|
Report No. : |
306028 |
|
Report Date : |
02.02.2015 |
IDENTIFICATION DETAILS
|
Name : |
D.B. CORP LIMITED [w.e.f.01.12.2005] |
|
|
|
|
Formerly Known
As : |
MULTI-TECH ENERGY LIMITED |
|
|
|
|
Registered
Office : |
Plot No. 280, Sarkhej-Gandhinagar Highway, Near YMCA Club, Makarba,
Ahmedabad – 380051, Gujarat |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
27.10.1995 |
|
|
|
|
Com. Reg. No.: |
04-047208 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 1834.855 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
L22210GJ1995PLC047208 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
Not Available |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Subject is in the business of publishing newspapers, radio
broadcasting, event management and also providing integrated internet and
mobile interactive services. |
|
|
|
|
No. of Employees
: |
Information declined by the management. |
RATING & COMMENTS
|
MIRA’s Rating : |
Aa (72) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Maximum Credit Limit : |
USD 32000000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well-established company having fine track record. The rating reflects well-established position of DB Corp Limited
[DBCL] in the print media industry, geographically diversified presence with
leadership positions in various territories, long track record and strong
brand name. Further rating also reflects company’s healthy financial risk
profile and decent profitability levels of the company. Trade relations are reported as fair. Business is active. Payments are
reported to be regular and as per commitment. 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.
ECGC Country Risk Classification List – September 30, 2014
|
Country Name |
Previous Rating (30.06.2014) |
Current Rating (30.09.2014) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CARE |
|
Rating |
Long term bank facilities (Fund Based) = AAA
|
|
Rating Explanation |
Highest degree of safety and carry lowest
credit risk. |
|
Date |
November 04, 2014 |
|
Rating Agency Name |
CARE |
|
Rating |
Commercial paper (standalone) = A1+ |
|
Rating Explanation |
Very strong degree of safety and carry
lowest credit risk. |
|
Date |
November 04, 2014 |
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
31-03-2014.
LOCATIONS
|
Registered Office / Printing Press : |
Plot No. 280, Sarkhej-Gandhinagar Highway, Near YMCA Club, Makarba,
Ahmedabad – 380051, Gujarat, India |
|
Tel No.: |
91-79-39888850 |
|
Fax No.: |
91-79-39814001 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Head Office : |
Dwarka Sadan, 6, Press Complex, M.P. Nagar Zone I, Bhopal -
462011, Madhya Pradesh, India |
|
Tel No.: |
91-755-3988884 |
|
Fax No.: |
91-755-2675190 |
|
|
|
|
Corporate Office : |
501, 5th Floor, Naman Corporate Link, Opposite Dena Bank, C-31,
G-Block, Bandra Kurla Complex, Bandra [East], Mumbai – 400051, Maharashtra,
India |
|
Tel No.: |
91-22-39888840 |
|
Fax No.: |
91-22-39804793/ 26597217 |
DIRECTORS
AS ON 31.03.2014
|
Name : |
Mr. Ramesh Chandra Agarwal |
|
Designation : |
Chairman |
|
|
|
|
Name : |
Mr. Sudhir Agarwal |
|
Designation : |
Managing Director |
|
|
|
|
Name : |
Mr. Girish Agarwal |
|
Designation : |
Non-Executive Director |
|
Date of Birth/Age : |
10.07.1971 |
|
Qualification : |
Commerce Graduate |
|
Date of Appointment : |
27.10.1995 |
|
DIN No.: |
00051375 |
|
|
|
|
Name : |
Mr. Pawan Agarwal |
|
Designation : |
Dy. Managing Director |
|
Date of Birth/Age : |
31.07.1974 |
|
Qualification : |
Bachelor’s Degree in Industrial Engineering, USA |
|
Date of Appointment : |
10.12.2005 |
|
DIN No.: |
00465092 |
|
|
|
|
Name : |
Mr. Piyush Pandey |
|
Designation : |
Independent Director |
|
Date of Birth/Age : |
05.09.1955 |
|
Qualification : |
Holds Master’s Degree in Arts |
|
Date of Appointment : |
28.11.2007 |
|
DIN No.: |
00114673 |
|
|
|
|
Name : |
Mr. Kailash Chandra Chowdhary |
|
Designation : |
Independent Director |
|
Date of Birth/Age : |
08.05.1940 |
|
Qualification : |
Bachelor’s Degree in Commerce and Chartered Accountant |
|
Date of Appointment : |
28.11.2007 |
|
DIN No.: |
01687337 |
|
|
|
|
Name : |
Mr. Harish Bijoor |
|
Designation : |
Independent Director |
|
Date of Birth/Age : |
03.06.1961 |
|
Qualification : |
Masters in Commerce |
|
Date of Appointment : |
28.11.2007 |
|
DIN No.: |
01640485 |
|
|
|
|
Name : |
Mr. Ashwani Kumar Singhal |
|
Designation : |
Independent Director |
|
Date of Birth/Age : |
31.10.1961 |
|
Qualification : |
Bachelor’s Degree in Commerce (Hons) |
|
Date of Appointment : |
28.11.2007 |
|
DIN No.: |
01973769 |
KEY EXECUTIVES
|
Name : |
Ms. Anita Gokhale |
|
Designation : |
Secretary |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 31.12.2014
|
Category of Shareholder |
No. of Shares |
% of holdings |
|
(A) Shareholding
of Promoter and Promoter Group |
||
|
|
|
|
|
|
86894680 |
47.32 |
|
|
41595057 |
22.65 |
|
|
128489737 |
69.97 |
|
|
|
|
|
Total
shareholding of Promoter and Promoter Group (A) |
128489737 |
69.97 |
|
(B) Public
Shareholding |
||
|
|
|
|
|
|
14832903 |
8.08 |
|
|
5273 |
0.00 |
|
|
33971127 |
18.50 |
|
|
48809303 |
26.58 |
|
|
|
|
|
|
4437860 |
2.42 |
|
|
|
|
|
|
1186793 |
0.65 |
|
|
642374 |
0.35 |
|
|
64455 |
0.04 |
|
|
1404 |
0.00 |
|
|
39380 |
0.02 |
|
|
23671 |
0.01 |
|
|
6331482 |
3.45 |
|
Total Public
shareholding (B) |
55140785 |
30.03 |
|
Total (A)+(B) |
183630522 |
100.00 |
|
(C) Shares held
by Custodians and against which Depository Receipts have been issued |
|
|
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
Total
(A)+(B)+(C) |
183630522 |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Subject is in the business of publishing newspapers, radio
broadcasting, event management and also providing integrated internet and
mobile interactive services. |
|
|
|
|
Products : |
Not Available |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
Not Available |
|
|
|
|
Terms : |
|
|
Selling : |
Not Available |
|
|
|
|
Purchasing : |
Not Available |
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
No. of Employees : |
Information declined by the management. |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Bankers : |
IDBI Bank Limited |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors 1 : |
|
|
Name : |
S R Batliboi and Associates LLP Chartered Accountants |
|
Address : |
19th Floor, Express Tower, Nariman Point, Mumbai – 400021,
Maharashtra, India |
|
|
|
|
Auditors 2 : |
|
|
Name : |
Gupta Navin K. and Company Chartered Accountants |
|
Address : |
Near Inderganj Square, SDM Road, Gwalior - 474009, Madhya Pradesh,
India |
|
|
|
|
Subsidiaries : |
· I Media Corp Limited · Divya Prabhat Publications Private Limited (up to June 30, 2013) |
|
|
|
|
Enterprises owned or significantly influenced by key management
personnel or their relatives : |
· Abhivyakti Kala Kendra · Bhaskar Printing Press- MPCG · Bhaskar Printing Press- CPH2 · Bhaskar Samachar Seva · Bhaskar Publication and Allied Industries Private Limited. · Bhaskar Infrastructure Private Limited [Formerly known as Bhaskar Infrastructure Limited] · Bhaskar Industries Private Limited · Decore Exxoil Private Limited · Bhaskar Venkatesh Products Private Limited · D B Malls Private Limited · D B Power Limited · DB Infrastructure Private Limited · R.C. Printer - Raipur · Writers and Publishers Private Limited · Diligent Media Corporation Limited (up to October 09, 2012) · Diligent Hotel Corporation Private Limited · Peacock Trading and Investments Private Limited · Chambal Tradings Private Limited · Dev Fiscal Service Private Limited · Stitex Global Limited · Bhopal Financial Services Private Limited |
CAPITAL STRUCTURE
AFTER 24.07.2013
Authorised Capital : Rs. 2500.000 Millions
Issued, Subscribed & Paid-up Capital : Rs. 1835.640
Millions
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
249000000 |
Equity Shares |
Rs. 10/- each |
Rs. 2490.000 Millions |
|
1000 |
Non-Convertible Redeemable Preference Shares |
Rs. 10000/- each |
Rs. 10.000 Millions |
|
|
|
|
|
|
|
Total |
|
Rs. 2500.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
183485501 |
Equity Shares |
Rs. 10/- each |
Rs. 1834.855
Millions |
|
|
|
|
|
RECONCILIATION OF
NUMBER OF SHARES OUTSTANDING AT THE BEGINNING AND AT THE END OF THE YEAR
|
EQUITY SHARES |
31.03.2014 |
|
|
|
Nos. |
Rs. In Millions |
|
At the beginning of the year |
183373844 |
1833.738 |
|
Issued during the year – Employee Stock
Option Schemes [ESOS] |
111657 |
1.117 |
|
|
|
|
|
Outstanding at the end of the year |
183485501 |
1834.855 |
|
PREFERENCE SHARES |
31.03.2014 |
|
|
|
Nos. |
Rs. In Millions |
|
At the beginning of the year |
1 |
0.010 |
|
Share redeemed during the year |
(1) |
(0.010) |
|
Outstanding at the end of the year |
-- |
-- |
TERMS/ RIGHT
ATTACHED TO EACH CLASS OF SHARES
(i) Equity shares
The Company has only one class of equity shares
having a par value Rs.10 per share. Each holder of equity shares is entitled to
one vote per share. The Company declares and pays dividend in Indian rupees.
The dividend proposed by Board of Directors is subject to the approval of the
shareholders in the ensuing Annual General Meeting.
During the year ended March 31, 2014, the
amount of per share dividend recognised as distributions to equity shareholders
is Rs.7.25 per share (March 31, 2013: Rs.5.50 per share).
In the event of liquidation of the Company,
the holders of equity shares will be entitled to receive remaining assets of
the Company, after distribution of all preferential amounts. The distribution
will be in proportion to the number of equity shares held by shareholders.
(ii) Preference shares
The Company has class of 1 Zero %
non-convertible redeemable preference shares having value of Rs.10,000 per
share. These preference shares are redeemable at par at on October 17, 2013.
Accordingly, as per the provisions of the Act, a transfer of Rs. 0.010 Million
was made to Capital Redemption Reserve out of the surplus in the statement of
profit and loss.
AGGREGATE NUMBER
OF BONUS SHARES ISSUED, SHARES ISSUED FOR CONSIDERATION OTHER THAN CASH, SHARES
ISSUED PURSUANT TO THE SCHEME OF ARRANGEMENT DURING THE PERIOD OF FIVE YEARS
IMMEDIATELY PRECEDING THE REPORTING DATE:
|
|
31.03.2014 Nos. |
|
EQUITY SHARES: |
|
|
Allotted as fully paid up pursuant to
contract(s) without payment being received in cash |
-- |
|
Allotted as fully paid up by way of bonus
shares |
-- |
|
Allotted as fully paid up pursuant to ESOS |
238396 |
|
Allotted as share issued in pursuant to the
scheme of arrangement |
1732500 |
|
|
1970896 |
DETAIL OF SHAREHOLDERS
HOLDING MORE THAN 5% SHARES OF THE COMPANY
|
Name of Shareholders |
31.03.2014 |
|
|
|
Nos. |
% of holding |
|
Equity shares of Rs. 10/- each fully paid |
|
|
|
Pawan Agarwal |
28152456 |
15.34 |
|
Sudhir Agarwal |
26681449 |
14.54 |
|
Girish Agarwal |
25087256 |
13.67 |
|
Peacock Trading and Investments Private
Limited |
18458647 |
10.11 |
|
Nalanda India Equity Fund Limited |
14582902 |
7.95 |
|
Bhaskar Infrastructure Private Limited |
12112420 |
6.60 |
|
|
|
|
|
Preference share of Rs. 10,000/- fully paid |
|
|
|
Sunderbabu Venugopal |
-- |
-- |
Shares reserved for issue under options
For detail of shares reserved for issue under
the Employee Stock Option Schemes (‘ESOS’) of the Company.
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 |
1834.855 |
1833.748 |
1833.093 |
|
(b) Reserves & Surplus |
9609.178 |
8910.101 |
7765.266 |
|
(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) |
11444.033 |
10743.849 |
9598.359 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
726.808 |
878.017 |
1028.579 |
|
(b) Deferred tax liabilities (Net) |
885.131 |
833.737 |
745.798 |
|
(c) Other long term
liabilities |
346.385 |
310.248 |
292.421 |
|
(d) long-term
provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
1958.324 |
2022.002 |
2066.798 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short term
borrowings |
536.930 |
495.849 |
772.249 |
|
(b) Trade
payables |
1116.829 |
958.482 |
1073.945 |
|
(c) Other
current liabilities |
1558.617 |
1565.085 |
1376.859 |
|
(d) Short-term
provisions |
1048.350 |
941.347 |
837.483 |
|
Total Current Liabilities
(4) |
4260.726 |
3960.763 |
4060.536 |
|
|
|
|
|
|
TOTAL |
17663.083 |
16726.614 |
15725.693 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
8248.728 |
7595.618 |
7130.398 |
|
(ii)
Intangible Assets |
234.910 |
294.151 |
316.654 |
|
(iii)
Capital work-in-progress |
22.242 |
70.248 |
449.639 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
735.161 |
1584.094 |
827.674 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
1855.192 |
983.796 |
872.701 |
|
(e) Other
Non-current assets |
48.505 |
64.389 |
89.996 |
|
Total Non-Current
Assets |
11144.738 |
10592.296 |
9687.062 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
1732.340 |
1298.195 |
1183.839 |
|
(c) Trade
receivables |
3274.165 |
3038.928 |
2446.284 |
|
(d) Cash
and cash equivalents |
1120.444 |
1247.277 |
1867.895 |
|
(e)
Short-term loans and advances |
375.526 |
534.048 |
524.743 |
|
(f) Other
current assets |
15.870 |
15.870 |
15.870 |
|
Total
Current Assets |
6518.345 |
6134.318 |
6038.631 |
|
|
|
|
|
|
TOTAL |
17663.083 |
16726.614 |
15725.693 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
18562.085 |
15788.596 |
14418.107 |
|
|
|
Other Income |
238.621 |
247.328 |
230.520 |
|
|
|
TOTAL (A) |
18800.706 |
16035.924 |
14648.627 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
6324.193 |
5425.922 |
5070.579 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
(6.353) |
0.275 |
(0.416) |
|
|
|
Event expenses |
0.000 |
0.000 |
140.467 |
|
|
|
Employees benefits expense |
3021.766 |
2683.489 |
2351.143 |
|
|
|
Foreign Exchange Loss |
32.998 |
35.364 |
101.155 |
|
|
|
Other expenses |
4192.865 |
3775.981 |
3327.987 |
|
|
|
TOTAL (B) |
13565.469 |
11921.031 |
10990.915 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
5235.237 |
4114.893 |
3657.712 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
75.344 |
104.396 |
92.261 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
5159.893 |
4010.497 |
3565.451 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
641.529 |
573.070 |
500.020 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
4518.364 |
3437.427 |
3065.431 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
1455.525 |
1131.368 |
980.701 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
3062.839 |
2306.059 |
2084.730 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Advertisement Income |
128.653 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
2361.799 |
2107.952 |
1718.412 |
|
|
|
Stores & Spares |
70.519 |
24.498 |
39.836 |
|
|
|
Capital Goods |
0.000 |
78.048 |
1.853 |
|
|
TOTAL IMPORTS |
2432.318 |
2210.498 |
1760.101 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
|
|
|
|
|
Basic
|
16.70 |
12.58 |
11.37 |
|
|
|
Diluted
|
16.68 |
12.56 |
11.36 |
|
QUARTERLY RESULTS
|
PARTICULARS |
30.06.2014 |
|
Type |
1st
Quarter |
|
Net Sales |
4891.500 |
|
Total Expenditure |
3544.600 |
|
PBIDT (Excl OI) |
1346.900 |
|
Other Income |
95.000 |
|
Operating Profit |
1441.900 |
|
Interest |
15.700 |
|
Exceptional Items |
0.000 |
|
PBDT |
1426.200 |
|
Depreciation |
203.600 |
|
Profit Before Tax |
1222.600 |
|
Tax |
430.100 |
|
Provisions and contingencies |
0.000 |
|
Profit After Tax |
792.500 |
|
Extraordinary Items |
0.000 |
|
Prior Period Expenses |
0.000 |
|
Other Adjustments |
0.000 |
|
Net Profit |
792.500 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
|
|
|
|
Net Profit Margin PAT / Sales |
(%) |
16.50
|
14.60 |
14.46 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
28.20
|
26.06 |
23.37 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
26.73 |
22.81 |
21.22 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.39 |
0.32 |
0.32 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.11 |
0.13 |
0.19 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.53 |
1.55 |
1.49 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Share Capital |
1833.093 |
1833.748 |
1834.855 |
|
Reserves & Surplus |
7765.266 |
8910.101 |
9609.178 |
|
Net
worth |
9598.359 |
10743.849 |
11444.033 |
|
|
|
|
|
|
long-term borrowings |
1028.579 |
878.017 |
726.808 |
|
Short term borrowings |
772.249 |
495.849 |
536.930 |
|
Total
borrowings |
1800.828 |
1373.866 |
1263.738 |
|
Debt/Equity ratio |
0.188 |
0.128 |
0.110 |

YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Sales |
14418.107 |
15788.596 |
18562.085 |
|
|
|
9.505 |
17.566 |

NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Sales |
14418.107 |
15788.596 |
18562.085 |
|
Profit |
2084.730 |
2306.059 |
3062.839 |
|
|
14.46% |
14.61% |
16.50% |

LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check List by Info Agents |
Available in
Report (Yes / No) |
|
1] |
Year of Establishment |
Yes |
|
2] |
Locality of the firm |
Yes |
|
3] |
Constitutions of the firm |
Yes |
|
4] |
Premises details |
No |
|
5] |
Type of Business |
Yes |
|
6] |
Line of Business |
Yes |
|
7] |
Promoter's background |
Yes |
|
8] |
No. of employees |
No |
|
9] |
Name of person contacted |
No |
|
10] |
Designation of contact
person |
No |
|
11] |
Turnover of firm for last
three years |
Yes |
|
12] |
Profitability for last
three years |
Yes |
|
13] |
Reasons for variation
<> 20% |
-- |
|
14] |
Estimation for coming
financial year |
No |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister
concerns |
Yes |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
No |
|
19] |
Payments terms |
No |
|
20] |
Export / Import details
(if applicable) |
No |
|
21] |
Market information |
-- |
|
22] |
Litigations that the firm
/ promoter involved in |
-- |
|
23] |
Banking Details |
Yes |
|
24] |
Banking facility details |
Yes |
|
25] |
Conduct of the banking
account |
-- |
|
26] |
Buyer visit details |
-- |
|
27] |
Financials, if provided |
Yes |
|
28] |
Incorporation details, if
applicable |
Yes |
|
29] |
Last accounts filed at
ROC |
Yes |
|
30] |
Major Shareholders, if
available |
Yes |
|
31] |
Date of Birth of
Proprietor/Partner/Director, if available |
Yes |
|
32] |
PAN of Proprietor/Partner/Director,
if available |
No |
|
33] |
Voter ID No of
Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating,
if available |
Yes |
INDEX OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE CREATION/MODIFICATION |
CHARGE AMOUNT SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER (SRN) |
|
1 |
10167258 |
21/07/2009 |
1,778,500,000.00 |
AGCO FINANCE GMBH |
C/O RABO INDIA FINANCE LTD, FORBES BUILDING, 2ND FLOOR, CHANDRAJIT RAI MARG, FORT, MUMBAI, MAHARASHTRA - 400001, INDIA |
A66107731 |
|
2 |
10032516 |
12/10/2011 * |
1,750,000,000.00 |
IDBI BANK LIMITED |
6, MALVIA NAGAR,
BHOPAL, MADHYA PRADESH - 462003, |
B24276289 |
* Date of charge modification
UNSECURED LOANS
|
UNSECURED LOANS |
31.03.2014 (Rs.
In Millions) |
31.03.2013 (Rs.
In Millions) |
|
SHORT TERM BORROWINGS |
|
|
|
Buyers’ credit from banks |
174.513 |
196.995 |
|
|
|
|
|
Total |
174.513 |
196.995 |
NATURE OF OPERATIONS
Subject is in the business of publishing newspapers, radio broadcasting, event management and providing integrated internet and mobile interactive services. The major brands in publishing business are 'Dainik Bhaskar' and Business Bhaskar' (Hindi dailies). Divya Bhaskar' and Saurashtra Samachar' (Oujarati dailies), Divya Marathi' (Marathi daily).-DNA English'. (English daily) and monthly magazines such as 'Aha Zindagi'. Bal Bhaskar1, etc. Presently, the Company's radio station is on air in 17 cities under the brand name 'My FM" The frequency allotted to the Company's radio station is 94.3. The internet business includes the websites of Dainik Bhaskar. Divya Bhaskar and Divya Marathi having newspapers in e-paper category and dainikbhaskar.com, dKryabnaskar.com, dailybhaskar.com and drvyamarathi.com.
The Company derives its revenue mainly from the sale of its
publications and advertisements published in the publications, aired on radio,
displayed on websites and portal and mobile interactive services.
SCHEME OF ARRANGEMENT
A) Demerger of
Integrated Internet and Mobile Interactive Services business of I Media Corp
Limited (IMCL) and merger with the Company:
The Company along with its subsidiary IMCL had filed a Scheme for demerger of Integrated Internet and Mobile Interactive Services business of IMCL and merger with the Company.
The Scheme of Arrangement was approved by the Honorable High Court of Madhya Pradesh. Principal seat at Jabaipur. vide their order dated March 27,2014 which was filed with the Registrar of Companies on April 08, 2014. Accordingly the Scheme became effective on April 08, 2014 with appointed date April 01, 2013.
As prescribed in the Scheme, all assets and liabilities of integrated Internet and Mobile Interactive Services business of IMCL as at 31.03.2013 were transferred to and the Company at their respective book value and the deficit after considering the reduction of the Company’s investments in IMCL is charged against the general reserve as under:
|
Particulars |
Amount in Millions |
|
Fixed assets [net of accumulated depreciation] |
35.937 |
|
Current assets [net of provision for doubtful trade receivable Rs. 1.302 Millions] |
58.497 |
|
Total Assets |
94.434 |
|
|
|
|
Current liabilities and provisions |
29.956 |
|
Long term borrowing from Holding Company |
350.000 |
|
Unsecured loans |
137.199 |
|
Total Liabilities |
517.155 |
|
|
|
|
Net Liabilities |
(422.721) |
|
|
|
|
Less: Reduction in the value of investments held in IMCL [the remaining value of investments in IMCL reflects the fair value of the net assets of IMCL as at date of demerger] |
405.695 |
|
Deficit charges
against general reserve |
(828.416) |
As per Clause 46 of the Scheme, the unabsorbed depreciation and brought forward losses related to IMCL (against which IMCL had not recognised deferred tax assets) till March 31, 2013 aggregating to Rs. 439.544 Millions has been transferred to the Company which has been set off by the Company while computing the Current Tax provision for the year ended March 31. 2014. This has resulted in a net reduction of Rs. 149.401 Millions in the current tax expense.
B) Scheme of
Amalgamation between Synergy Media Entertainment Limited (SMEL) and I Media
Corp United (IMCL')
On December 11, 2012 the Company acquired balance stake in its two subsidiaries i.e. 45% In IMCL and 43.18% in SMEL by acquiring the shares from the shareholders of IMCL and SMEL for the total consideration of Rs. 355.958 Millions and Rs. 23.717 Millions respectively, whereby IMCL and SMEL became wholly-owned subsidiaries of the Company.
Post this acquisition, with an objective of consolidation of event management business in one single entity, the management of the Company decided to merge SMEL with IMCL and pursuant to approval of the Honorable High Court of Madhya Pradesh dated April 30, 2013, SMEL was merged with IMCL with effect from May 08.2013 and operative from the appointed date i.e. April 01.2012.
According to the scheme, the entire business of SMEL was merged with IMCL by issue of 72914 fully paid equity shares of Rs. 10 each of IMCL valued at Rs.753.35 per share to the only shareholder of SMEL i.e. D. B. Corp Limited.
In accordance with the provisions of Accounting Standard 13-Accouniing for Investments, the difference between the fair value of shares received and the book value of shares of SMEL i.e. 129,470.730 was recognised as gain on merger of subsidiaries, under the head 'Other income'.
REVIEW OF
PERFORMANCE
During the financial year 2013-14, Indian economy continued to grow at a
slower pace. As per the Reserve Bank of India (RBI)'s latest update on Macro
Economics and Monetary Developments 2014-15, real GDP growth at factor cost for
the year 2013-14 is 4.7% and as per latest estimates with Q4 growth, it is
expected to close at 4.9%. Despite general slow-down in the economy, the
Company was able to deliver much better growth in revenues as well as profits.
This was possible on the basis of well thought-out strategies of the management
and committed all-around efforts by the whole team. Performance highlights of
the Company during the year under consideration are as follows:
· Standalone sales and other income reached Rs. 18801.000 Millions witnessing a growth of 17% as compared to Rs. 16036.000 Millions in the previous year due to growth in circulation and advertisement revenue.
· Standalone advertising revenue reached Rs. 14172.000 Millions (growth by 18.4%) which also includes revenue from the internet and digital media business. Similarly, the circulation revenue reached Rs. 3232.000 Millions (growth by 14.8%).
· Standalone Profit after Tax (PAT) for the year under review was Rs. 3063.000 Millions which includes Rs. 149.000 Millions towards tax benefit on account of accumulated tax losses of Internet business. Thus normal PAT (excluding the tax benefit) was Rs. 2914.000 Millions with 26% increase as against Rs. 2306.000 Millions in the previous year.
· The consolidated gross revenue of the Company increased to Rs. 18836.000 Millions from Rs.16137.000 Millions in the previous year, whereas the consolidated PAT stood at Rs. 3066.000 Millions as against Rs. 2181.000 Millions of the previous year, which includes onetime tax gain of Rs. 149.000 millions on account of demerger of internet business.
· Print business: Advertising revenues increased from Rs. 11300.000 Millions to Rs. 13254.000 Millions reflecting a growth of approx.17% YOY. As per FICCI-KPMG report 2014, overall print advertisement revenue grew at 11.3% for Hindi Market and 10.8% for Vernacular Market.
· Circulation revenues grew from Rs. 2814.000 Millions to Rs. 3232.000 Millions at a growth of approx. 15% YOY.
· Print business EBITDA margins stand at approx. 28% at Rs. 4909.000 Millions.
· Print business normal PAT stands at approx. Rs. 2825.000 Millions (16% PAT margin excluding onetime tax gain of Rs. 149.000 Millions on account of demerger of internet business).
· Print Business Matured editions EBITDA margin stands at approx. 32.8% at Rs. 5317.000 Millions.
OPERATIONAL
HIGHLIGHTS AND FUTURE OUTLOOK
The Company has delivered a robust operating performance this year
amidst a challenging market environment. Focus on sustaining and extending leadership
in core markets, consistent focus on operational efficiencies as well as strong
performance across print and non-print segments have enabled the Company to
report significant growth.
The Bhaskar way of journalism places the reader at the center. The
Company's growth strategy revolves around this philosophy. It combines
'knowledge enhancement' with' product differentiation' enabling targeted
growth. Associations with leading media brands for exclusive, unique content
and realignment of corporate sales and marketing strategy with the aim of
providing greater focus to advertisers at every state level has contributed
extensively in achieving the growth.
The Company's 'Un-Metro - Markets Driving India' initiative, which
extensively analysed the potential of high-growth non-metro regions and brought
it in focus with the advertisers and media planning agencies, has also
contributed significantly towards broadening the horizons. The Bihar-Patna
launch was an exciting challenge in that region and it received an overwhelming
response and wide acceptance. The progress in Maharashtra continues to be well
on course.
The Company's non-print media segments have been making strong headway
with commendable developments across digital and radio segments. Leveraging
their leadership strengths in print media has complemented steady progress
across digital and radio platforms. The potential of post-phase III licensing
is exciting and the Company is well poised to strengthen its radio footprints
further and it would be in an advantageous position in view of possibility of
news content being allowed on FM radio, due to already existing infrastructure.
While the macro outlook does remain undefined, the Company is hopeful
that with the political certainty, the consumer sentiment will become more
positive and result in better growth across sectors. The Company is confident
that with the clear strategic focus, strong business fundamentals and superior
execution capabilities supported by a talented team, it will strive towards its
vision - to be the largest and most admired media brand enabling socio-economic
change'.
Major events
during the year:
• Demerger of
'Internet Business' of I Media Corp Limited (IMCL) into the Company:
With a view to reach advertisers with offering(s) of attractive combined
advertising options in the internet and print medium, to achieve operational
synergies and to generate larger advertising revenue and better customer
satisfaction, the Company had considered it prudent, timely and appropriate to
de-merge the Integrated Internet and Mobile Interactive Services Business of
its wholly-owned subsidiary viz. IMCL into the Company. Accordingly, upon
receipt of all the necessary statutory approvals and the sanction of the
Hon'ble High Court of Madhya Pradesh, Principal Seat at Jabalpur vide its order
dated 27thMarch, 2014, in accordance with Sections 391 to 394 and
other applicable provisions of the Companies Act, 1956, the said internet
business of IMCL was demerged from IMCL and merged into the Company w.e.f. 1st
April, 2013, the Appointed Date fixed under the Scheme.
As a result, the said internet business of IMCL has now become part of
the Company. This provides the Company the synergy in operations as both
businesses complement each other.
• Sale of stake
held in Divya Prabhat Publications Private Limited (DPPPL):
During the year, the Company sold its entire stake of 51 % held in DPPPL
to Mr. Prabhat Sojatia and Mr. Sunil Sojatia by terminating the Shareholders'
Agreement dated 1stOctober, 2011 executed between the two companies
and members of the Sojatia family. Accordingly, DPPPL had ceased to be a
subsidiary of the Company effective close of business hours on 30m June, 2013
• Redemption of 0%
Non-convertible Redeemable Preference shares:
In 2007, the Company had allotted 1 (One) 0% Non-Convertible Redeemable
Preference Share (NCRPS) of Rs. 10,000/-
each. The said NCRPS was redeemable at par at any time after5 years but before
20 years from the date of allotment (31st July, 2007). Upon receipt of request
and surrender of the same by the holder thereof, the said NCRPS was redeemed at
par by the Company on 17th October,
2013.
MANAGEMENT
DISCUSSION AND ANALYSIS REPORT
OVERVIEW:
Economy and Media
and Entertainment Industry (M&E Industry)
In 2013, M&E Industry witnessed strong double digit growth. Regional
print, new media and Radio led the way on the back of booming tier II and III town
consumption story. Regional print could achieve double digit growth, inspite of
sluggish and soft Indian and global economy and resultant weak GDP growth
slowing down to around4.5% average for year. However, on the back of stable
federal government, M&E Industry is estimated to grow at CAGR of 14.5% till
2018, as per FICCI-KPMG report.
In the midst of a slow economic growth, the industry faced several
challenges, both business and regulatory. However, 2013 was a year in which the
foundation of the industry was strengthened to position for growth as the
economy improves.
Print sector relatively had a comfortable year - especially regional
print, with English print struggling on the ad revenue front. Advertising
remained strong in the smaller towns and cities and local consumption continued
to witness incremental growth, well-supported by local and general election in
the Hindi heartland. Radio too had a good year with better long-term prospects
on the background of expected phase III of licensing, thus expanding the
business size exponentially for all radio players.
Overall, the M and E Industry grew at 11.8% (YoY) in the calendar year
2013 to Rs. 918 Billion (KPMG India Analysis).
Print achieved a moderate growth of 8.5% with radio and digital advertising
growing at 15% and 38.7%, respectively. Contrary to the prevailing trends in
global print media, where there is intense competition from digital media, the
print sector in India is showing a strong upsurge. It is mainly based on print
media's advertising revenues and faith shown by advertisers in this medium.
Most advertisers have backed up the extensive reach and localisation benefits
that print offers. Some of the big spending sectors such as automobile,
education, FMCG, retail, consumer durables and real estate increased their
media spend on print this year. Hindi newspaper led growth trend with 11.5% (YOY)
advertising growth.
Advertising continues to be driving the print with majority 67% revenue
coming from it (KPMG India analysis). However during 2013, majority of players
took a step towards increasing cover prices to bring out balance in
advertisement and circulation mix. As a result, 2013 saw a rise in circulation
revenues by 8.1 % (YoY) for the Industry. The growth of overall print industry
was largely driven by Hindi and vernacular print markets. Hindi market grew by
10.5% while vernacular grew by 10%.
As per FICCI-KPMG report, Print industry is expected to grow at a CAGR
of 9% over the next 5 years, wherein much of the growth will be driven by
advertising revenues.
OPERATIONS AT
GLANCE
Financial Year (FY) 2013-14 provided the much needed upswing after 2
years of relatively lower growth. The Company is pleased to inform that the
performance of all its business regions has been good. With the necessary
strategic platform already set at the start of the year, the Company was able
to capture higher ad revenue from regional markets under various segments.
Dainik Bhaskar Group continues to be highly respected regional news
daily by 19.8million readers across India's fastest growing markets. It
continues to be the largest read newspaper of urban India leading the market
position in legacy markets while strengthening its presence in emerging
pockets. In Maharashtra, the Company launched new editions at Akola and
Amaravati. Divya Marathi maintained strong growth momentum across all 7
editions during the year.
Apart from further building readership in the existing markets, the
Company also entered into the state of Bihar with the launch of Patna edition
in Q4. This launch garnered an overwhelming response and has created a space
and strong position amongst established peers in this region. Results of this
launch have reiterated DBCL's execution capabilities, meticulous pre-survey
planning and thorough pre-launch strategies until seamless final roll out. With
a well-strategized launch campaign built on the lines of unbiased content value
and appealing to diverse readership categories, Dainik Bhaskar has achieved
wide acceptance in Patna.
On the infrastructure front, the Company continued to invest in
upgrading the printing facilities to provide quality product at all the
locations and building efficiencies of advanced technology.
On the corporate front, the Company integrated its internet and
interactive mobile services business which was housed in its wholly-owned
subsidiary "I Media Corp Limited" (IMCL) by demerging the same from
IMCL and merging into DBCL. The demerger, which was approved by the Hon'ble
High Court of Madhya Pradesh, Principal Seat at Jabalpurvide its order dated 27thMarch,
2014, became effective from 1stApril, 2013 (Appointed Date). This
demerger brought the 3 major segments viz. Print, Radio and Internet under one
Company. As a result of this demerger, the Company's wholly-owned subsidiary
"IMCL" now carries out only Events related business.
FUTURE OUTLOOK
During the year gone by, DBCL was able to capture the advertising
revenue opportunities in various markets. The growth in advertising revenues
was mostly driven by yield and partly by volume. The Company is of the opinion
that there is further greater potential in improving the advertising yield and
it is working towards getting the full benefit out of its dominant markets.
Also the concept of Un-Metro is expected to further help attract newer and
additional advertisement spends from national advertisers.
The Company is confident of its business strategies that have visibly
yielded very positive results during FY 2013-14. With continued focus on
product and regular content innovation, the Company will strive to further
improve its competitive strengths in new markets along with maintaining
dominance in existing markets.
STATEMENT OF STANDALONE UNAUDITED FINANCIAL RESULTS
FOR THE QUARTER ENDED 30TH DECEMBER 2014
(Rs.
in millions)
|
Sr. No. |
Particulars |
Quarter Ended |
Quarter Ended |
Nine Months Ended |
|
31.12.2014 |
30.09.2014 |
31.12.2014 |
||
|
Unaudited |
Unaudited |
Unaudited |
||
|
Part I |
|
|
|
|
|
1. |
Income from
Operations |
|
|
|
|
|
a)
Net Sales / Income from Operations |
5478.320 |
4720.980 |
15020.110 |
|
|
b)
Other Operating Income |
67.340 |
81.090 |
219.590 |
|
|
Total
Income from Operations (net) |
5545.660 |
4802.070 |
15239.700 |
|
2. |
Expenditure |
|
|
|
|
|
a)
Cost of materials consumed |
1678.980 |
1620.920 |
4958.680 |
|
|
b)
Purchase of stock-in-trade |
0.000 |
0.000 |
0.000 |
|
|
c) Changes in inventories
of finished goods, work-in-progress and stock-in-trade |
5.900 |
(9.420) |
0.900 |
|
|
d)
Employee benefits expense |
878.990 |
840.000 |
2554.290 |
|
|
e)
Depreciation and amortisation expense |
223.320 |
207.970 |
634.930 |
|
|
f)
Other expenses |
1134.730 |
1115.830 |
3298.330 |
|
|
Total Expenses |
3921.920 |
3775.300 |
1147.130 |
|
3. |
Profit/ (Loss) from Operations
before Other Income, Exchange gain/(loss), Finance costs and Exceptional
items (1-2) |
1623.740 |
1026.770 |
3792.570 |
|
4a. |
Other Income |
28.630 |
36.230 |
159.850 |
|
4b. |
Exchange
Gain / (Loss) (Net) |
0.000 |
0.000 |
0.000 |
|
5. |
Profit /(Loss)
from Ordinary activities before finance costs and Exceptional items (3+4a+4b) |
1652.370 |
1063.000 |
3952.420 |
|
6. |
Finance Costs |
31.810 |
14.520 |
62.060 |
|
7. |
Profit / (Loss) from ordinary activities
after Finance costs but before Exceptional items (5-6) |
1620.560 |
1048.480 |
3890.360 |
|
8. |
Exceptional items |
-- |
-- |
-- |
|
9. |
Profit/ (Loss) from ordinary activities
before tax (7+8) |
1620.560 |
1048.480 |
3890.360 |
|
10. |
Tax expenses |
569.450 |
367.420 |
1366.940 |
|
11. |
Net Profit / (Loss) from ordinary
activities after tax (9-10) |
1051.110 |
681.060 |
2523.420 |
|
12. |
Extraordinary
items |
-- |
-- |
-- |
|
13. |
Net Profit /
(Loss) for the period (11+12) |
1051.110 |
681.060 |
2523.420 |
|
14. |
Paid-up equity share capital (Face Value of Rs. 10 per share) |
1836.310 |
1835.980 |
1836.310 |
|
15. |
Reserve excluding Revaluation reserve |
|
|
|
|
16. |
Earnings Per Share (EPS) before and after extraordinary items (of Rs.
10/- each) a) Basic b) Diluted |
5.72 5.72 |
3.71 3.71 |
13.75 13.75 |
|
17. |
Dividend per
share (per value Rs. 10/- each, fully paid) |
|
|
|
|
|
Interim Dividend |
3.50 |
-- |
3.50 |
|
|
Final Dividend |
-- |
-- |
-- |
|
|
Total Dividend |
3.50 |
-- |
3.50 |
|
|
|
|
|
|
|
Part II |
|
|
|
|
|
A. |
PARTIULARS OF SHAREHOLDINGS |
|
|
|
|
|
Public
Shareholding |
|
|
|
|
|
- Number of Shares |
55140785 |
55108619 |
55140785 |
|
|
- Percentage of Shareholding |
30.03 |
30.02 |
30.03 |
|
|
Promoters and Promoter
Group Shareholding |
|
|
|
|
|
a)
Pledged/Encumbered |
|
|
|
|
|
- Number of Shares |
39750514 |
33147514 |
39750514 |
|
|
- Percentage of Shares (as a % of the Total Shareholding of promoter
and promoter group) |
30.94 |
25.08 |
30.94 |
|
|
- Percentage of Shares (as a % of the Total Share Capital of the
Company) |
21.65 |
18.05 |
21.65 |
|
|
b) Non
Encumbered |
|
|
|
|
|
- Number of Shares |
88739223 |
95342223 |
88739223 |
|
|
- Percentage of Shares (as a % of the Total Shareholding of Promoter
and Promoter Group) |
69.06 |
74.20 |
69.06 |
|
|
- Percentage of Shares (as a % of the Total Share Capital of the
Company) |
48.32 |
51.93 |
48.32 |
|
PARTICULARS |
For the quarter ended 31st December
2014 |
|
B INVESTORS COMPLAINTS |
|
|
Pending at the beginning of the quarter |
Nil |
|
Received during the quarter |
2 |
|
Disposed during the quarter |
2 |
|
Remaining unresolved at the end of the quarter |
Nil |
STANDALONE / CONSOLIDATED STATEMENT OF ASSETS AND LIABILITIES
(Rs. In Millions)
|
Particulars |
As at 31.12.2014 |
|
|
|
Particulars |
|
|
A |
EQUITY AND
LIABILITIES |
|
|
1 |
Shareholder’s Funds |
|
|
|
a) Share Capital |
1836.310 |
|
|
b) Reserves & Surplus |
11339.470 |
|
|
c) Money received against share warrants |
0.000 |
|
|
Sub Total-
Shareholders funds |
13175.780 |
|
2 |
Share application
money pending allotment |
0.140 |
|
3 |
Minority Interest |
0.000 |
|
4 |
Non-current
liabilities |
|
|
|
(a) Long term borrowings |
637.210 |
|
|
(b) Deferred tax liabilities |
839.430 |
|
|
(c) Other long term liabilities |
373.410 |
|
|
Sub Total- Non
Current Liabilities |
1850.050 |
|
5 |
Current liabilities |
|
|
|
(a) Short term borrowings |
460.980 |
|
|
(b) Trade Payables |
1092.150 |
|
|
(c) Other current liabilities |
1592.280 |
|
|
(d) Short term provisions |
991.410 |
|
|
Sub Total- Current
Liabilities |
4136.820 |
|
|
TOTAL-EQUITY AND
LIABILITIES |
19162.790 |
|
B |
ASSETS |
|
|
1 |
Non-current assets |
|
|
|
(a) Fixed assets |
8261.280 |
|
|
(b) Goodwill on consolidation |
19.130 |
|
|
(c) Non Current liabilities |
703.590 |
|
|
(d) Long term loans and advances |
2212.550 |
|
|
(e) Short term Provision |
36.500 |
|
|
Sub-Total- Non current
assets |
11233.050 |
|
2 |
Current assets |
|
|
|
(a) Current Investments |
1350.920 |
|
|
(b) Trade Receivables |
3753.220 |
|
|
(c) Cash and cash equivalents |
1819.910 |
|
|
(d) Short term loans and advances |
976.570 |
|
|
(e) Other current assets |
29.120 |
|
|
Sub-Total- current
assets |
7929.740 |
|
|
TOTAL ASSETS |
19162.790 |
SEGMENT WISE REVENUE, RESULTS AND CAPITAL
EMPLOYED
FOR THE QUARTER ENDED 31st
December 2014
(Rs. in millions)
|
Sr. No. |
Particulars |
Quarter Ended |
Quarter Ended |
Nine Months Ended |
|
31.12.2014 |
30.09.2014 |
31.03.2014 |
||
|
Unaudited |
Unaudited |
Unaudited |
||
|
A |
Segment Revenue |
|
|
|
|
|
a)
Printing and Publishing of newspaper and periodicals |
5188.990 |
4493.200 |
14292.920 |
|
|
b)
Radio |
256.900 |
227.730 |
691.930 |
|
|
c)
Event |
8.660 |
17.480 |
40.130 |
|
|
d)
Internet |
91.770 |
62.580 |
213.210 |
|
|
e)
Power |
0.350 |
2.410 |
4.920 |
|
|
Total |
5546.670 |
4803.400 |
15243.110 |
|
|
|
|
|
|
|
B |
Segment Results |
|
|
|
|
|
Profit/(Loss)
(Before Tax and Interest) For
each Segment |
|
|
|
|
|
a)
Printing and Publishing of newspaper and periodicals |
1577.600 |
1000.670 |
3757.750 |
|
|
b)
Radio |
94.410 |
65.670 |
212.750 |
|
|
c)
Event |
(0.760) |
0.540 |
(0.870) |
|
|
d)
Internet |
(26.610) |
(12.080) |
(49.010) |
|
|
e)
Power |
0.440 |
7.740 |
0.800 |
|
|
Total |
1645.080 |
1062.540 |
3921.420 |
|
|
|
|
|
|
|
|
Less:(i)
Finance Cost |
31.810 |
14.520 |
62.060 |
|
|
(ii) Other Net Unallocable Income /
(Expenses) |
16.460 |
23.110 |
44.720 |
|
|
(iii) Unallcoable income |
(23.570) |
(23.570) |
(75.720) |
|
|
Total Profit Loss Before Taxation |
1620.560 |
1048.480 |
3890.360 |
|
|
|
|
|
|
|
C |
Capital Employed (Segment
Assets - Segment Liabilities) |
|
|
|
|
|
a)
Printing and Publishing of newspaper and periodicals |
14088.860 |
13262.740 |
14088.860 |
|
|
b)
Radio |
403.160 |
357.250 |
403.160 |
|
|
c)
Event |
59.120 |
65.920 |
59.120 |
|
|
d)
Internet |
59.120 |
65.920 |
59.120 |
|
|
e)
Power |
66.370 |
69.770 |
66.370 |
|
|
f)
Unallocated |
(1453.930) |
(877.750) |
(1453.930) |
|
|
Total |
13175.920 |
12891.230 |
13175.920 |
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. 61.75 |
|
|
1 |
Rs. 93.13 |
|
Euro |
1 |
Rs. 70.03 |
INFORMATION DETAILS
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
JYO |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
|
|
PAID-UP CAPITAL |
1~10 |
|
|
OPERATING SCALE |
1~10 |
|
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
|
|
--PROFITABILITY |
1~10 |
|
|
--LIQUIDITY |
1~10 |
|
|
--LEVERAGE |
1~10 |
|
|
--RESERVES |
1~10 |
|
|
--CREDIT LINES |
1~10 |
|
|
--MARGINS |
-5~5 |
|
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
|
|
--LITIGATION |
YES/NO |
|
|
--OTHER ADVERSE INFORMATION |
YES/NO |
|
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
|
|
--EXPORT ACTIVITIES |
YES/NO |
|
|
--AFFILIATION |
YES/NO |
|
|
--LISTED |
YES/NO |
|
|
--OTHER MERIT FACTORS |
YES/NO |
|
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
|
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.