MIRA INFORM REPORT

 

 

Report No. :

350836

Report Date :

28.11.2015

 

IDENTIFICATION DETAILS

 

Name :

INDO RAMA SYNTHETICS (INDIA) LIMITED

 

 

Registered Office :

A 31, MIDC Industrial Area, Butibori, Nagpur – 441112, Maharashtra

Tel. No.:

91-7104-663000/ 01

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

28.04.1986

 

 

Com. Reg. No.:

11-166615

 

 

Capital Investment / Paid-up Capital :

Rs.1518.200 Million

 

 

CIN No.:

[Company Identification No.]

L17124MH1986PLC166615

 

 

IEC No.:

0588000914

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BPLI00021A

 

 

PAN No.:

[Permanent Account No.]

AAACI1530L

 

 

Legal Form :

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

 

 

Line of Business :

Subject is a manufacturer of Polyester Filament Yarn (PFY), Polyester Staple Fibre (PSF), Draw Texturised Yarn (DTY) and Chips, and also engaged in power generation, which is used primarily for captive consumption.

 

 

No. of Employees :

1514 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established and second largest polyester producer in India having satisfactory track.

 

The ratings take into consideration the established track record and market position along with several technical collaborations with companies like DuPont of USA, Toyobo of Japan, Zimmer AG of Germany and more.

 

However, the company possesses a moderate financial profile marked by an acceptable net worth base along with highly accrued trade payables in FY15.

 

Management has marginal increase In its sales revenue whereas has reported a loss from its operations in FY14 and FY15.

 

However, the rating takes into consideration, the various initiative undertaken by the management, in order to bring the business operation on track.

 

Trade relation are fair. Business is active. Payment terms are reported as slow but correct.

 

In view of established track record of two decades and experienced promoters, the subject can be considered for 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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 = BBB-

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

March 12, 2015

 

Rating Agency Name

CARE

Rating

Short term bank facilities = A3

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

March 12, 2015

 

 

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 31-03-2015.


 

INFORMATION PARTED BY

 

Name :

Mr. Shrikant

Designation :

Accounts Department

Contact No.:

91-7104-663000

Date :

25.11.2015

 

 

LOCATIONS

 

Registered Office / Manufacturing Complex :

A 31, MIDC Industrial Area, Butibori, Nagpur – 441112, Maharashtra, India

Tel. No.:

91-7104-663000/ 01

Fax No.:

91-7104-663200

E-Mail :

jayant.sood@indorama-ind.com

corp@indorama-ind.com

Website :

www.indoramaindia.com

 

 

Corporate Office :

20th Floor, DLF Square, DLF Phase II, NH 8, Gurgaon – 122002, Haryana, India

Tel. No.:

91-124-4997000 / 4997015

Fax No.:

91-124-4997070

E-Mail :

exports@indorama-ind.com  

 

 

Marketing Offices :

Located At :

 

  • Bhilwara
  • Hyderabad
  • Silvassa
  • Coimbatore
  • Kolkata
  • Surat
  • Erode
  • Ludhiana
  • Gurgaon
  • Mumbai

 

 

DIRECTORS

 

As on 31.03.2015

 

Name :

Mr. Mohan Lal Lohia

Designation :

Chairman Emeritus

Address :

Ocean Tower 2, 37th Floor, 75 Soi Sukumvit 19 Asoke Road, Klongtoey, Bangkok, Thailand 

 

 

Name :

Mr. Om Prakash Lohia

Designation :

Chairman and Managing Director

Address :

R-69, GK-I, New Delhi – 110048, India

Date of Birth / Age :

65 Years

Qualification :

B.Com

 

 

Name :

Mr. Vishal Lohia

Designation :

Whole-time Director

Address :

R-69, Greater Kailash Part-1, New Delhi – 110048, India

Date of Birth / Age :

37 Years

Qualification :

Bachelors’ Degree in Finance and Economics, United States of America

 

 

Name :

Mr. Anant Kishore

Designation :

Whole-time Director and CEO

Date of Birth / Age :

67 Years

Qualification :

B.SC., Chem. Engineering, PGDB and IM

 

 

Name :

Mr. Ashok Kumar Ladha

Designation :

Non-executive Independent Director

Address :

8th Floor, Birla Tower, 25, B.K. Road, New Delhi – 110001, India

 

 

Name :

Dr. Arvind Pandalai

Designation :

Non-executive Independent Director

Address :

B-260, Ganpat Andalkar Block, Asiad Village, Khel Gaon Marg, New Delhi – 110049, India

 

 

Name :

Suman Jyoti Khaitan

Designation :

Non-executive Independent Director

 

 

Name :

Ranjana Agarwal

Designation :

Non-executive Independent Director

 

 

KEY EXECUTIVES

 

Name :

Mr. Jayant K Sood

Designation :

Company Secretary and Head Corporate

 

 

Corporate Executives :

Name :

Mr. Anant Kishore

Designation :

Whole-time Director and Chief Executive Officer

 

 

Name :

Mr. Sanjeev Aggarwal

Designation :

President and Chief Financial Officer

Date of Birth / Age :

48 Years

Qualification :

B.Com., CA

 

 

Name :

Mr. Mukul Dixit

Designation :

President and Site Head

 

 

Name :

Mr. Arvind Gupta

Designation :

Marketing Head

 

 

SHAREHOLDING PATTERN

 

As on 30.09.2015

 

Category of Shareholder

Total No. of Shares

Total Shareholding as a % of Total No. of Shares

(A) Shareholding of Promoter and Promoter Group

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

 

 

http://www.bseindia.com/include/images/clear.gifIndividuals / Hindu Undivided Family

53288568

37.65

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

4329204

3.06

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

57617772

40.71

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

 

 

http://www.bseindia.com/include/images/clear.gifIndividuals (Non-Residents Individuals / Foreign Individuals)

961724

0.68

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

43288057

30.59

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

44249781

31.26

Total shareholding of Promoter and Promoter Group (A)

101867553

71.98

 

 

 

(B) Public Shareholding

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

 

 

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

10556

0.01

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

2252106

1.59

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

4006850

2.83

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

14184884

10.02

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

20454396

14.45

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

 

 

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

2714668

1.92

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

 

 

Individual shareholders holding nominal share capital up to Rs.0.100 Million

7883920

5.57

Individual shareholders holding nominal share capital in excess of Rs.0.100 Million

8611145

6.08

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

19209733

13.57

Total Public shareholding (B)

39664129

28.02

Total (A)+(B)

141531682

100.00

 

 

 

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

 

 

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

0

0.00

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

10290560

0.00

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

10290560

0.00

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

151822242

0.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is a manufacturer of Polyester Filament Yarn (PFY), Polyester Staple Fibre (PSF), Draw Texturised Yarn (DTY) and Chips, and also engaged in power generation, which is used primarily for captive consumption.

 

 

Products / Services :

Product / Service Description

NIC Code

Polyester Staple Fibre

55032000

Polyester Filament Yarn

54024200

Draw Texturised Yarn

54023300

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

PRODUCTION STATUS = NOT AVAILABLE

 


 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

1514 (Approximately)

 

 

Bankers :

Banker Name

Axis Bank Limited

Branch Address

2nd Floor, Red Fort Capital Parsvnath Tower, Bhai Veer Singh Marg, Near Gole Market, New Delhi - 110001, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

  • Bank of India
  • HDFC Bank Limited
  • Oriental Bank of Commerce, Large Corporate Branch, GF and FF, Harsha Bhawan, Connaught Place, New Delhi - 110001, India
  • Punjab National Bank
  • State Bank of Travancore, Commercial Branch, Travancore House, K.G Marg, New Delhi - 110001, India
  • IKB Deutsche Industriebank AG, Wilhelm-Botzkes-Str.1, 40474 Dusseldorf., Federal Republic of Germany, Dusseldorf, - 40474, Germany
  • State Bank of India, 5, Sai Complex, Bharat Nagar, Amravati Road, Post Box No. 401, Nagpur, Maharashtra - 440033, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2015

As on

31.03.2014

LONG TERM BORROWING

 

 

Loans from banks

 

 

Term loans

 

 

- Rupee loans

717.800

918.200

- Foreign currency loans

359.200

810.200

SHORT TERM BORROWING

 

 

Loans repayable on demand

 

 

From banks

 

 

Cash credit and working capital facilities

2049.400

2458.500

Total

3126.400

4186.900

 

Note:

 

Nature of security

 

Cash credit and other working capital facilities from banks are secured by way of hypothecation of stocks of raw materials, work-inprogress, finished goods, stores and spares, packing material, goods at port/in transit/under shipment, outstanding money, book debts, receivables and other current assets of the Company, both present and future. These are further secured by a second charge on all the immovable properties of the Company, both present and future.

 

Auditors :

 

Name :

B S R and Associates

Chartered Accountants

Address :

Gurgaon, Haryana, India

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Wholly owned subsidiaries :

  • Indo Rama Renewables Limited (‘IRRL’)
  • Indo Rama Renewables Porbandar Limited
  • Indo Rama Renewables Ramgarh Limited
  • Indo Rama Renewables Jath Limited

 

 

Enterprises over which key management personnel or their relatives have significant influence :

  • Indorama Petrochem Limited
  • Thailand T P T Petrochemicals Public Co. Limited
  • Thailand PT. Indorama Petrochemicals
  • Indonesia P.T. Indo Rama Synthetics TBK, Jakarta

 

 

Enterprises having significant influence :

Brookgrange Investments Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2015

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

185000000

Equity Shares

Rs.10/- each

Rs.1850.000 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

151822242

Equity Shares

Rs.10/- each

Rs.1518.200 Million

 

During the current year and in the previous year, there have been no movements in the number of outstanding equity shares.

 

The Company has only one class of equity shares, having a par value of Rs.10 per share. Each shareholder is eligible to one vote per share held, except for shares held against Global Depository Receipts (GDR). The dividend proposed, if any, by the Board of Directors is subject to approval of shareholders in the ensuing Annual General Meeting, except in case of interim dividend. The repayment of equity share capital in the event of liquidation and buy back of shares are possible subject to prevalent regulations. In the event of liquidation, normally the equity shareholders are eligible to receive the remaining assets of the Company after distribution of all preferential amounts, in proportion to their shareholding.

 

Shares in the Company held by each shareholder holding more than 5% shares (also refer to note 4 below) are as under:-

Name of the Shareholder

As at 31 March 2015

No. of Shares

Percentage held

Brookgrange Investments Limited

43288057

28.51

Mr. Om Prakash Lohia (Chairman and Managing Director)

35378350

23.30

Mrs. Urmila Lohia

15855314

10.44

APMS Investment Fund Limited (Formerly known as Mavi Investment Limited)

12652175

8.33

Total

107173896

70.58

 

Above equity shares of Rs.10 each include 10290560 equity shares (representing 6.78% of total number of shares), outstanding against 1286320 Global Depository Receipts (GDR), each GDR comprising 8 underlying fully paid up equity shares of Rs.10 each [previous year 10291360 equity shares (representing 6.78% of total number of shares), outstanding against 1286420 GDRs]. Since, the same are held by depository, details of individual beneficiaries is not available with the Company.


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2015

31.03.2014

31.03.2013

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1518.200

1518.200

1518.200

(b) Reserves & Surplus

4020.900

4418.900

4566.300

(c) Money received against share warrants

0.000

0.000

203.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

5539.100

5937.100

6287.500

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1077.000

1728.400

1475.700

(b) Deferred tax liabilities (Net)

1729.600

1860.300

2070.900

(c) Other long term liabilities

6.400

8.300

8.400

(d) long-term provisions

199.000

181.400

149.300

Total Non-current Liabilities (3)

3012.000

3778.400

3704.300

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2049.400

2458.500

3427.200

(b) Trade payables

5428.500

5306.500

5360.300

(c) Other current liabilities

1240.100

1481.400

1341.200

(d) Short-term provisions

211.300

204.300

278.500

Total Current Liabilities (4)

8929.300

9450.700

10407.200

 

 

 

 

TOTAL

17480.400

19166.200

20399.000

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9385.600

10592.900

11720.800

(ii) Intangible Assets

0.500

4.300

9.400

(iii) Capital work-in-progress

32.200

1.700

26.500

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

398.500

369.900

369.900

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1232.300

1198.200

805.100

(e) Other Non-current assets

80.500

76.100

196.100

Total Non-Current Assets

11129.600

12243.100

13127.800

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

42.800

41.900

103.000

(b) Inventories

2734.800

2936.100

3036.000

(c) Trade receivables

1150.000

1117.900

875.300

(d) Cash and cash equivalents

556.800

429.400

369.400

(e) Short-term loans and advances

696.000

807.800

1399.600

(f) Other current assets

1170.400

1590.000

1487.900

Total Current Assets

6350.800

6923.100

7271.200

 

 

 

 

TOTAL

17480.400

19166.200

20399.000

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

27613.800

26374.500

29101.300

 

Other Income

98.100

2356.800

2407.800

 

TOTAL

27711.900

28731.300

31509.100

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

21928.400

21250.700

24266.200

 

Purchases of Stock-in-Trade

0.000

0.000

4.600

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(398.400)

905.700

84.600

 

Employees benefits expense

920.900

844.100

812.400

 

Other expenses

3938.500

3284.900

3516.800

 

TOTAL

26389.400

26285.400

28684.600

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

1322.500

2445.900

2824.500

 

 

 

 

 

Less

FINANCIAL EXPENSES

433.800

352.300

445.100

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

888.700

2093.600

2379.400

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

1171.600

1351.200

1579.900

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE EXCEPTIONAL ITEMS AND TAX

(282.900)

742.400

799.500

Less/ Add

Exceptional Items

 

 

 

 

Foreign exchange fluctuation gain / (Loss)

(150.200)

995.100

392.600

 

Loss on account of write down of inventories

207.500

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(340.200)

(252.700)

406.900

 

 

 

 

 

Less

TAX

(124.900)

(170.900)

(5.700)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(215.300)

(81.800)

412.600

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

1822.500

2081.900

1846.900

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Proposed Dividend on Equity Shares

151.800

151.800

151.800

 

Corporate Tax on Proposed Dividend

30.900

25.800

25.800

 

Total

182.700

177.600

177.600

 

 

 

 

 

 

Balance Carried to the B/S

1424.500

1822.500

2081.900

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

5967.200

6856.200

7498.600

 

Dividend

5.200

28.800

104.600

 

Sale of current investments (Gross consideration)

9.200

2418.600

2080.700

 

TOTAL EARNINGS

5981.600

9303.600

9683.900

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

13312.900

16258.400

14991.600

 

Packing material

2.600

0.000

1.500

 

Stores and spares

39.800

90.600

61.500

 

Capital Goods

22.300

5.200

36.600

 

TOTAL IMPORTS

13377.600

16354.200

15091.200

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(1.42)

(0.54)

2.72

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

599.000

923.300

757.500

Cash generated from operations

1824.500

(897.600)

(208.900)

Net cash flow used in operating activities

1819.400

(925.500)

(272.200)

 

 

QUARTERLY RESULTS

 

Particulars

(Unaudited)

30.06.2015

30.09.2015

1st Quarter

2nd Quarter

Net Sales

6424.800

6322.100

Total Expenditure

6099.300

6235.900

PBIDT (Excl OI)

325.500

86.200

Other Income

15.200

12.800

Operating Profit

340.700

99.000

Interest

105.800

137.800

Exceptional Items

 32.700

(360.300)

PBDT

267.600

(399.100)

Depreciation

202.700

190.900

Profit Before Tax

64.900

(590.000)

Tax

15.800

(151.000

Provisions and contingencies

0.000

0.000

Profit After Tax

49.100

(439.000)

Extraordinary Items

0.000

0.000

Prior Period Expenses

0.000

0.000

Other Adjustments

0.000

0.000

Net Profit

49.100

(439.000)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT/Sales)

(%)

(0.78)

(0.31)

1.42

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

4.79

9.27

9.71

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(2.00)

(1.34)

2.03

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.06)

(0.04)

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.67

0.86

0.90

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.71

0.73

0.70

 

STOCK PRICES

 

Face Value

Rs.10.00/-

Market Value

Rs.31.05 /- (BSE)

 

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

1518.200

1518.200

1518.200

Reserves & Surplus

4566.300

4418.900

4020.900

Net worth

6084.500

5937.100

5539.100

 

 

 

 

long-term borrowings

1475.700

1728.400

1077.000

Short term borrowings

3427.200

2458.500

2049.400

Current Maturities of Long Term Debt

757.500

923.300

599.000

Total borrowings

5660.400

5110.200

3725.400

Debt/Equity ratio

0.930

0.861

0.673

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

29101.300

26374.500

27613.800

 

 

(9.370)

4.699

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

29101.300

26374.500

27613.800

Profit

412.600

(81.800)

(215.300)

 

1.42%

(0.31%)

(0.78%)

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

----------------------

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

Yes

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

----------------------

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

----------------------

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

32

Litigations that the firm/promoter involved in

----------------------

33

Market information

----------------------

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10600306

06/10/2015

200,000,000.00

AXIS BANK LIMITED

2ND FLOOR, RED FORT CAPITAL PARSVNATH TOWER, BHAI VEER SINGH MARG, NEAR GOLE MARKET, NEW DELHI - 110001, INDIA

C69011971

2

10578665

06/07/2015

300,000,000.00

ORIENTAL BANK OF COMMERCE

LARGE CORPORATE BRANCH, GF AND FF, HARSHA BHAWAN, CO 
NNAUGHT PLACE, NEW DELHI - 110001, INDIA

C58278003

3

10577112

08/06/2015

700,000,000.00

STATE BANK OF INDIA

5, SAI COMPLEX, BHARAT NAGAR, AMRAVATI ROAD, POST 
BOX NO. 401, NAGPUR - 440033, MAHARASHTRA, INDIA

C57559858

4

10468964

03/01/2014

250,000,000.00

STATE BANK OF TRAVANCORE

COMMERCIAL BRANCH , TRAVANCORE PALACE, K.G MARG, NEW DELHI - 110001, INDIA

B93028843

5

10341105

20/01/2012

240,000,000.00

ORIENTAL BANK OF COMMERCE

E-BLOCK, HARSHA BHAWAN, CONNAUGHT PLACE, NEW DELHI - 110001, INDIA

B34538363

6

10062641

23/07/2015 *

750,000,000.00

STATE BANK OF TRAVANCORE

COMMERCIAL BRANCH,, TRAVANCORE HOUSE, K.G MARG, 
NEW DELHI - 110001, INDIA

C60664026

7

90210703

19/12/2006 *

952,496,718.75

IKB DEUTSCHE INDUSTRIEBANK AG

WILHELM-BOTZKES-STR.1, 40474 DUSSELDORF., FEDERAL 
REPUBLIC OF GERMANY, DUSSELDORF, - 40474, GERMANY

-

8

80016712

19/12/2006 *

222,343,000.00

IKB DEUTSCHE INDUSTRIEBANK AG

WILHELM-BOTZKES-STR.1, 40474 DUSSELDORF., FEDERAL 
REPUBLIC OF GERMANY, DUSSELDORF, - 40474, GERMANY

-

9

80016714

19/12/2006 *

1,742,755,000.00

IKB DEUTSCHE INDUSTRIEBANK AG

WILHELM-BOTZKES-STR.1, 40474 DUSSELDORF., FEDERAL 
REPUBLIC OF GERMANY, DUSSELDORF, - 40474, GERMANY

-

10

90209638

30/07/2012 *

750,000,000.00

PUNJAB NATIONAL BANK

15-17, LARGE CORPORATE BRANCH, TOLSTOY HOUSE, 
NEW DELHI - 110066, INDIA

B56385412

 

* Date of charge modification

 

 

GENERAL INFORMATION

 

Subject is a manufacturer of Polyester Filament Yarn (PFY), Polyester Staple Fibre (PSF), Draw Texturised Yarn (DTY) and Chips. The Company is also engaged in power generation, which is used primarily for captive consumption. The Company’s manufacturing facilities are located at Butibori, Nagpur.

 

OPERATIONAL AND FINANCIAL REVIEW

 

During 2014-15, they achieved Rs.27089.000 Million turnover (Rs.25926.300 Million in 2013-14), on account of focused marketing efforts and better outreach to customers nationally and internationally. Their operational EBIDTA stood at Rs.1224.400 Million against Rs.89.100 Million in 2013-14 and a net loss of Rs.215.300 Million against Rs.81.800 Million in 2013-14. Their earnings per share stood at Rs. (1.42) and book value per share at Rs.36.48 as on 31 March 2015.

 

The year 2014-15, was one of the most challenging years in the recent past as the polyester industry saw several challenges. First, crude prices saw a sharp decline during the year, which triggered reduction in prices for Purified Terephthalic Acid (PTA) and Mono Ethylene Glycol (MEG) (key raw materials for polyester manufacturing) prices. This resulted in significant inventory losses. Second, the government levied Anti-Dumping Duty on PTA imports, which resulted in an increase in raw material cost. Third, demand for polyester was subdued in the global markets.

 

In the adverse environment the Company remained resilient. The Company focused on widening product basket, expanding market reach, cost optimisation, growing portfolio of specialty products and elevating people potential. As a result, the company has creating a more robust business model.

 

The demand for man-made fibres is showing signs of improvement and they are hopeful that the demand for polyester will see revival. Polyester demand will be driven by its growing relevance in daily life across home textiles, apparel, automotive, furnishing fabrics, technical textile and non-woven segments.

 

Moving ahead, with rising demand in the domestic and international markets, we are hopeful that they will be able to enhance their production capacity and grow business volumes and value-added products.

 

MANAGEMENT DISCUSSION AND ANALYSIS

 

GLOBAL ECONOMY

 

The global economy is set for a modest growth of 3.5% in 2015, as against 3.4% in 2014, and IMF forecasts global growth to rise moderately to 3.8% in 2016. The US economy is poised to grow strongly, exceeding expectations on account of domestic demand, supported by the upward trend in the US economy in 2014. The UK is well on its way to recovery.

 

Lower oil prices in 2014-15 brought substantial savings into government coffers, and gave an opportunity to reform energy subsidies and taxes in both oil exporting and importing nations. In oil importing nations, the savings from the removal of general energy subsidies is expected to increase public infrastructure spending, for many emerging economies.

 

INDIAN ECONOMY

 

In 2014-15, Indian economy grew at 7.3% (GDP at market prices). The falling oil prices has aided in lower current account deficit and inflation. With fiscal deficit at below 4%, and current account deficit at 1.6% of GDP, India’s macroeconomic fundamentals are healthy.

 

Indian economy has gained momentum following pro-economic reforms, initiated by the new government. The reforms include deregulation of diesel prices, direct transfer of cooking gas subsidy, hiking FDI cap in Defence and insurance, ordinance on coal and telecom spectrum allocation.

 

GLOBAL TRADE SCENARIO

 

Slow and uneven recovery in major developed countries and moderated growth in developing countries have led to sluggish trade growth in the past few years. World trade is estimated to have expanded by 3.4% in 2014, still well below pre-crisis trends. In the forecast period, trade growth is expected to pick up moderately along with improvement in global output, rising to 4.5% in 2015 and 4.9% in 2016.

 

TEXTILE INDUSTRY SCENARIO

 

Global textile industry

 

The Global textile and clothing industry is estimated to register a growth of 4-5% in 2014-15. The growth could have been stronger, but subdued Q4 led to lower estimated growth. India is expected to achieve around USD 39 billion. The slowdown in exports to China and following commodity prices impacted the world exports.

 

Indian textile industry

 

The Indian textile industry may touch USD 500 billion by 2025. The domestic market is projected to go up from USD 68 billion in 2013 to USD 315 billion in 2025, and the export market is projected to grow from USD 40 billion to USD 185 billion in 2025. The segments contributing in the growth is likely to be from technical textiles and apparels. India has a potential to double its market share in global trade from 5% to 10% by 2025, as per the study of Wazir Advisors.

 

FIBRE INDUSTRY SCENARIO

 

Global fibre industry

 

The year 2014 is estimated to see a growth of 4.7% from 85 million tonnes to 89 million tonnes in cotton and manmade fibres. The manmade fibre is estimated to grow from 60 million tonnes to 63 million tonnes, a growth of 4.9%. The manmade fibre current share is around 68% in 2014, up from 54% in 2000. The polyester fibre is estimated to grow by 3.7% from 43.7 million tonnes to 45.3 million tonnes as per the data from PCI.

 

-       Cotton

 

Cotton fibre’s global production is estimated at 26.3 million tonnes in 2014-15, whereas consumption is at 91% of the production, at 24.1 million tonnes. The production remained flat as per the latest estimates of ICAC, but consumption is estimated to be up by 2% from 2013-14.

 

-       Manmade fibre

 

Manmade fibre accounts for 71% of the total global fibre production, as per the estimates of The Fibre Year, ICAC and PCI.

 

Indian fibre industry

 

India’s fibre production for the year 2014-15 is estimated at 11.0 million tonnes. The production of cotton fibre is down by 2% to 6.63 million tonnes. As per CAB estimates, 2014-15 is likely to produce 390 lakh bales, against 398 lakh bales crop in 2013-14. The polyester fibre production is up by 7.0%, from 3.60 million tonnes in 2013-14 to 3.85 million in 2014-15. The production of viscose and acrylic fibre is likely to remain flat.

 

On the demand side, the demand of all fibre up from 8.5 million tonnes in 2013-14 to estimated 9.2 million tonnes, registering a growth of 8.2%. The cotton fibre estimated up by 5.0% (305 lakh bales in 2014-15, against 291 lakh bales in 2013-14). The polyester fibres up from 3.2 million tonne to estimated 3.6 million tonnes in 2014-15. Polyester fibre continues to lead the growth in domestic market. India continued to be dominated by cotton and polyester, both accounting 95% of the domestic demand.

 

 

UNAUDITED STANDALONE FINANCIAL RESULTS FOR THE QUARTER / SIX MONTHS ENDED 30 SEPTEMBER 2015

 

(Rs. In Million)

Particulars

Quarter ended 30.09.2015

Quarter ended 30.06.2015

Six Months ended 30.09.2015

 

(Unaudited)

(Unaudited)

(Unaudited)

Income from operations

 

 

 

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

6096.800

6279.200

12376.000

Other operating income

225.300

145.600

370.900

Total income from Operations(net)

6322.100

6424.800

12746.900

Expenditure

 

 

 

Cost of material consumed

5040.000

5549.400

10589.400

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

97.900

(723.300)

(625.400)

Employees benefit expenses

259.300

275.500

534.800

Other expenditure

838.700

997.700

1836.400

Total expenses before depreciation and amortization, finance costs and exceptional items

6235.900

6099.300

12335.200

Profit/ (Loss) from operations before depreciation and amortisation, other income, finance costs and exceptional items

86.200

325.500

411.700

Depreciation and amortization expenses

190.900

202.700

393.600

Total expenses after depreciation and amortisation but before finance costs and exceptional items

6426.800

6302.000

12728.800

Profit / (Loss) from operations before other income and financial costs

(104.700)

122.800

18.100

Other income

12.800

15.200

28.000

Profit / (Loss) from ordinary activities before finance costs

(91.900)

138.000

46.100

Finance costs

137.800

105.800

243.600

Profit / (Loss) from ordinary activities after finance costs but before exceptional items

(229.700)

32.200

(197.500)

Exceptional Items

 

 

 

-       Foreign Exchange Fluctuation (loss) / gain

(100.700)

32.700

(68.000)

-       Inventory losses

(259.600)

0.000

(259.600)

Profit from ordinary activities before tax Expense

(590.000)

64.900

(525.100)

Tax expenses

(151.000)

15.800

(135.200)

Net Profit / (Loss) from ordinary activities after tax

(439.000)

49.100

(389.900)

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

1518.200

1518.200

1518.200

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

---

---

---

Earnings per share for the period (Rs. Per share of 10/- each)

 

 

 

Basic and diluted

(2.89)

0.32

(2.57)

A. Particulars of shareholding

 

 

 

1. Public Shareholding

 

 

 

- Number of shares

49954689

49954689

49954689

- Percentage of shareholding

32.90

32.90

32.90

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

101867553

101867553

101867553

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

100.00

100.00

100.00

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

67.10

67.10

67.10

B. Investor Complaints

 

 

 

Pending at the beginning of the quarter

 

---

 

Receiving during the quarter

 

8

 

Disposed of during the quarter

 

8

 

Remaining unreserved at the end of the quarter

 

---

 

 

Note:

 

  1. The Audit Committee reviewed the above results. The Board of Directors, at their meeting held on 14 November 2015, have approved the above results.

 

  1. The Company’s business activity falls within a single primary business segment viz. ‘Polyester’.

 

  1. The Company’s business comprises of Polyester products, which has linkage with crude oil prices and are also subject to foreign exchange fluctuations. In the last few years, due to volatility in crude oil prices and foreign exchange fluctuations, the Company’s realized margin has been lower than expected. Based on the projected business plan, value added products and investment in balancing equipment, the Company believes that the profitability will improve over the next few years. The Company is confident that the MAT credit entitlement carried at the end of the period is fully recoverable and there are no indications of impairment of asset.

 

  1. Exceptional items :

 

a)     Inventory losses amounting to Rs.259.600 Million which includes loss of Rs.46.200 Million (previous year Rs.207.500 Million) on account of write down of closing inventories, calculated on month to month basis, incurred by the Company due to crash in global crude oil prices and consequently impacting raw material prices, i.e., of PTA and MEG during the quarter and six months ended 30 September 2015. The loss incurred has been primarily due to the timing difference in the prices at which material has been purchased and sold.

 

b)    Due to significant volatility in the foreign currency vis-a-vis local currency, the Company has considered the foreign exchange fluctuation as an exceptional item in the financial results.

 

  1. The Company has made an early application, since the year 2010-11, of Accounting Standard 30 “Financial Instruments- Recognition and Measurement”, issued by the Institute of Chartered Accountants of India, for accounting of forward exchange contracts taken for highly probable/forecast transactions, which are not covered by Accounting Standard-11. However, during the quarter and six months ended 30 September 2015, no provision has been made for loss of Rs.135.900 Million and Rs.252.400 Million respectively in relation to accounting of forward exchange contracts taken for highly probable/forecast transactions, which is not in line with the above policies, as the management believes that such fluctuation is temporary in nature.

 

  1. During the quarter and six months ended 30 September 2015, the Company has recognised interest of Rs. 94.900 Million on the insurance claim lodged by the Company with its insurance company for the loss of certain assets and loss suffered due to business interruption under loss of profit policy relating to a fire incidence at its plant in 2007-08 under ‘other operating income’. As legally advised, the Company is of the view that the amounts recognised are fully recoverable.

 

  1. The Company has considered it appropriate to include interest for the quarter and six months ended 30 September 2015 of Rs.39.600 Million and Rs.59.500 Million respectively (corresponding quarter and six months of previous year Rs.30.300 Million and Rs.62.000 Million respectively), received from customers as ‘other operating income’, which was considered as ‘other income’ earlier.

 

  1. Tax expense includes current tax, minimum alternate tax and deferred tax charge / (credit).

 

  1. The Statutory Auditors of the Company have carried out a Limited Review of the financial results for the quarter and six months ended 30 September 2015 and the review report has been issued subject to item 6 and 7 above. The review report of statutory auditors is being filed with BSE Limited and National Stock Exchange of India Limited.

 

  1. Previous period figures have been regrouped / recast, wherever necessary, to make them comparable.

 

 

FIXED ASSETS

 

  • Land
  • Buildings
  • Leasehold Improvements
  • Plant and Equipment
  • furniture and Fixtures
  • Vehicles
  • Office Equipments

 


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 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.66.75

UK Pound

1

Rs.100.67

Euro

1

Rs.70.87

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY 

1~10

3

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

42

 

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.