MIRA INFORM REPORT

 

 

Report No. :

307162

Report Date :

12.02.2015

 

IDENTIFICATION DETAILS

 

Name :

GUJARAT MINERAL DEVELOPMENT CORPORATION LIMITED

 

 

Registered Office :

Khanij Bhavan, Near University Ground, 132 FT Ring Road, Vastrapur, Ahmedabad – 380052, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

15.05.1963

 

 

Com. Reg. No.:

04-001206

 

 

Capital Investment / Paid-up Capital :

Rs.636.000 Millions

 

 

CIN No.:

[Company Identification No.]

L14100GJ1963SGC001206

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMG01727F

AHMG00997D

RKTG00713G

BRDG00266A

AHMG02199B

 

 

PAN No.:

[Permanent Account No.]

AAACG7987P

 

 

Legal Form :

A Public Limited Liability Company. The company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

The company principal activity is to explore and develop mineral resources.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Aa (71)

 

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

 

Status :

Excellent

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a state government company.

 

It is old and well established company having good track record.

 

Fundamental of the company seems to be strong and healthy.

 

Trade relations are reported to be fair. Business is active. Payment terms are reported to be regular and as per commitments.

 

The company can be considered good for normal business dealing at usual trade terms and condition.

 

NOTES:

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

 

ECGC Country Risk Classification List – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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

 

Not Available

 

 

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.

 

 

INFORMATION DENIED

 

Management Non Co-operative (91-79-27913200)

 

 

LOCATIONS

 

Registered Office :

Khanij Bhavan, Near University Ground, 132 FT Ring Road, Vastrapur, Ahmedabad – 380052, Gujarat, India

Tel. No.:

91-79-27913200/ 3501/ 1662/ 1680/ 0665/ 0096/ 0465/ 2416/ 2457/ 2443/ 1340

Fax No.:

91-79-27913038/ 1151/ 1454/ 1822/ 0969

E-Mail :

contact@gmdc.com

contact@gmdcltd.com

Website :

www.gmdcltd.com

 

 

PROJECTS:

Lignite Projects

Panandhro (District Kutch)

Rajpardi (District Bharuch)

Tadkeshwar (District Surat)

Mata-No-Madh (District Kutch)

Bhavnagar (District Bhavnagar)

 

Fluorspar Project

Kadipani (District Vadodara)

 

Bauxite Projects

Gadhsisa (District Kutch)

Bhatia (District Jamnagar)

 

Calcination Project

Gadhsisa (District Kutch)

 

Multi-Metal Project

Ambaji (District Banaskantha)

 

Power Project

Nani Chher (District Kutch)

 

Wind Farm Project

Maliya (District Rajkot)

Jodiya (District Jamnagar)

Godsar (District Porbandar)

Bada (District Kutch)

Varvala (District Jamnagar)

Bhanvad (District Jamnagar)

 

Solar Project

Panandhro (District Kutch)

 

Manganese Project

Shivrajpur (District Panchmahal)

 

 

DIRECTORS

 

AS ON 31.03.2014

 

Name :

Shri D.J. Pandian, IAS

Designation :

Chairman

 

Name :

Shri Pankaj Kumar, IAS (From 01.05.2013)

Designation :

Managing Director

 

Name :

Ms. S. Aparna, IAS

Designation :

Director

 

Name :

Shri T. Natarajan, IAS

Designation :

Director

 

 

Name :

Shri Bhadresh Mehta

Designation :

Director

 

 

KEY EXECUTIVES

 

Name :

Shri Joel Evans

Designation :

Company Secretary

 

 

SHAREHOLDING PATTERN

 

AS ON 31.12.2014

 

Category of Shareholder

No. of Shares

Percentage of Holding

(A) Shareholding of Promoter and Promoter Group

 

 

http://www.bseindia.com/images/clear.gif(1) Indian

 

 

Central Government / State Government(s)

235320000

74.00

http://www.bseindia.com/include/images/clear.gifSub Total

235320000

74.00

http://www.bseindia.com/include/images/clear.gif(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

235320000

74.00

(B) Public Shareholding

 

 

http://www.bseindia.com/include/images/clear.gif(1) Institutions

 

 

http://www.bseindia.com/include/images/clear.gifMutual Funds / UTI

19210899

6.04

http://www.bseindia.com/include/images/clear.gifFinancial Institutions / Banks

384036

0.12

http://www.bseindia.com/include/images/clear.gifInsurance Companies

17608243

5.54

http://www.bseindia.com/include/images/clear.gifForeign Institutional Investors

18986444

5.97

http://www.bseindia.com/include/images/clear.gifSub Total

56189622

17.67

http://www.bseindia.com/include/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

4464154

1.40

http://www.bseindia.com/include/images/clear.gifIndividuals

 

 

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital up to Rs.0.100 Million

16895433

5.31

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital in excess of Rs.0.100 Million

2155522

0.68

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

2975269

0.94

http://www.bseindia.com/include/images/clear.gifTrust & Foundation

7130

0.00

http://www.bseindia.com/include/images/clear.gifNon-Resident Indians

2186508

0.69

http://www.bseindia.com/include/images/clear.gifHindu Undivided Families

781631

0.25

http://www.bseindia.com/include/images/clear.gifSub Total

26490378

8.33

Total Public shareholding (B)

82680000

26.00

Total (A)+(B)

318000000

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

0

0.00

http://www.bseindia.com/include/images/clear.gif(1) Promoter and Promoter Group

0

0.00

http://www.bseindia.com/include/images/clear.gif(2) Public

0

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

0

0.00

Total (A)+(B)+(C)

318000000

0.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The company principal activity is to explore and develop mineral resources.

 

 

Products :

Item Code No. (ITC Code)

270220-00

Product Description

Lignite

Item Code No. (ITC Code)

252921-00

Product Description

Fluorspar

Item Code No. (ITC Code)

260600-01

Product Description

Bauxite

Item Code No. (ITC Code)

260600-02

Product Description

Calcined Bauxite

Item Code No. (ITC Code)

-

Product Description

Generation of Electricity

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         Bank of Baroda

·         Dena Bank

·         Vijaya Bank

·         Axis Bank Limited

·         HDFC Bank Limited

·         State Bank of India

·         Union Bank of India

·         IDBI Bank Limited

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

H. K. Shah and Company

Chartered Accountants

 

 

Membership :

--

 

 

Associates :

·         Gujarat Foundation for Entrepreneurial Excellence

 

 

Joint Ventures :

·         Gujarat Jaypee Cement Infrastructure Limited

·         Gujarat Credo Mineral Industries Limited

·         Bhavnagar Energy Co. Limited

·         Aikya Chemicals Private Limited

·         Swarnim Gujarat Flourspar Private Limited

·         Naini Coal Company Limited

 

 

Subsidiary company :

·         Gujarat Mining & Resources Corporation Limited

 

 

Enterprises over which key management personnel are able to exercise significant influence :

·         GMDC Gram Vikas Trust

·         Lakhpat Welfare Society

·         GMDC Science & Research Centre

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

745000000

Equity Shares

Rs.2/- each

Rs. 1490.000 Millions

100000

Preference Shares

Rs.100/- each

Rs. 10.000 Millions

 

 

 

 

 

TOTAL

 

Rs. 1500.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

318000000

Equity Shares

Rs.2/- each

Rs. 636.000 Millions

 

 

 

 

 

The reconciliation of the number of shares outstanding is set out below:

 

Equity Shares

Number of Shares

Number of shares outstanding at the beginning of year

318000000

Add: Shares issued during the year

--

Less : Share bought back

--

Number of shares outstanding at the end of year

318000000

 

The details of shareholder holding more than 5% shares is set out below:

 

Name of Shareholder

Number of Shares

% holding

Governor of Gujarat

235320000

74%

 

The details of Aggregate no. of shares allotted as fully paid up by way of Bonus Shares for the period of immediately preceding five years from the date of balance sheet.

 

Equity Shares

Year of allotment

Shares allotted

Aggregate no. of

Equity Shares alloted as Bonus Shares

2008-09

159000000

 


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

636.000

636.000

636.000

(b) Reserves & Surplus

27988.762

24713.553

19821.264

(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)

28624.762

25349.553

20457.264

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

2871.417

3118.858

2930.407

(c) Other long term liabilities

1691.556

1759.153

1682.363

(d) long-term provisions

2743.308

2295.771

2256.138

Total Non-current Liabilities (3)

7306.281

7173.782

6868.908

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

647.704

634.607

670.377

(c) Other current liabilities

1670.786

2717.962

2951.910

(d) Short-term provisions

1200.263

1168.667

1202.771

Total Current Liabilities (4)

3518.753

4521.236

4825.058

 

 

 

 

TOTAL

39449.796

37044.571

32151.230

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

18606.937

17775.474

17533.194

(ii) Intangible Assets

16.835

26.904

44.612

(iii) Capital work-in-progress

111.811

241.011

63.019

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

2603.475

1827.800

1326.588

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

5133.037

5234.800

3123.622

(e) Other Non-current assets

0.000

82.400

72.722

Total Non-Current Assets

26472.095

25188.389

22163.757

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

471.577

392.746

654.001

(c) Trade receivables

518.130

398.330

443.986

(d) Cash and cash equivalents

418.388

568.446

564.415

(e) Short-term loans and advances

11487.206

10414.260

8325.071

(f) Other current assets

82.400

82.400

0.000

Total Current Assets

12977.701

11856.182

9987.473

 

 

 

 

TOTAL

39449.796

37044.571

32151.230

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

12896.651

16746.849

16306.985

 

 

Other Income

1454.161

1554.812

732.382

 

 

TOTAL                                              (A)

14350.812

18301.661

17039.367

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

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

(114.762)

6.343

36.254

 

 

Employee Benefits Expenses

970.859

1044.015

1081.346

 

 

Other Expenses

5953.164

6836.779

7586.973

 

 

Exceptional Items

0.000

203.812

0.000

 

 

TOTAL                                              (B)

6809.261

8090.949

8704.573

 

 

 

 

 

 

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

7541.551

10210.712

8334.794

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.000

0.000

74.487

 

 

 

 

 

 

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

7541.551

10210.712

8260.307

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

1245.650

1173.840

1083.329

 

 

 

 

 

 

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

6295.901

9036.872

7176.978

 

 

 

 

 

Less

TAX                                                                  (H)

1904.559

3028.451

2308.650

 

 

 

 

 

 

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

4391.342

6008.421

4868.328

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2456.490

1564.201

1304.636

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Final Dividend

954.000

954.000

954.000

 

 

Dividend Distribution Tax

162.133

162.132

154.763

 

 

Amount Transferred to General Reserve

2500.000

4000.000

3500.000

 

BALANCE CARRIED TO THE B/S

3231.699

2456.490

1564.201

 

 

 

 

 

 

IMPORTS - COMPONENTS AND SPARES

9.238

8.839

39.299

 

 

 

 

 

 

Earnings Per Share (Rs.)

13.81

18.89

15.31

 

 

QUARTERLY RESULTS

(Rs. In Millions)

Particulars

 

 

30.06.2014

(Unaudited)

30.09.2014

(Unaudited)

 

 

1st Quarter

2nd Quarter

Net Sales

 

4238.800

2681.500

Total Expenditure

 

2277.800

1946.800

PBIDT (Excluding Other Income)

 

1961.000

734.800

Other Income

 

315.400

346.200

Operating Profit

 

2276.400

1081.000

Interest

 

0.000

0.000

PBDT

 

2276.400

1081.000

Depreciation

 

293.400

303.600

Profit Before Tax

 

1983.000

777.400

Tax

 

677.600

225.900

Profit After Tax

 

1305.400

551.400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

34.05

35.88

29.85

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

58.48

60.97

51.11

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

17.14

25.84

23.33

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.22

0.36

0.35

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.69

2.62

2.07

 

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

636.000

636.000

636.000

Reserves & Surplus

19821.264

24713.553

27988.762

 

0.000

0.000

0.000

Net worth

20457.264

25349.553

28624.762

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

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

16306.985

16746.849

12896.651

 

 

2.697

(22.991)

 

 

 

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

16306.985

16746.849

12896.651

Profit

4868.328

6008.421

4391.342

 

29.85%

35.88%

34.05%

 

 

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

No

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

REVIEW OF THE OPERATIONS

 

During the year, subject operated five lignite mines, namely, Panandhro, Mata-No-Madh, Rajpardi, Tadkeshwar and Bhavnagar Lignite Mines. Inspite of stiff competition from alternate fuels such as petcoke and imported coal, the total lignite sales were sustained and during the year 2013-14, 83.98 lakhs MT of lignite were produced from these mines.

 

 

MANAGEMENT DISCUSSION AND ANALYSIS

 

Business Overview

 

Overview of Indian Economy:

 

India’s GDP is expected to grow at 5.2-5.7 per cent in this fiscal year (2014-15) (as per NCAER). The higher growth of 5.7 per cent is conditional on pick up of investment spending.

 

Following the slowdown induced by the global financial crisis in 2008-09, the Indian economy responded strongly to fiscal and monetary stimulus and achieved a growth rate of 8.6 per cent and 9.3 per cent respectively in 2009-10 and 2010-11, but due to a combination of both external and domestic factors, the economy decelerated growing at 6.2%, 5% and 4.9% in 2011-12, 2012-13 and 2013-14 respectively.

 

Gross Domestic Product (GDP) is a key indicator by which a nation’s economic performance is gauged. Economic policies bring about pronounced changes in the industrial climate, foreign trade, domestic and international taxation policies, monetary exchange rates, etc., that have overreaching effects on the overall growth of an economy. GDP at factor cost at constant (2004-05) prices in the year 2013-14 was estimated to ` 57.42 lakh crore, showing a growth rate of 4.7 percent over the First Revised Estimates of GDP for the year 2012-13 of ` 54.82 lakh crore, released on 31st January 2014.

 

In the case of ‘mining and quarrying’, the Index of Industrial Production of Mining registered a decline of 0.8 percent during 2013-14, as against the decline of 2.2 percent during April- November, 2013. Production of coal and crude oil registered growth rates of 0.8 percent and (-) 0.2 percent in 2013-14 as compared to growth rates of 1.2 percent and (-) 0.6 percent during April to December, 2013. The growth of ‘mining & quarrying’ is now estimated at (-) 1.4 percent.

 

With an estimated GDP of approximately US $4.78 trillion in 2012, on a purchasing power parity basis, India is one of the largest economies in the world India is also one of the fastest growing economies in the world.

 

 

Overview of Indian Mining Sector

 

Mining and minerals industry is one of the major contributors to economic growth in India. It is a large and important sector with value of mineral production of around USD 36.3 billion (FY14 estimates). Mining sector plays a significant role in providing raw material security for the country. The country is endowed with huge resources of many metallic and nonmetallic minerals. India produces as many as 87 minerals, which include 4 fuels, 10 metallic minerals, 47 non-metallic minerals, 3 atomic minerals and 23 minor minerals. These minerals have a wide application in various industries.

 

Increased thrust to globalization and opening up of the economy to private participation has led to increased strategic importance of the sector. Currently, the Indian Mining Industry is dominated by large state owned mining companies. The share of state owned companies by value of output is 72 per cent. However, this share differs significantly across sectors, for example, it is 92 per cent in coal, whereas only 31 per cent in iron ore. As the sector is expected to grow significantly in the coming years, private sector is increasingly attracted to the sector.

 

 

Industry Structure and Developments

 

The total value of mineral production (excluding atomic minerals) during 2013-14 has been estimated at Rs.2271760.000 Millions indicating a marginal increase of 1.99% from last year.

 

During year 2013-14, estimated value for fuel minerals account for Rs.15564.600 Millions or 68.51% of mineral production. The value of production of metallic minerals stood at Rs.372130.000 Millions or 16.39% of the total value of production and nonmetallic minerals including minor minerals contributed to Rs.343170.000 Millions or 15.10% of the total value. The provisional value of minerals and ores exported during the year 2012-13 was Rs.1597470.000 Millions whereas the value of import was Rs.11241370.000 Millions.

 

The index of mineral production (base 2004-05=100) for the year 2012-13 was 125.46. The index of mineral production has further declined to 118.2 for 2013-14. The index of mineral production has shown a decline of about 1.3% in fuel minerals and 15.8% in metallic minerals in 2012-13. However there was an increase of 5.2% in non-metallic minerals in 2012-13 over the previous year.

 

 

Outlook

 

GMDC’s strategic thrust is outlined by expansion of activities on three fronts, namely, venturing into value added services; increasing the geographical reach, and diversifying operations in other sectors such as power generation.

 

The future goals of GMDC are as below.

 

·         To commence lime stone production.

·         To double the no. of joint ventures based on new minerals for value addition.

·         Setting Up world class International Centre for Mining Safety and Automation- iCEM and Entrepreneurshipi CREATE with various national and international, industry and academic partner

·         Underground Coal Gasification (UCG) Project

·         Exploration of Business Opportunity in Beach Sand Mining, Bio Fertilizer and Bio-Fuel.

·         Business in Lignite Transportation through authorized transporters

 


STANDALONE UNAUDITED FINANCIAL RESULTS FOR THE QUARTER / HALF YEAR ENDED 30TH SEPTEMBER 2014

 (Rs. In Millions)

Particulars

3 Months Ended

3 Months Ended

Half Year Ended

 

30.09.2014

30.06.2014

30.09.2014

 

UNAUDITED

1. Income from operations

 

 

 

a) Net sales/ Income from operation (net of excise duty)

2681.531

4238.785

6920.316

b) Other operating income

--

--

--

Total income from Operations(net)

2681.531

4238.785

6920.316

2.Expenditure

 

 

 

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

(16.896)

11.603

(5.293)

b)    Employees benefit expenses

230.967

236.380

467.347

c)     Depreciation and amortization expenses

303.610

293.360

596.970

d)    Expenses for Overburden Removal, Loading of Lignite & Mining Expenses

838.771

1094.491

1933.252

e)     Plant Operation Charges

148.427

78.627

227.054

f)     Royalty, Dead Rent & Surface Rent

111.823

194.779

306.602

g)    Power, Fuel & Stores Consumption

87.663

183.461

271.124

h)     Clean Energy Cess

150.022

130.212

280.234

i)      Operational & Other Expenses

169.770

133.454

303.224

j)      Mine Closure Expenses

136.041

132.051

268.092

k)     VRS Expenses

15.871

82.750

98.621

l)      CSR Expense

74.300

0.000

74.300

Total expenses

2250.369

2571.158

4821.527

3. Profit from operations before other income and financial costs

431.162

1667.627

2098.789

4. Other income

346.201

315.384

661.585

5. Profit from ordinary activities before finance costs

777.363

1983.011

2760.374

6. Finance costs

--

--

--

7. Net profit/(loss) from ordinary activities after finance costs but before exceptional items

777.363

1983.011

2760.374

8. Exchange Currency Fluctuation Loss/ (Gain)

--

--

--

9. Profit from ordinary activities before tax Expense:

777.363

1983.011

2760.374

10.Tax expenses

225.928

677.595

903.523

11.Net Profit / (Loss) from ordinary activities after tax (9-10)

551.435

1305.416

1856.851

12.Extraordinary Items (net of tax expense)

--

--

--

13.Net Profit / (Loss) for the period (11 -12)

551.435

1305.416

1856.851

14.Paid-up equity share capital (Nominal value Rs.10/- per share)

636.000

636.000

636.000

15. Reserve excluding Revaluation Reserves as per balance sheet of previous accounting year

 

 

 

16.i) Earnings per share (before extraordinary items) of Rs.10/- each) (not annualised):

 

 

 

(a) Basic and diluted

1.73

4.11

5.84

 

 

 

 

A. Particulars of shareholding

 

 

 

1. Public Shareholding

 

 

 

- Number of shares

82680000

82680000

82680000

- Percentage of shareholding

26%

26%

26%

2. Promoters and Promoters group Shareholding-

 

 

 

a) Pledged /Encumbered

 

 

 

Number of shares

--

--

--

Percentage of shares (as a % of total shareholding of the promoter and promoter group)

--

--

--

Percentage of shares (as a % of total share capital of the company)

--

--

--

 

 

 

 

b) Non  Encumbered

 

 

 

Number of shares

235320000

235320000

235320000

Percentage of shares (as a % of total shareholding of the promoter and promoter group)

100%

100%

100%

Percentage of shares (as a % of total share capital of the company)

74%

74%

74%

 

 

 

 

 

B. Investor Complaints

 

 

Pending at the beginning of the quarter

--

 

Receiving during the quarter

--

 

Disposed of during the quarter

--

 

Remaining unreserved at the end of the quarter

--

 

 

 

SEGMENT WISE REVENUE, RESULTS AND CAPITAL EMPLOYED UNDER CLAUSE 41 OF THE LISTING AGREEMENT FOR THE QUARTER / HALF YEAR ENDED 30TH SEPTEMBER 2014

 

 (Rs. In Millions)  

Particulars

3 Months Ended

3 Months Ended

Half Year Ended

 

30.09.2014

30.06.2014

30.09.2014

 

UNAUDITED

1. Segment Revenue

 

 

 

a) Mining

2012.161

3413.146

5425.307

b) Power

911.148

1009.031

1920.179

Total segment revenue

2923.309

4422.177

7345.486

Un-allocable corporate revenue

4.417

3.215

7.632

Total income from operations (net sales)

2927.726

4425.392

7353.118

 

 

 

 

2. Segment Results

 

 

 

a) Mining

433.143

1341.242

1774.385

b) Power

136.371

405.220

542.591

Total segment results

569.514

1747.462

231.976

Un-allocable corporate results

(138.126)

(58.176)

(196.302)

 

431.388

1689.286

2120.674

Add: Finance Costs

288.915

293.725

582.640

Add: Dividend Income

57.060

0.000

57.060

Total Profit Before Tax

777.363

1983.011

2760.374

 

 

 

 

3. Capital Employed

 

 

 

(Segment Assets – Segment Liabilities)

 

 

 

a) Mining

(223.538)

(303.651)

(223.536)

b) Power

16685.348

17018.848

16685.348

 

16461.809

16715.196

16461.809

Un-allocable Capital employed

13219.464

13180.545

13219.464

Total Capital Employed

29681.273

29895.742

29681.273

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STANDALONE STATEMENT OF ASSTES AND LIABILITIES AS ON 30.09.2014

Rs. In Millions

SOURCES OF FUNDS

 

 

 

30.09.2014

(Unaudited)

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

 

636.000

(b) Reserves & Surplus

 

 

29781.400

Sub-total Shareholders’

 

 

30417.400

 

 

 

 

(2) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

 

0.000

(b) Deferred tax liabilities (Net)

 

 

2648.900

(c) Other long term liabilities

 

 

1653.100

(d) long-term provisions

 

 

3002.700

Sub-total of Non-Current liabilities

 

 

7304.700

 

 

 

 

(3) Current liabilities

 

 

 

(a) Short term borrowings

 

 

0.000

(b) Trade payables

 

 

616.700

(c) Other current liabilities

 

 

1469.200

(d) Short-term provisions

 

 

216.700

Sub-total of Current liabilities

 

 

2302.600

 

 

 

 

TOTAL

 

 

40024.700

 

 

 

 

II.             ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

Tangible Assets

 

 

18282.800

Intangible Assets

 

 

15.900

Capital Work-in-progress

 

 

180.700

(b) Non-Current investments

 

 

2703.500

(c) Deferred tax assets (net)

 

 

0.000

(d) Long term loans and advances

 

 

4294.200

(e) Other non-current assets

 

 

0.000

Sub-total of Non-Current Assets

 

 

6997.700

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

 

0.000

(b) Inventories

 

 

488.700

(c) Trade receivables

 

 

471.300

(d) Cash and cash equivalents

 

 

328.400

(e) Short-term loans and advances

 

 

13218.000

(f) Other current assets

 

 

41.200

Sub-total of Current Assets

 

 

14547.600

 

 

 

 

TOTAL

 

 

40024.700

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90102708

06/02/2003

11,160,000,000.00

Power Finance Corporation of India

Chandralok, 36; Janpath, New Delhi, Delhi - 110001, India

-

2

90099549

31/07/2002

100,000,000.00

Abu Dhabi Commercial Bank Limited

Rehmat Manzil; 75-B Veer Nariman Road, Mumbai, Maharashtra - 400020, India

-

3

90099521

31/05/2002

250,000,000.00

Union Bank of India

Industrial Finance Branch, Ahmedabad, Gujarat - 380009, India

-

4

90099520

23/05/2002

300,000,000.00

Bank of India

Ahmedabad Corporate Banking Branch, Bank of India Building; 2nd Floor; Bhadra, Ahmedabad, Gujarat - 380009, India

-

5

90099494

22/03/2002

100,000,000.00

The Karur Vysya Bank Limited

Ashram Road Branch, Ahmedabad, Gujarat - 380009, India

-

 

 


FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

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

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.15

UK Pound

1

Rs.94.72

Euro

1

Rs.70.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

8

OPERATING SCALE

1~10

8

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

8

--PROFITABILITY

1~10

8

--LIQUIDITY

1~10

8

--LEVERAGE

1~10

8

--RESERVES

1~10

8

--CREDIT LINES

1~10

8

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

71

 

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

 

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

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

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

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

 

Unlimited

71-85

Aa

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

 

Large

56-70

A

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

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

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

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NB

NEW BUSINESS

 

 

 

 

 

 

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

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