
0.511 |
|
14 |
Total Current
Liabilities |
1.635 |
2.609 |
3.930 |
5.584 |
7.686 |
|
|
(To agree with
Sub-total B in Annexure III ) |
1.635 |
2.609 |
3.930 |
5.584 |
7.686 |
------------------------------------------------------------------------------------------------------------------------------
COMPUTATION OF MAXIMUM PERMISSIBLE
(RS. IN MILLIONS)
|
PARTICULARS |
2014-15 |
2015-16 |
2016-17 |
2017-18 |
2018-19 |
|
|
Projected |
Projected |
Projected |
Projected |
Projected |
|
1. Total Current Assets |
8.181 |
15.563 |
24.681 |
37.190 |
54.036 |
|
|
|||||
|
2. Other Current Liabilities |
|||||
|
(Other than bank borrowing) |
1.635 |
2.609 |
3.930 |
5.584 |
7.686 |
|
|
|||||
|
3. Working Capital Gap (WCG) |
6.546 |
12.954 |
20.751 |
31.606 |
46.350 |
|
|
|||||
|
4. Min. stipulated net working Capital i.e.
25% of WCG/25% of total current assets as the case may be depending upon the
method of lending being applied (Export receivables to be excluded under both
methods) |
1.637 |
3.239 |
5.188 |
7.902 |
11.588 |
|
|
|||||
|
5. Actual/Projected net working Capital (45
in Form III) |
3.546 |
7.954 |
14.751 |
24.606 |
38.350 |
|
|
|
|
|
|
|
|
6. Item 3 minus Item 4 |
4.909 |
9.715 |
15.563 |
23.704 |
34.762 |
|
|
|||||
|
7. Item 3 minus item 5 |
3.000 |
5.000 |
6.000 |
7.000 |
8.000 |
|
|
|||||
|
8. Maximum permissible bank finance (Item 6
or 7 whichever is lower) |
3.000 |
5.000 |
6.000 |
7.000 |
8.000 |
|
|
|||||
|
9. Excess borrowings representing Short
fall in NWC (4 - 5) |
-- |
-- |
-- |
-- |
-- |
------------------------------------------------------------------------------------------------------------------------------
PROJECTED FUNDS FLOW STATEMENT
(RS. IN MILLIONS)
|
Particulars |
2014-15 |
2015-16 |
2016-17 |
2017-18 |
2018-19 |
|
|
Projected |
Projected |
Projected |
Projected |
Projected |
|
1. SOURCES |
|||||
|
a. Net Profit (after tax) |
2.719 |
4.536 |
6.981 |
10.039 |
13.928 |
|
b. Depreciation |
0.380 |
0.380 |
0.380 |
0.380 |
0.380 |
|
c. Increase in capital/Share Appln. Money |
- |
- |
- |
- |
- |
|
d. Increase in Term Liabilities
(Including Public Deposits) |
4.112 |
- |
- |
- |
- |
|
e) Decrease in |
|||||
|
i) Fixed Assets |
- |
- |
- |
- |
- |
|
ii) Other non-current assets |
- |
0.056 |
- |
- |
- |
|
f) Others misc. exps. w/off |
- |
- |
- |
- |
- |
|
|
|||||
|
g) TOTAL |
7.211 |
4.972 |
7.361 |
10.419 |
14.308 |
|
|
|||||
|
2. USES |
|||||
|
a) Net Loss |
- |
- |
- |
- |
- |
|
b) Decrease in Term Liabilities inclu. public deposits |
|||||
|
c) Increase in : |
|||||
|
i) Fixed Assets |
3.300 |
- |
- |
- |
- |
|
ii) Other non-current assets (Investible Surplus) |
0.445 |
- |
- |
- |
- |
|
iii) Non tangible assets |
- |
- |
- |
- |
- |
|
d) Dividend Payment / Withdrawals |
- |
- |
- |
- |
- |
|
e) Other Payments |
- |
- |
- |
- |
- |
|
|
|||||
|
f)
TOTAL |
3.745 |
-- |
-- |
-- |
-- |
|
|
|||||
|
3.
Long Term Surplus (+)/Deficit (-) (1-2) |
3.466 |
4.972 |
7.361 |
10.419 |
14.308 |
|
|
|||||
|
4.
Increase/decrease in Current assets |
|||||
|
(as per details given below) |
8.095 |
7.382 |
9.118 |
12.509 |
16.846 |
|
|
|||||
|
5.
Increase/decrease in Current Liabilities other than Bank borrowings |
1.629 |
0.974 |
1.321 |
1.654 |
2.102 |
|
|
|||||
|
6.
Increase/decrease in working capital gap |
6.466 |
6.408 |
7.797 |
10.855 |
14.744 |
|
|
|||||
|
7.
Net Surplus (+)/deficit (-) (Difference of 3 & 6) |
(3.000) |
(1.436) |
(0.436) |
(0.436) |
(0.436) |
|
|
|
|
|
|
|
|
8.
Increase/Decrease in Bank borrowings |
3.000 |
2.000 |
1.000 |
1.000 |
1.000 |
------------------------------------------------------------------------------------------------------------------------------
CASH FLOW STATEMENT
(RS. IN MILLIONS)
|
Particulars |
2014-15 |
2015-16 |
2016-17 |
2017-18 |
2018-19 |
|
|
Projected |
Projected |
Projected |
Projected |
Projected |
|
A. Source |
|||||
|
Profit After Tax |
2.719 |
4.536 |
6.981 |
10.039 |
13.928 |
|
Depreciation |
0.380 |
0.380 |
0.380 |
0.380 |
0.380 |
|
Non-Operating Expenses (Prelim Exp) |
0.055 |
0.056 |
- |
- |
- |
|
Issue/ (Repayment) of Share Capital |
- |
- |
- |
- |
- |
|
Issue/ (Repayment) of Loans from Directors
or Relatives |
1.500 |
- |
- |
- |
- |
|
Issue/ (Repayment) of WCL |
3.000 |
2.000 |
1.000 |
1.000 |
1.000 |
|
Issue/ (Repayment) of Loans |
2.612 |
(0.564) |
(0.564) |
(0.564) |
(0.564) |
|
Increase/ (Decrease) in Current Liabilities |
1.629 |
0.974 |
1.321 |
1.654 |
2.102 |
|
Increase/ (Decrease) in Provisions |
1.400 |
0.936 |
1.260 |
1.576 |
2.003 |
|
Total |
13.295 |
8.318 |
10.378 |
14.085 |
18.849 |
|
|
|||||
|
B. Application |
|||||
|
Increase/ (Decrease) in Sundry Debtors |
4.438 |
0.995 |
1.218 |
1.490 |
1.823 |
|
Increase/ (Decrease) in Loans and Advances |
1.400 |
0.936 |
1.260 |
1.576 |
2.003 |
|
Increase/ (Decrease) in Inventories |
0.860 |
0.126 |
0.194 |
0.233 |
0.280 |
|
Increase/ (Decrease) in Other Current Assets |
0.500 |
- |
- |
- |
- |
|
Increase in Fixed Assets |
3.300 |
- |
- |
- |
- |
|
Payment of Taxes |
1.400 |
0.936 |
1.260 |
1.576 |
2.003 |
|
Total |
11.898 |
2.993 |
3.932 |
4.875 |
6.109 |
|
|
|||||
|
C. Opening Balance of Cash and Cash
Equivalent |
0.086 |
1.483 |
6.808 |
13.254 |
22.464 |
|
D. Net Cash Flow during the year |
1.397 |
5.325 |
6.446 |
9.210 |
12.740 |
|
Closing Balance |
1.483 |
6.808 |
13.254 |
22.464 |
35.204 |
------------------------------------------------------------------------------------------------------------------------------
KEY FINANCIAL INDICATORS
(RS. IN MILLIONS)
|
Particulars |
2014-15 |
2015-16 |
2016-2017 |
2017-18 |
2018-19 |
|
|
Projected |
Projected |
Projected |
Projected |
Projected |
|
|
|||||
|
Net Sales |
36.000 |
44.070 |
53.946 |
66.031 |
80.819 |
|
(Exports Included in Net Sales Above) |
|||||
|
PBDIT |
4.889 |
7.902 |
11.737 |
16.501 |
22.523 |
|
PBDIT / Net Sales |
13.58 |
17.93 |
21.76 |
24.99 |
27.87 |
|
PBT |
4.119 |
6.872 |
10.577 |
15.211 |
21.103 |
|
PAT |
2.719 |
4.536 |
6.981 |
10.039 |
13.928 |
|
Cash Accruals |
3.099 |
4.916 |
7.361 |
10.419 |
14.308 |
|
PUC |
5.052 |
5.052 |
5.052 |
5.052 |
5.052 |
|
TNW |
3.312 |
7.848 |
14.829 |
24.868 |
38.796 |
|
Adj. TNW |
3.312 |
7.848 |
14.829 |
24.868 |
38.796 |
|
TOL/TNW |
2.45 |
1.38 |
0.86 |
0.60 |
0.45 |
|
TOL/ adj. TNW |
2.67 |
1.43 |
0.88 |
0.61 |
0.45 |
|
(TOL - QE) / (TNW + QE) |
2.67 |
1.43 |
0.88 |
0.61 |
0.45 |
|
NWC |
3.546 |
7.954 |
14.751 |
24.606 |
38.350 |
|
Debt/Equity Ratio |
1.55 |
0.86 |
0.49 |
0.31 |
0.21 |
|
Current Ratio |
1.77 |
2.05 |
2.49 |
2.96 |
3.44 |
|
Holding Levels (No of Months): |
|||||
|
Raw Materials |
- |
- |
- |
- |
- |
|
WIP |
- |
- |
- |
- |
- |
|
Finished Goods |
0.51 |
0.50 |
0.50 |
0.50 |
0.50 |
|
Sundry Debtors |
1.48 |
1.48 |
1.48 |
1.48 |
1.48 |
|
Trade Creditors |
- |
- |
- |
- |
- |
|
|
|||||
|
Debt
Service Coverage Ratio:- |
|||||
|
Net
Operating Income/ Total Debt Services |
|||||
|
Net Operating Income = (NPAT + Interest
expenses+ Depreciation and Non cash items) |
38.96 |
59.25 |
83.71 |
114.85 |
154.31 |
|
Total Debt Service = (Principal payment + Interest
Payment + Lease Payment) |
33.54 |
3.89 |
4.46 |
5.02 |
5.59 |
|
|
|||||
|
DSCR in Times |
1.16 |
15.23 |
18.77 |
22.88 |
27.60 |
|
|
|||||
|
Interest Coverage Ratio:- |
|||||
|
Profit before interest and taxes |
49.16 |
78.81 |
115.87 |
162.77 |
222.26 |
|
Interest Expenses |
7.42 |
9.53 |
10.10 |
10.66 |
11.23 |
|
|
|||||
|
Interest Coverage Ratio (in times) |
6.63 |
8.27 |
11.47 |
15.27 |
19.79 |
|
|
|||||
|
Asset Coverage Ratio |
|||||
|
((Total Assets – Intangible Assets) –
(Current Liabilities – Short-term Debt))/Total Debt obligation |
1.87 |
2.34 |
3.19 |
4.34 |
5.83 |
|
|
|||||
|
EBIDTA/Debt% |
67.81% |
91.39% |
129.23% |
173.37% |
226.27% |
|
PAT/Paidup Equity |
75.28% |
55.67% |
46.14% |
39.89% |
35.63% |
|
PAT/Total Assets |
21.83% |
23.38% |
24.81% |
24.93% |
24.55% |
|
ROCE (PBDIT/TA) |
39.25% |
40.73% |
41.71% |
40.98% |
39.70% |
|
PAT/Operating Profit |
65.14% |
65.47% |
66.00% |
66.00% |
66.00% |
|
|
|||||
|
Current Ratio excluding TL instalments due
within 1 year |
1.77 |
2.05 |
2.49 |
2.96 |
3.44 |
|
Total Inventory/Net sales % |
2.39% |
2.24% |
2.19% |
2.14% |
2.09% |
|
Receivables/Gross Sales % |
12.33% |
12.33% |
12.33% |
12.33% |
12.33% |
|
Sundry Creditors/RM consumption |
- |
- |
- |
- |
- |
|
RM/Adj sales (%) |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
Power & Fuel/ Adj. sales (%) |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
Other Mfg Expenses/ Adj. sales (%) |
44.61% |
41.33% |
40.52% |
39.73% |
38.95% |
|
Cost of Production/ Adj. sales (%) |
58.16% |
54.45% |
53.24% |
52.08% |
50.96% |
|
Cost of Sales/ Adj. sales (%) |
55.77% |
54.16% |
52.88% |
51.72% |
50.62% |
|
Net Sales/Total Tangible Assets (times) |
2.89 |
2.27 |
1.92 |
1.64 |
1.42 |
|
PBT/ Total Tangible Assets (%) |
33.07% |
35.42% |
37.59% |
37.77% |
37.20% |
|
Bank finance/Current Assets (%) |
36.67% |
32.13% |
24.31% |
18.82% |
14.80% |
------------------------------------------------------------------------------------------------------------------------------
NETWORTH STATEMENT AS ON 31ST MARCH, 2014
(MRS.
LAXMI MANOHARLAL CHATURVEDI)
(RS. IN MILLIONS)
IMMOVABLE
PROPERTIES
|
Situated at Village/
Town |
Registered At |
Market Value |
Assessed Value |
Remarks |
|
|
|
|
|
|
|
Mumbai |
1903/A, Shanti Kamal, Dr. B A Road, Opposite Voltas House, Chinchpokali
East – 400012, Maharashtra, India |
50.000 |
50.000 |
The Property is Jointly owned by Mr. Manish Manoharlal Chaturvedi and
Mrs. Laxmi Manoharlal Chaturvedi |
|
Mumbai |
602, Indraprastha Complex, Pawan wing, Satya Nagar, Mumbai – 400092,
Maharashtra, India |
20.000 |
20.000 |
The Property is Jointly owned by Mr. Manoharlal Chaturvedi and Mrs.
Laxmi Manoharlal Chaturvedi |
|
Land and Property at Mathura |
Laxmi Complex, Opposite Bank of Baroda Kotvali Road, Mathura, Uttar
Pradesh, India |
50.000 |
50.000 |
The Property is Jointly owned by Mr. Manoharlal Chaturvedi and Mrs.
Laxmi Manoharlal Chaturvedi |
|
|
|
|
|
|
|
TOTAL IMMOVABLE
PROPERTIES (A) |
120.000 |
120.000 |
|
|
|
Name of Company |
No of Equity
Shares |
Market Price as
at 31.03.2013 |
Face Value Rs.
In Millions |
Assessed Value
Rs. In Millions |
Market Value
(Rs. In Millions) |
|
|
|
|
|
|
|
|
Larsen and Toubro |
20 |
0.002 |
0.001 |
0.035 |
0.035 |
|
Usher Agro Limited |
15000 |
0.000 |
0.000 |
0.503 |
0.503 |
|
Jugantar Food Private Limited (Un-Listed) |
20000 |
0.000 |
0.000 |
0.200 |
0.200 |
|
|
|
|
|
|
|
|
TOTAL (B) |
0.738 |
0.738 |
|||
|
|
|
||||
|
TOTAL ASSETS
(A+B) |
120.738 |
||||
------------------------------------------------------------------------------------------------------------------------------
NETWORTH STATEMENT AS ON 31ST MARCH, 2014
(MR.
MANISH MANOHARLAL CHATURVEDI)
(RS. IN MILLIONS)
IMMOVABLE
PROPERTIES
|
Situated at
Village/ Town |
Registered At |
Market Value |
Assessed Value |
Remarks |
|
|
|
|
|
|
|
Mumbai |
1903/A, Shanti Kamal, Dr. B A Road, Opposite Voltas House, Chinchpokali
East – 400012, Maharashtra, India |
50.000 |
50.000 |
The Property is Jointly owned by Mr. Manish Manoharlal Chaturvedi and
Mrs. Laxmi Manoharlal Chaturvedi |
|
|
|
|
|
|
|
TOTAL IMMOVABLE
PROPERTIES (A) |
50.000 |
50.000 |
|
|
|
Name of Company |
No of Equity
Shares |
Market Price as
at 31.03.2013 |
Face Value Rs.
In Millions |
Assessed Value
Rs. In Millions |
Market Value
(Rs. In Millions) |
|
|
|
|
|
|
|
|
Jugantar Food Private Limited (Un-Listed) |
455200 |
0.000 |
-- |
4.552 |
4.552 |
|
|
|
|
|
|
|
|
TOTAL (B) |
4.552 |
4.552 |
|||
|
|
|
||||
|
TOTAL ASSETS
(A+B) |
54.552 |
||||
------------------------------------------------------------------------------------------------------------------------------
FINANCIAL RESULTS
During the period under reference, the company
has incurred loss of Rs.0.082 Million
However the directors are taking various steps
to explore various options available for growth of the company and to improve
the financial condition of the company. Hence the Accounts are prepared on
Going Concern Basis.
------------------------------------------------------------------------------------------------------------------------------
INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
1] INFORMATION ON
DESIGNATED PARTY
No exist designating subject or any of its beneficial owners,
controlling shareholders or senior officers as terrorist or terrorist
organization or whom notice had been received that all financial transactions
involving their assets have been blocked or convicted, found guilty or against
whom a judgement or order had been entered in a proceedings for violating
money-laundering, anti-corruption or bribery or international economic or
anti-terrorism sanction laws or whose assets were seized, blocked, frozen or
ordered forfeited for violation of money laundering or international
anti-terrorism laws.
2] Court Declaration :
No records exist to suggest that subject is
or was the subject of any formal or informal allegations, prosecutions or other
official proceeding for making any prohibited payments or other improper
payments to government officials for engaging in prohibited transactions or
with designated parties.
3] Asset Declaration :
No records exist to suggest that the property or assets of the subject
are derived from criminal conduct or a prohibited transaction.
4] Record on Financial
Crime :
Charges or conviction
registered against subject: None
5] Records on Violation of
Anti-Corruption Laws :
Charges or
investigation registered against subject: None
6] Records on Int’l Anti-Money
Laundering Laws/Standards :
Charges or
investigation registered against subject: None
7] Criminal Records
No
available information exist that suggest that subject or any of its principals
have been formally charged or convicted by a competent governmental authority
for any financial crime or under any formal investigation by a competent
government authority for any violation of anti-corruption laws or international
anti-money laundering laws or standard.
8] Affiliation with
Government :
No record
exists to suggest that any director or indirect owners, controlling
shareholders, director, officer or employee of the company is a government
official or a family member or close business associate of a Government
official.
9] Compensation Package :
Our market
survey revealed that the amount of compensation sought by the subject is fair
and reasonable and comparable to compensation paid to others for similar
services.
10] Press Report :
No press reports / filings exists on
the subject.
CORPORATE GOVERNANCE
MIRA INFORM as part of its Due Diligence do provide comments on
Corporate Governance to identify management and governance. These factors often
have been predictive and in some cases have created vulnerabilities to credit
deterioration.
Our Governance Assessment focuses principally on the interactions
between a company’s management, its Board of Directors, Shareholders and other
financial stakeholders.
CONTRAVENTION
Subject is not known to have contravened any existing local laws,
regulations or policies that prohibit, restrict or otherwise affect the terms
and conditions that could be included in the agreement with the subject.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.59.20 |
|
UK Pound |
1 |
Rs.99.52 |
|
Euro |
1 |
Rs.80.34 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Analysis Done by
: |
SUB |
|
|
|
|
Report Prepared
by : |
NIT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
2 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
1 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
2 |
|
--PROFITABILIRY |
1~10 |
1 |
|
--LIQUIDITY |
1~10 |
2 |
|
--LEVERAGE |
1~10 |
2 |
|
--RESERVES |
1~10 |
1 |
|
--CREDIT LINES |
1~10 |
1 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
15 |
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.