|
Report No. : |
345767 |
|
Report Date : |
20.10.2015 |
IDENTIFICATION DETAILS
|
Name : |
JBF INDUSTRIES LIMITED |
|
|
|
|
Registered
Office : |
Survey No.273, Village Athola, Silvassa – 396 230, Dadra and Nagar Haveli |
|
Tel. No.: |
91-22-22885959 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2015 |
|
|
|
|
Date of
Incorporation : |
12.07.1982 |
|
|
|
|
Com. Reg. No.: |
54-000128 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.804.100 million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L99999DN1982PLC000128 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMJ08465C |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACJ2575J |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Subject is engaged in the business of manufacturing
and selling of polyester chips, partially oriented yarn and polyester
processed yarn products. |
|
|
|
|
No. of Employees
: |
Information declined by the Management. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (53) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1982. It was founded by Mr.
Bhagirath Arya as a Yarn Texturizing company, since then it has established
and expanded capacities in the business of manufacturing and selling pf
polyester chips, partially oriented yarn and polyester processed yarn
products. The company has shown a significant growth in its profit during FY
2015 along with healthy financial risk profile and decent networth base. The rating continue to derive strength from the experience of the
promoters in the Polyester industry, well established position in the
industry. The ratings however continue to be constrained by risk of volatility
in the prices of raw material and forex movements imparting volatility to the
profitability and intense competition in the industry Trade relations are reported as fair. Business is active. Payment
terms are reported to be regular and as per commitment. The company can be considered normal for business dealings 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.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CARE |
|
Rating |
Long-Term Bank Facilities: A- |
|
Rating Explanation |
Adequate degree of safety and carry low credit risk |
|
Date |
September, 2015 |
|
Rating Agency Name |
CARE |
|
Rating |
Short-Term Bank Facilities: A1 |
|
Rating Explanation |
Very strong degree of safety and carry lowest credit risk. |
|
Date |
September, 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 DECLINED
Management non-cooperative (91-22-22885959)
LOCATIONS
|
Registered Office/ Factory 1 : |
Survey No.273, Village Athola, Silvassa – 396 230, Dadra and Nagar Haveli, India |
|
Tel. No.: |
91-260-2642745/ 46/ 2643861/ 62/ 22-22885959 |
|
Fax No.: |
91-260-2642297 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
44000 Sq. ft |
|
Location : |
Owned |
|
Locality : |
Commercial |
|
|
|
|
Corporate Office : |
8th Floor, Express Towers, Nariman Point, Mumbai – 400 021,
Maharashtra, India |
|
Tel No.: |
91-22-22885959 |
|
Fax No.: |
91-22-22886393 |
|
Email: |
|
|
|
|
|
Factory 2 : |
156/2, Village Saily, Saily-Rakholi Road, Dadra and Nagar Haveli,
Silvassa, Dadra and Nagar Haveli, India |
|
|
|
|
Factory 3 : |
Plot No.11 and 215 to 231, Sarigam GIDC Industrial Area, Taluka: Umbergaon, Sarigram, Vapi –
396 155, Gujarat, India |
DIRECTORS
AS ON 31.03.2015
|
Name : |
Mr. Bhagirath C. Arya |
|
Designation : |
Chairman |
|
Date of Birth/ Age
: |
64 Years |
|
Qualification : |
B.E.
Electrical |
|
Date of Appointment
: |
08.10.1983 |
|
|
|
|
Name : |
Mr. Rakesh Gothi |
|
Designation : |
Managing Director and Chief Executive Officer |
|
Date of Birth/ Age
: |
64 Years |
|
Qualification : |
B. Tech, MS, MBA |
|
Date of Appointment
: |
01.01.1997 |
|
|
|
|
Name : |
Ms. P. N. Thakore |
|
Designation : |
Director-Finance and Chief Financial Officer |
|
|
|
|
Name : |
Mr. N. K. Shah |
|
Designation : |
Director-Commercial |
|
|
|
|
Name : |
Mrs. Veena Arya |
|
Designation : |
Director |
|
Date of Birth/ Age
: |
24.08.1951 |
|
Date of Appointment
: |
25.10.1989 |
|
|
|
|
Name : |
Mr. Baldev
Raj Gupta |
|
Designation : |
Director |
|
Date of Birth/ Age
: |
15.02.1940 |
|
Date of Appointment
: |
10.04.2014 |
|
|
|
|
Name : |
Mr. Prakash V. Mehta |
|
Designation : |
Director |
|
Date of Birth/ Age
: |
12.02.1942 |
|
Date of Appointment
: |
10.04.2014 |
|
|
|
|
Name : |
Mr. Sunil Diwakar |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Ravishankar Shinde (LIC) |
|
Designation : |
Director (upto
13.7.2014) |
|
|
|
|
Name : |
Mr.
Brij Mohan Bansal |
|
Designation : |
Director |
|
Date of Birth/ Age
: |
04.01.1951 |
|
Date of Appointment
: |
27.05.2014 |
|
|
|
|
Name : |
B. A. Prabhakar |
|
Designation : |
Director (w.e.f. 27.9.2014) |
KEY EXECUTIVES
|
Name : |
Mr. Ujjwala G. Apte |
|
Designation : |
Company Secretary |
SHAREHOLDING PATTERN
AS ON 30.06.2015
|
Category of
Shareholder |
Total No. of Shares |
Total Shareholding
as a % of Total No. of Shares |
|
(A)
Shareholding of Promoter and Promoter Group |
||
|
|
|
|
|
|
35326617 |
53.94 |
|
|
35326617 |
53.94 |
|
|
|
|
|
Total
shareholding of Promoter and Promoter Group (A) |
35326617 |
53.94 |
|
(B)
Public Shareholding |
||
|
|
|
|
|
|
13949 |
0.02 |
|
|
51240 |
0.08 |
|
|
2620487 |
4.00 |
|
|
6594933 |
10.07 |
|
|
9280609 |
14.17 |
|
|
|
|
|
|
5449304 |
8.32 |
|
|
|
|
|
|
5794483 |
8.85 |
|
|
3491072 |
5.33 |
|
|
6155394 |
9.40 |
|
|
588267 |
0.90 |
|
|
883310 |
1.35 |
|
|
54 |
0.00 |
|
|
4683763 |
7.15 |
|
|
20890253 |
31.89 |
|
Total
Public shareholding (B) |
30170862 |
46.06 |
|
Total
(A)+(B) |
65497479 |
100.00 |
|
(C) Shares
held by Custodians and against which Depository Receipts have been issued |
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
Total
(A)+(B)+(C) |
65497479 |
100.00 |

Shareholding of
securities (including shares, warrants, convertible securities) of persons
belonging to the category Promoter and Promoter Group
|
Sl.No. |
Name of the
Shareholder |
Details of Shares
held |
Encumbered shares
(*) |
Total shares
(including underlying shares assuming full conversion of warrants and
convertible securities) as a % of diluted share capital |
|||
|
No. of Shares held |
As a % of grand
total (A)+(B)+(C) |
No |
As a percentage |
As a % of |
|||
|
1 |
Bhagirath Arya |
2,77,31,175 |
42.34 |
3200000 |
11.54 |
4.89 |
42.34 |
|
2 |
Chinar Arya Mittal |
18,00,000 |
2.75 |
0 |
0.00 |
0.00 |
2.75 |
|
3 |
Vaidic Resources Private
Limited |
39,06,304 |
5.96 |
0 |
0.00 |
0.00 |
5.96 |
|
4 |
Cheerag Bhagirath Arya |
18,75,060 |
2.86 |
0 |
0.00 |
0.00 |
2.86 |
|
5 |
Veena B Arya |
14,078 |
0.02 |
0 |
0.00 |
0.00 |
0.02 |
|
|
Total |
3,53,26,617 |
53.94 |
3200000 |
9.06 |
4.89 |
53.94 |
|
(*) The term encumbrance has the same meaning as assigned to it in regulation 28(3) of the SAST Regulations, 2011. |
|||||||
Shareholding of
securities (including shares, warrants, convertible securities) of persons belonging
to the category Public and holding more than 1% of the total number of shares
|
Sl. No. |
Name of the
Shareholder |
No. of Shares held |
Shares as % of
Total No. of Shares |
Total shares (including
underlying shares assuming full conversion of warrants and convertible
securities) as a % of diluted share capital |
|
|
1 |
Cresta Fund Limited |
3900000 |
5.95 |
5.95 |
|
|
2 |
Copthall Mauritius Investment
Limited |
3225000 |
4.92 |
4.92 |
|
|
3 |
Life Insurance Corporation of
India |
2620487 |
4.00 |
4.00 |
|
|
4 |
Sunidhi Capital Private
Limited |
1682904 |
2.57 |
2.57 |
|
|
5 |
National Westminister Bank PLC
as Trustee of the Jupiter India Fund |
1596574 |
2.44 |
2.44 |
|
|
6 |
Aadi Financial Advisor LLP |
981562 |
1.50 |
1.50 |
|
|
7 |
Vallabh Roopchand Bhansali |
871400 |
1.33 |
1.33 |
|
|
8 |
Lata Bhansali |
673232 |
1.03 |
1.03 |
|
|
|
Total |
15551159 |
23.74 |
23.74 |
Shareholding of securities
(including shares, warrants, convertible securities) of persons (together with
PAC) belonging to the category “Public” and holding more than 5% of the total
number of shares of the company
|
Sl. No. |
Name(s) of the
shareholder(s) and the Persons Acting in Concert (PAC) with them |
No. of Shares |
Shares as % of
Total No. of Shares |
Total shares
(including underlying shares assuming full conversion of warrants and
convertible securities) as a % of diluted share capital |
|
|
1 |
Cresta Fund Ltd |
3900000 |
5.95 |
5.95 |
|
|
|
Total |
3900000 |
5.95 |
5.95 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in the business of
manufacturing and selling of polyester chips, partially oriented yarn and polyester
processed yarn products. |
||||||||
|
|
|
||||||||
|
Products : |
|
||||||||
|
|
|
||||||||
|
Brand Names : |
Not Available |
||||||||
|
|
|
||||||||
|
Agencies Held : |
Not Available |
||||||||
|
|
|
||||||||
|
Exports : |
Not Divulged |
||||||||
|
|
|
||||||||
|
Imports : |
Not Divulged |
||||||||
|
|
|
||||||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS: NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Bankers : |
·
Bank of India, Nariman Point Large Corporate Branch, 92/93,
Free Press House, Free Press Journal Marg, Mumbai – 400 021,
Maharashtra, India ·
State Bank of India, Bank Street, Mumbai – 400 023,
Maharashtra, India ·
Andhra Bank ·
Standard Chartered Bank ·
IDBI Bank Limited ·
Indian Overseas Bank ·
ICICI Bank Limited · DBS Bank Limited · Axis Bank Limited
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Million)
Note: LONG TERM
BORROWINGS: Term loans referred
to in (a) above and current maturities of long term borrowings (i) Rs.941.900 Million (Previous Year Rs.3643.900 Million) carrying interest at the rate of 11.00% to 13.00 % and are secured by way of first mortgage and charge on pari passu basis on all the immovable and movable properties, present and future, situated at Silvassa, Dadra and Nagar Haveli (Union Territory) and at Sarigam, District Valsad, Gujarat and are further secured by Second charge on current assets of the Company, present and future, situated at Silvassa, Dadra and Nagar Haveli (Union Territory) and at Sarigam, District Valsad, Gujarat. Rs.1300.000 Million s (Previous year Nil Million) carrying interest at the rate of 12.00% to 13.00 % and to be secured by way of first mortgage and charge on pari passu basis on all the immovable and movable properties, present and future, situated at Silvassa, Dadra and Nagar Haveli (Union Territory) and at Sarigam, District Valsad, Gujarat and are further to be secured by Second charge on current assets of the Company, present and future, situated at Silvassa, Dadra and Nagar Haveli (Union Territory) and at Sarigam, District Valsad, Gujarat. (ii) Rs.562.500 Million (Previous year Rs.750.000 Million) carrying interest at the rate of 11.45 % and is secured by way of second pari passu charge on the immovable properties, present and future, situated at Silvassa, Dadra and Nagar Haveli (Union Territory) and the movable properties except current assets, present and future, situated at Silvassa, Dadra and Nagar Haveli (Union Territory) and at Sarigam, District Valsad, Gujarat Rs.500.000 Million (Previous year Rs.500.000 Million) carrying interest at the rate of 12.50% and is secured by way of first mortgage and charge on pari passu basis on all the immovable and movable properties except current assets, present and future, situated at Silvassa, Dadra and Nagar Haveli (Union Territory) and at Sarigam, District Valsad, Gujarat. (iii) Rs.1700.000 Million (Previous Year Nil) carrying interest at the rate of 14.60 % and are secured by way of First pari passu charge on all the immovable properties, present and future, situated at Silvassa, Dadra and Nagar Haveli (Union Territory) and movable properties except current assets, present and future, situated at Silvassa, Dadra and Nagar Haveli (Union Territory) and at Sarigam, District Valsad, Gujrat. (iv) Rs.450.000 Million (Previous Year Rs.500.000 Million) carrying interest at the rate of 13.25 % and are secured by way of First pari passu charge on all the Immovable and movable properties except current assets, present and future, situated at Silvassa, Dadra and Nagar Haveli (Union Territory) and at Sarigam, District Valsad, Gujarat. External Commercial
Borrowings referred to in (b) above and current maturities of long term
borrowings Rs.3786.900 Million (Previous Year Rs.2079.200 Million) carrying interest at the rate of LIBOR plus 2.5 percentage to 5 percentage and are secured by way of first mortgage and charge on pari passu basis on all the immovable and movable properties except current assets, present and future, situated at Silvassa, Dadra And Nagar Haveli (Union Territory) and at Sarigam, District Valsad, Gujarat. Vehicle loans referred to in (c) above and current maturities of long term borrowings : Rs.01.500 Million (Previous Year Rs.03.800 Million) carrying interest at the rate of 8.18-8.88 % and have been secured by specific charge on the vehicles covered under the said loans. Terms of Repayment i) Secured Term
Loans from Banks Loan of Rs.218.800 Million is repayable in 7 equal quarterly installments of 3.13 Crores starting from June, 2016 and ending on December, 2017, loan of Rs.243.900 Million is repayable in 10 equal quarterly installments of Rs.24.400 Million starting from June, 2016 and ending on September, 2018, Loan of 40.00 Crores is repayable in 16 equal quarterly installments of Rs.25.000 Million starting from April, 2016 and ending on January, 2020, Loan of Rs.375.000 Million is repayable in 8 equal quarterly installments of Rs.46.900 Million starting on April 2016 and ending on January 2018,Loan of Rs.468.800 Million is repayable in 15 equal quarterly installments of Rs.31.300 Million starting on June 2016 and ending on December, 2019,Loan of Rs.300.000 Million is repayable in 16 equal quarterly installments of Rs.18.800 Million starting on May, 2016 and ending on February, 2020 .Loan of Rs.444.400 Million is repayable in 16 equal quarterly installments of Rs.27.800 Million starting on April, 2016 and ending on January, 2020. ii) Secured Term
Loans from Financial Institution Loan of 10.29 Crores is repayable in 5 equal quarterly installments of 2.06 Crores starting from April, 2016 and ending on April, 2017, Loan of 100.00 Crores is repayable in 12 equal quarterly installments of 8.33 Crores starting from September, 2016 and ending on June, 2019. iii) Secured Term
Loans from Corporate Body Loan of 37.50 Crores is repayable in 8 installment first 4 installments of 4.38 Crores starting from June, 2016 and ending on March, 2017 and final 4 installments of 5.00 Crores starting from June, 2017 and ending on March, 2018 and loan of 70.00 Crores is repayable 13 equal installments of 5.38 Crores starting from July, 2016 and ending on July, 2019, iv) Secured
External Commercial Borrowings Loan of Rs.124.700 Million is repayable in 2 equal quarterly installments of 6.23 Crores (USD 10,00,000) starting from May, 2016 and ending on August, 2016, loan of 54.54 Crores is repayable in 7 equal quarterly installments of Rs.77.900 Million (USD 12,50,000) starting from June, 2016 and ending on December, 2017 and loan of Rs.2244.100 Million is repayable in 12 six monthly first 4 installments of Rs.124.700 Million (USD 2000000) starting from September, 2016 and ending March, 2018, next 4 installment of Rs.187.000 Million (USD 3000000) starting from September, 2018 and ending March, 2020, and next 4 installment of Rs.249.300 Million (USD 4000000) starting from September, 2020 and ending March, 2022. v) Secured Vehicle
Loans Loan of Rs.00.500 Million is repayable in financial year 2016-17. vi) Unsecured Term
Loans From a Banks Loan of Rs.661.900 Million is repayable in 5 equal half yearly installments of Rs.110.400 Million starting from April, 2016 and ending on April, 2018 and one half yearly installment of Rs.109.800 Million in October, 2018 and Loan of Rs.44.800 Million is repayable in 5 quarterly installments of Rs.08.400 Million, Rs.08.900 Million, Rs.09.100 Million and Rs.09.800 Million respectively starting from June, 2016 and ending on June, 2017 and the same carries interest at the rate 11.70%. 4.6 Term loans from banks [including current maturities of long term borrowings of Rs.439.600 Million) aggregating to Rs.1945.300 Million s (Previous year Rs.1103.500 Million) is guaranteed by one of the Directors of the company in his personal capacity. |
|
Statutory Auditors : |
|
|
Name : |
Chaturvedi
and Shah Chartered Accountant |
|
|
|
|
Internal Auditors : |
|
|
Name : |
Bhuwania
and Agarwal Associates Chartered
Accountants |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary
Companies: |
|
|
|
|
|
Enterprises over
which the Key Managerial personnel and their relatives have significant
influence: |
|
CAPITAL STRUCTURE
AS ON 31.03.2015
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
100000000 |
Equity Shares |
Rs.10/- each |
Rs.1000.000 Million |
|
12500000 |
Cumulative Redeemable Preference shares |
Rs.100/- each |
Rs.1250.000 Million |
|
|
Total |
|
Rs.2250.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
65497479 |
Equity Shares |
Rs.10/- each |
Rs.655.000
Million |
|
75709 |
Cumulative Redeemable Preference shares |
Rs.100/- each |
Rs.7.600
Million |
|
1415000 |
Cumulative Redeemable Preference shares |
Rs.100/- each |
Rs.141.500
Million |
|
|
Total |
|
Rs. 804.100 Million |
Terms/rights attached
to Equity Shares
The holders of equity shares of 10 each are entitled to one vote per share. The equity shareholders are entitled to dividend only if dividend in a particular financial year is recommended by the Board of Directors and approved by the member at the annual general meeting of the year. In the event of liquidation of the Company, the holders of equity shares will be entitled to receive out of the remaining assets of the company, after distribution of Preferential amounts. The distribution will be in proportion to the number of equity shares held by shareholders.
Terms/rights attached to Cumulative Redeemable
Preference Shares (CRPS)
The holder of Preference Share of the Company have a right to vote at a General Meeting of the Company only in accordance with limitations and provisions laid down in Section 47 (2) of the Companies Act, 2013. The Preference Shares shall carry dividend at the rate of 2.5 % and 20.00% per annum payable annually. The preference shareholders will be entitled to receive out of the remaining assets of the company after distribution to lenders. 75,709 2.5% CRPS are redeemable at par as: 36,509 shares on 30.09.2020, 17,837 shares on 30.09.2019 and 21,363 shares on 30.09.2018. 14, 15,000 20% CRPS are redeemable at a premium of 700 per share as: 3, 15,000 shares on 30.09.2020, 7, 70,000 shares on 30.09.2019 and 3, 30,000 shares on 30.09.2018.
Reconciliation of
number of Equity Shares outstanding at the beginning and at the end of year:
|
Particulars |
31.03.2015 |
|
|
Number |
Rs. in Million |
|
|
Shares outstanding at the beginning of the year |
65324847 |
653.200 |
|
Add: Shares Issued on exercise of option by ESOS holders during the year |
172632 |
01.800 |
|
Less:- Shares bought back and extinguished during the year |
-- |
-- |
|
Shares
outstanding at the end of the year |
65497479 |
655.000 |
Reconciliation of number
of 2.5% Cumulative Redeemable Preference Shares outstanding at the beginning
and at the end of year:
|
Particulars |
31.03.2015 |
|
|
Number |
Rs. in Million |
|
|
Shares outstanding at the beginning of the year |
75709 |
7.600 |
|
Add: Shares Issued On conversion of debt to a lender |
-- |
-- |
|
Less:- Shares redeemed during the year |
-- |
-- |
|
Shares
outstanding at the end of the year |
75709 |
7.600 |
Reconciliation of number
of 20 % Cumulative Redeemable Preference Shares outstanding at the beginning
and at the end of year:
|
Particulars |
31.03.2015 |
|
|
Number
|
Rs. in Million |
|
|
Shares outstanding at the beginning of the year |
-- |
-- |
|
Add: Shares Issued during the year |
1415000 |
141.500 |
|
Shares
outstanding at the end of the year |
1415000 |
141.500 |
Options outstanding Nil (Previous year 174,306) Equity shares to ESOS holders as on 31st March, 2015
The details of shareholder
holding more than 5% shares:
|
Name
of Equity Shareholders |
31.03.2014 |
|
|
No. of Shares |
Percentage |
|
|
Bhagirath Arya |
27731175 |
42.34% |
|
Vaidic Resources Private Limited |
3906304 |
5.96% |
|
Chinar Arya |
* |
* |
|
Cresta Fund Limited |
3900000 |
5.95% |
|
Copthall Mauritius Investment Limited |
3545000 |
5.41% |
* Below 5%, hence not disclosed.
|
Name
of Preference Shareholder of 2.5% CRPS |
31.03.2015 |
|
|
No. of Shares |
Percentage |
|
|
Bank
of India |
75709 |
100% |
|
Name
of Preference Shareholder of 20% CRPS |
31.03.2015 |
|
|
No. of Shares |
Percentage |
|
|
Bank
of India |
1415000 |
100% |
Redemption premium on 20% CRPS will be paid out of the Securities Premium Account, hence no provision has been considered necessary. 2.7 75, 00,000 Equity share of 10 each were bought back and extinguished in the last five years.
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 |
804.100 |
802.300 |
1829.800 |
|
(b) Reserves & Surplus |
10218.400 |
9153.200 |
8817.900 |
|
(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) |
11022.500 |
9955.500 |
10647.700 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
8250.200 |
6696.100 |
7122.200 |
|
(b) Deferred tax liabilities
(Net) |
2242.000 |
1704.700 |
1561.900 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
124.300 |
235.600 |
161.300 |
|
Total
Non-current Liabilities (3) |
10616.500 |
8636.400 |
8845.400 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
7047.100 |
5341.300 |
6907.600 |
|
(b) Trade payables |
3087.600 |
6149.200 |
5066.300 |
|
(c) Other current liabilities |
3034.100 |
3223.000 |
2947.100 |
|
(d) Short-term provisions |
608.500 |
510.900 |
454.400 |
|
Total
Current Liabilities (4) |
13777.300 |
15224.400 |
15375.400 |
|
|
|
|
|
|
TOTAL |
35416.300 |
33816.300 |
34868.500 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
16221.000 |
14844.100 |
14728.400 |
|
(ii) Intangible Assets |
28.600 |
28.500 |
25.200 |
|
(iii) Capital work-in-progress |
14.100 |
597.300 |
208.100 |
|
(iv) Intangible assets under
development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
4235.300 |
4237.600 |
4242.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
1131.800 |
1045.900 |
926.200 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
21630.800 |
20753.400 |
20129.900 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
2.300 |
6.500 |
486.300 |
|
(b) Inventories |
3352.900 |
4405.300 |
3962.400 |
|
(c) Trade receivables |
5646.500 |
6120.100 |
5544.500 |
|
(d) Cash and cash equivalents |
2147.300 |
425.000 |
1538.800 |
|
(e) Short-term loans and
advances |
2060.900 |
1591.000 |
2787.000 |
|
(f) Other current assets |
575.600 |
515.000 |
419.600 |
|
Total
Current Assets |
13785.500 |
13062.900 |
14738.600 |
|
|
|
|
|
|
TOTAL |
35416.300 |
33816.300 |
34868.500 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
SALES |
|
|
|
|
|
Income |
41268.800 |
47847.100 |
45040.900 |
|
|
Other Income |
564.300 |
618.700 |
720.900 |
|
|
TOTAL
|
41833.100 |
48465.800 |
45761.800 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials Consumed |
31052.100 |
37985.700 |
35581.700 |
|
|
Purchases of Stock-in-Trade |
15.700 |
69.800 |
1.400 |
|
|
Changes in inventories of finished
goods, work-in-progress and Stock-in-Trade |
502.300 |
307.700 |
160.300 |
|
|
Employees benefits expense |
737.700 |
617.700 |
565.400 |
|
|
Other expenses |
4836.800 |
6023.900 |
6017.600 |
|
|
Exceptional items |
0.000 |
367.100 |
0.000 |
|
|
TOTAL
|
37144.600 |
45371.900 |
42326.400 |
|
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
4688.500 |
3093.900 |
3435.400 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
1715.500 |
1678.700 |
1557.900 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
2973.000 |
1415.200 |
1877.500 |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION |
967.600 |
1122.200 |
1006.600 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
2005.400 |
293.000 |
870.900 |
|
|
|
|
|
|
|
Less |
TAX |
611.000 |
143.100 |
356.100 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
1394.400 |
149.900 |
514.800 |
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
3838.000 |
3845.100 |
3501.300 |
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
Transfer to General Reserve |
137.500 |
11.500 |
52.000 |
|
|
Transfer to Debenture
redemption reserve |
(45.200) |
(31.700) |
6.100 |
|
|
Short/(Excess) Provision of
Dividend in previous year |
3.000 |
(7.300) |
1.700 |
|
|
Tax on Short/( Excess)
Provision of Dividend |
0.100 |
(1.200) |
0.300 |
|
|
Proposed Dividend on
Preference Shares |
28.500 |
28.100 |
22.200 |
|
|
Proposed Dividend on Equity
Shares |
131.000 |
130.600 |
72.600 |
|
|
Dividend Distribution Tax on
Proposed Dividend |
32.500 |
27.000 |
16.100 |
|
|
Total
|
287.400 |
157.000 |
171.000 |
|
|
|
|
|
|
|
|
Balance
Carried to the B/S |
4945.000 |
3838.000 |
3845.100 |
|
|
|
|
|
|
|
|
EARNINGS
IN FOREIGN CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
7819.200 |
8971.200 |
6293.400 |
|
|
Net Gain on Currency &
Interest rate Swap |
0.000 |
67.300 |
0.000 |
|
|
Interest |
|
|
9.200 |
|
|
TOTAL
EARNINGS |
7819.200 |
9038.500 |
6302.600 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
15609.000 |
15403.700 |
9077.100 |
|
|
Capital Equipment |
120.300 |
59.000 |
261.200 |
|
|
Colours and Chemicals and Oil and Lubricants |
32.600 |
35.400 |
68.800 |
|
|
Stores and Spares and Consumables |
9.100 |
21.800 |
13.300 |
|
|
TOTAL
IMPORTS |
15771.000 |
15519.900 |
9420.400 |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (Rs.) |
20.78 |
1.70 |
6.76 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Current Maturities of Long term debt |
1951.300 |
2084.300 |
1612.200 |
|
Cash generated from operations |
3105.600 |
4012.500 |
3839.600 |
|
Net cash from operating activities |
2871.600 |
3843.100 |
3588.600 |
QUARTERLY RESULTS
|
Particulars |
|
|
30.06.2015 (Unaudited) |
|
|
|
|
1st Quarter |
|
Net Sales |
|
|
8990.20 |
|
Total Expenditure |
|
|
8127.40 |
|
PBIDT (Excl OI) |
|
|
862.80 |
|
Other Income |
|
|
147.70 |
|
Operating Profit |
|
|
1010.50 |
|
Interest |
|
|
448.80 |
|
Exceptional Items |
|
|
NA |
|
PBDT |
|
|
561.70 |
|
Depreciation |
|
|
251.10 |
|
Profit Before Tax |
|
|
310.60 |
|
Tax |
|
|
109.20 |
|
Provisions and
contingencies |
|
|
NA |
|
Profit After Tax |
|
|
201.40 |
|
Extraordinary Items |
|
|
NA |
|
Prior Period Expenses |
|
|
NA |
|
Other Adjustments |
|
|
NA |
|
Net Profit |
|
|
201.40 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin (PAT / Sales) |
(%) |
3.38 |
0.31 |
1.14 |
|
|
|
|
|
|
|
Operating Profit Margin (PBIDT/Sales) |
(%) |
11.36 |
6.47 |
7.63 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
6.43 |
1.01 |
2.86 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.18 |
0.03 |
0.08 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.56 |
1.42 |
1.47 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.00 |
0.86 |
0.96 |
STOCK
PRICES
|
Face Value |
Rs.10.00/- |
|
Market Value |
Rs.232.00/- |
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 |
1829.800 |
802.300 |
804.100 |
|
Reserves & Surplus |
8817.900 |
9153.200 |
10218.400 |
|
Net
worth |
10647.700 |
9955.500 |
11022.500 |
|
|
|
|
|
|
long-term borrowings |
7122.200 |
6696.100 |
8250.200 |
|
Short term borrowings |
6907.600 |
5341.300 |
7047.100 |
|
Current maturities of
long-term debts |
1612.200 |
2084.300 |
1951.300 |
|
Total
borrowings |
15642.000 |
14121.700 |
17248.600 |
|
Debt/Equity
ratio |
1.469 |
1.418 |
1.565 |

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 |
45040.900 |
47847.100 |
41268.800 |
|
|
|
6.230 |
(13.749) |

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 |
45040.900 |
47847.100 |
41268.800 |
|
Profit |
514.800 |
149.900 |
1394.400 |
|
|
1.14% |
0.31% |
3.38% |

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 |
No |
|
8 |
Designation of contact person |
No |
|
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 |
No |
|
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 |
PERFORMANCE OF THE
COMPANY:
Profit before tax of the Company increased from R.293.000 Million in 2013-14 to Rs.2005.400 Million in 2014-15 reflecting an increase of 584%. Profit after tax of the Company increased from Rs.1500.200 Million in 2013 14 to Rs.1394.400 Million in 2014-15 reflecting an increase of 828%. Though production of Polyester Chips decreased from 483647 MT in 2013-14 to 466178 MT in 2014-15, production of POY andYarn increased from 266082 MT in 2013-14 to 273932 MT in 2014-15.
Yarn capacity increased from 60000 MT P.A to 90,000 MT P.A In accordance with the general circular issued by the Ministry of Corporate Affairs, Government of India, the Balance Sheet, Statement of Profit and Loss and other documents of the subsidiary companies are not being attached with the Balance Sheet of the Company. In accordance with the Accounting Standard AS-21, the audited Consolidated Financial Statements including the Financial Information of Subsidiary Companies are provided in the Annual Report.
The annual accounts of the Subsidiary Companies will be kept open for inspection at the Registered and Corporate Office of the Company and that of the respective Subsidiary Companies. JBF Global Europe BVBA (Belgium) and JBF Bahrain SPC (Bahrain), subsidiaries of the Company have started their production and are contributing to the Company. PTA project of the Company at Mangalore SEZ is at advanced stage of completion and the plant would be operational by end of the financial year.
Economic Scenario
According to the World Economic Outlook of April 2015, Global growth in 2014 was estimated at 3.4 percent, same as in 2013. However this growth was uneven. Advanced economies showed higher growth compared to previous year whereas the emerging market and developing economies recorded slow down relative to last year. Advanced economies grew at 1.8 percent in 2014 as against 1.4 percent in 2013 whereas growth in emerging market and developing economies was 4.6 percent in 2014 compared to 5 percent in 2013.
US continued to grow stronger than previously expected. Consumption in US has benefitted from job creation, income growth, lower oil and commodity prices. Unemployment rate declined to 5.5 percent in February 2015, more than 1 percent below its level one year back. Euro Area, although still muted, showed small uptick in the fourth quarter and first quarter of 2015. Euro Area grew by 0.9 percent in 2014 relative to -0.5 percent in 2013
Among the emerging and developing Asia, China continued to slow down where growth was estimated at 7.4 percent in 2014 compared to 7.8 percent in 2013 due to decline in investment growth reflecting correction in real estate sector. On the other hand India recorded higher growth in 2014 at 7.2 percent compared to 6.9 percent in 2013 Global growth is projected to increase slightly from 3.4 percent in 2014 to 3.5 percent in 2015. Again this increase will be driven by rebound in advanced economies with US playing a major role. Growth in emerging markets is projected to decline further. Lower energy prices, low inflation and improving housing market are expected to sustain strong US economic growth. On the other hand sharp downward revision to growth for oil exporters, slowdown in China and continued weakening of Latin America due to decline in commodity prices are the contributing factors for lower projected growth in emerging markets in 2015.
Year 2014 was marked by a dramatic sharp decline in global oil prices, severity reminiscent of 2008 crisis. Oil prices have declined by about 45 percent. Several factors have contributed to such decline. Weaker demand in some major economies, increase in supply, largely contributed by US and reluctance of OPEC to reduce oil production in the face of increasing global oil supply played a role in sharp decline of oil price. The decline in oil prices will have varied impact. Decline in oil prices is expected to boost global output reflecting in particular higher demand in oil importers. However extent of such increase in global output will depend on how soon and to what extent such decline in international oil price is reflected in the domestic oil price to boost consumer demand. Decline in oil price is also expected to lower inflation thus putting several central banks in a position to lower interest which in turn will also boost economic activity. However some of the oil exporters will face fiscal challenges from lower oil revenue.
Other commodities have also corrected, although not to the extent of correction in oil prices. This is also expected to boost demand, lower inflation and expand economic activity.
Future Prospects
It is to be recognized that the textile industry in India contributes about 14% to Industrial production, 6% to GDP, and 17% by way of exports earnings and employs 35 Million workforce. As per the vision documents of the government, domestic production should grow by about 5 times and
Exports by about 7 times by 2025. Such targets set up a pattern for high growth within the industry and industry can take lead under the drive of “Make in India” campaign.
For various reasons the man made fire industry in India has been stifled with high excise as compared to the competing fibers. The world average continues to be 60% for non-cotton items and 40% for cotton items. However, in India it is the other way – 40% for non-cotton items and 60% for cotton items. In order that their industry be given due recognition and importance, several representation have been made to the Government for reducing the excise duty structure and providing other stimulus, in order that the industries in India can compete well both at the national front as well as the export front. The industry is optimistic that the government will give due relief in taxation to the needs of the industry and will provide adequate stimulus to achieve the ambitious target set for the year 2025. Several representations have also been made that the industry should move towards fiber neutral excise duty regime, more or less on same lines with competing countries in so far as excise is concerned.
The local industries are also striving to come up with strategic developments and technological improvements throughout the polyester chain, either by introduction of world scale plants with latest technologies as well as coming up with diversified and specialized products. Various applications can be evolved for industrial usage and nontraditional usage such as sportswear and specialized wear usages. Lot of developments have also taken place for development of specialty fibers for example colored yarn, diversified cross sectional yarn, high dye affinity yarn etc. All these improvements would lead to high growth and profitability within the industry.
UNSECURED LOAN
(Rs.
In Million)
|
Particulars |
AS
ON 31.03.2015 |
AS
ON 31.03.2014 |
|
LONG TERM
BORROWING |
|
|
|
Term Loans |
|
|
|
From Banks |
706.700 |
882.700 |
|
SHORT TERM
BORROWING |
|
|
|
Working Capital Loans |
|
|
|
From Banks |
249.300 |
508.600 |
|
Supplier's Credit (backed by letter of
Credit) |
442.900 |
541.000 |
|
From Body Corporate |
288.000 |
0.000 |
|
Total |
1686.900 |
1932.300 |
|
Notes: LONG
TERM BORROWINGS: Unsecured Term
loans referred to in (d) above and current maturities of long term borrowings Rs.882.700 Million (Previous
Year Rs.1103.500 Million) carrying interest at the rate of 3.50% and is
secured by pledge of fixed deposits with banks of Rs.72.400 Million (Previous
Year Rs.67.000 Million). |
||
UNAUDITED FINANCIAL RESULTS FOR THE QUARTER ENDED 30TH JUNE, 2015
(Rs. In Million)
|
Particulars
|
|
|
Quarter Ended ( Unaudited) |
|
|
|
|
30.06.2015 |
|
|
|
|
|
|
1.
Income from operations |
|
|
|
|
a) Net sales/ Income from operation (net of excise duty) |
|
|
8979.200 |
|
b) Other operating income |
|
|
11.000 |
|
Total
income from Operations(net) |
|
|
8990.200 |
|
2.Expenditure |
|
|
|
|
a) Cost of material consumed |
|
|
7924.600 |
|
b) Purchases of stock in trade |
|
|
2.400 |
|
c) Changes in inventories of finished goods, work-in-progress
and stock-in-trade |
|
|
(1473.100) |
|
d) Employees benefit expenses |
|
|
203.200 |
|
e) Depreciation and amortization expenses |
|
|
251.100 |
|
f) Other expenditure |
|
|
1337.600 |
|
Total expenses |
|
|
8245.800 |
|
3. Profit from operations before other income and
financial costs |
|
|
744.400 |
|
4. Other income |
|
|
86.100 |
|
5. Profit from ordinary activities before finance costs |
|
|
810.500 |
|
6. Finance costs |
|
|
432.400 |
|
7.Exchange Difference and Derivative Loss |
|
|
67.500 |
|
7. Net profit/(loss) from
ordinary activities after finance costs but before exceptional items |
|
|
310.600 |
|
8. Exceptional item |
|
|
-- |
|
9. Profit from ordinary activities
before tax Expense: |
|
|
310.600 |
|
10.Tax expenses |
|
|
109.200 |
|
11.Net Profit / (Loss) from ordinary activities
after tax (9-10) |
|
|
201.400 |
|
12.Extraordinary Items (net
of tax expense) |
|
|
-- |
|
13.Net Profit / (Loss) for the
period (11 -12) |
|
|
201.400 |
|
14.Paid-up equity share capital (Nominal value Rs.10/- per share) |
|
|
655.000 |
|
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 |
|
|
2.94 |
|
(b) Diluted |
|
|
2.94 |
|
Particulars
|
|
|
Quarter Ended ( Unaudited) |
|
|
|
|
30.06.2015 |
|
A. Particulars of shareholding |
|
|
|
|
1. Public Shareholding |
|
|
|
|
- Number of shares |
|
|
30170862 |
|
- Percentage of shareholding |
|
|
46.06 |
|
2. Promoters and Promoters group Shareholding- |
|
|
|
|
a) Pledged /Encumbered |
|
|
|
|
Number of shares |
|
|
3200000 |
|
Percentage of shares (as a % of total shareholding of the
promoter and promoter group) |
|
|
9.06 |
|
Percentage of shares (as a % of total share capital of the
company) |
|
|
4.89 |
|
|
|
|
|
|
b) Non Encumbered |
|
|
|
|
Number of shares |
|
|
32126617 |
|
Percentage of shares (as a % of total shareholding of the
promoter and promoter group) |
|
|
90.94 |
|
|
|
|
49.05 |
|
Percentage of shares (as a % of total share capital of the
company) |
|
|
|
|
|
|
|
|
|
B.
Investor Complaints |
|
|
|
|
Pending at the beginning of the quarter |
|
|
Nil |
|
Receiving during the quarter |
|
|
1 |
|
Disposed of during the quarter |
|
|
1 |
|
Remaining unreserved at the end of the quarter |
|
|
Nil |
|
Notes: 1. The Board of Directors approved the above mentioned financial results, duly reviewed by audit committee at its meeting held on August 11, 2015 and its release. 2. The financial results are in accordance with the recognition and measurement principles laid down in Accounting Standard (AS-25) "Interim Financial Reporting". 3. The Statutory auditors of the Company have carried out a Limited Review of the results for the quarter ended June 30, 2015 in accordance with clause 41 of the Listing Agreement. 4. Implementation of
the 1.250 Million Tonnes per annum green field PTA project at Manglore, being
executed through Step down subsidiary JBF Petrochemicals Ltd is proceeding
satisfactorily. The project is expected to be completed by the end of current
financial year. |
|||
CONTINGENT
LIABILITIES:
|
PARTICULARS |
31.03.2015 (Rs.
in Million) |
31.03.2014 (Rs.
in Million) |
|
(a)
Demands not acknowledged as debt |
|
|
|
i)
Income Tax (Rs.86.000 million paid under protest. No cash outflow is
expected) |
177.900 |
86.000 |
|
ii)
Excise Duty (Rs.11.100 million paid under protest. No cash outflow is
expected) |
17.600 |
17.600 |
|
iv)
Others |
0.900 |
0.900 |
|
(b)
Guarantees issued by the Bankers (Bank
guarantees are provided under contractual/legal obligation. No cash outflow
is expected.) |
1120.900 |
1902.500 |
|
(c) Corporate Guarantee and
pledge of Equity shares of a subsidiary company to a bank against the credit
facility to subsidiary Company. (No Cash outflow is expected) (To the extent
of credit facility availed and outstanding as on 31st March, 2014) |
22908.300 |
12997.900 |
|
(d) Letter of Credit
includes Rs.690.300 million (Previous year 112.76 Crores) extended for
Subsidiary Company. (These are established in
favour of vendors but cargo/material under the aforesaid Letter of Credit are
yet to be received as on end of the year. Cash outflow is expected on the
basis of payment terms as mentioned in Letter of Credit.) |
3411.500 |
3956.700 |
|
(e) Export Bill
Discounting (No Cash outflow is expected) |
162.400 |
244.400 |
FIXED ASSETS
Tangible Assets
Intangible Assets
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.64.82 |
|
UK Pound |
1 |
Rs.100.12 |
|
Euro |
1 |
Rs.73.75 |
INFORMATION DETAILS
|
Information Gathered
by : |
DIP |
|
|
|
|
Analysis Done by
: |
KAS |
|
|
|
|
Report Prepared
by : |
GTA |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILITY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
6 |
|
--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 |
|
53 |
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.