|
|
|
|
Report No. : |
503928 |
|
Report Date : |
14.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
TULSYAN NEC LIMITED (w.e.f. 21.08.1996) |
|
|
|
|
Formerly Known
As : |
NATIONAL ENGINEERING COMPANY LIMITED |
|
|
|
|
Registered
Office : |
61, Sembudoss Street, 1st Floor, Chennai – 600 001,
Tamilnadu |
|
Tel. No.: |
91-44-39181060 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
11.04.1947 |
|
|
|
|
Com. Reg. No.: |
18-007437 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 235.455 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L28920TN1947PLC007437 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0493005455 |
|
|
|
|
TIN No: |
33370040046 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
33AABCT3720E1ZW |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCT3720E |
|
|
|
|
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 of TMT bars,
Thermos Mechanically Treated Bars, Coal Based Power Plant, Synthetics
Woven Fabrics and Sacks. (Registered Activity) |
|
|
|
|
No. of Employees
: |
718 (Approximately) |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
C |
|
Credit Rating |
Explanation |
Rating Comments |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow and delayed |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1947. It is a manufacturer of TMT
bars, Thermos Mechanically Treated Bars, Coal Based Power Plant,
Synthetics Woven Fabrics and Sacks. For the quarterly results of December 2017, the company has achieved sales
turnover of INR 1580.452 million. As per the financial of 2017, the company has reported a decline in
its revenue and has incurred operational loss. The weak financial profile of the company is marked by very high debt
balance sheet profile and negative reserve base. Rating is further constrained on account of delays in servicing the
debt obligations. The subject is suspended from BSE due to penal reasons. Business is active. Payments are reported to be slow and delayed. In view of aforesaid, the company can be considered for business
dealings on fully safe and secured trade terms and condition. |
ECGC Country Risk Classification List
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CARE |
|
Rating |
Long Term Loans (D) |
|
Rating Explanation |
Lowest-credit-quality and very low prospects of recovery |
|
Date |
08.12.2017 |
|
Rating Agency Name |
CARE |
|
Rating |
Short Term Loans (D) |
|
Rating Explanation |
Lowest-credit-quality and very low prospects of recovery |
|
Date |
08.12.2017 |
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
31-03-2018.
BIFR (Board for Industrial & Financial Reconstruction) LISTING
STATUS
Subject’s name is not listed as a Sick Unit in
the publicly available BIFR (Board for Industrial & Financial
Reconstruction) list as of 14.04.2018
IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS
Subject’s name is not listed in the publicly
available IBBI (Insolvency and Bankruptcy Board of India) list as of report
date.
INFORMATION DENIED BY
|
Name : |
Mr. Shankar |
|
Designation : |
Deputy Manager |
|
Contact No.: |
91-44-3918060 |
|
Date : |
13.04.2018 |
91-9444130819 (Continuously Ringing)
LOCATIONS
|
Registered Office : |
61, Sembudoss Street, 1st Floor, Chennai – 600 001,
Tamilnadu, India |
|
Tel. No.: |
91-44-39181060/ 25222673/ 25223918/ 25221060/ 25222676 |
|
Fax No.: |
91-44-39181097 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
Apex Plaza, 1st Floor, New No.77, (Old No.3), Nungambakkam
High Road, Chennai - 600 034,
Tamilnadu, India |
|
Tel. No.: |
91-44-39181060/ 39120756/ 39181097 |
|
Fax No.: |
91-44-3918 1097 |
|
E-Mail : |
|
|
|
|
|
Administrative Office : |
No.37, Kaveriappa Layout, Miller Tank Bund Road, Vasanth Nagar, Bangalore - 560 052, Karnataka, India |
|
Tel. No.: |
91-80-42671000 |
|
|
|
|
Factory : |
# 39, Dr. Harikrishna Naidu Street, Ambattur, Chennai – 600053,
Tamilnadu, India |
|
|
|
|
Synthetics Division |
# 7-A, Doddaballapura Industrial Area, Kasaba Hobli, Karnataka, India |
|
|
|
|
Steel Division : |
D-4, SIPCOT Industrial Complex, Gummudipoondi – 601 201, Tamilnadu, India |
|
|
|
|
Branch Office : |
No.50-B, Muktaram Babu Street, 1st Floor, Kolkata – 700
007, West Bengal, India |
|
Tel. No.: |
91-33-40044112 |
|
|
|
|
Godown : |
135 / 51A, Girish Ghosh Road, Belur, Howrah - 711 202, West Bengal, India India |
|
|
|
|
Power Plant : |
17, Sithurnatham Village, Gummidipoondi – 601 201, Tamilnadu, India |
|
|
|
|
Windmill : |
·
Kudimangalam, Udumalapet, · Pazhavoor, Tirunelveli District, Tamilnadu, India · Kavalakiurichi, Tirunelveli District, Tamilnadu, India |
|
|
|
|
Synthetic
Division : |
·
7-A, Doddaballapura Industrial Area, Kasba Hobli,
·
Plot No.E-4, Madkaim Industrial Area, Madkain
Village, Ponda Taluk, Goa, India ·
Survey No.237 to 245, Boincheruvupalli Village, Peapully
Mandal, Kurnool District – 518 220, Andhra Pradesh, India |
|
|
|
|
Depot : |
55/2, Cuddalore Main Road, Ariyankuppam, Pondichery – 605 007,
Tamilnadu, India |
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Sanjay Tulsyan |
|
Designation : |
Managing Director |
|
Address : |
A 602, Keshav Dugar, 1 East Avenue,
Keshavaperumalpuram, R.A. Puram, Chennai - 600028, Tamilnadu, India |
|
Date of Birth/Age : |
12.01.1964 |
|
Qualification : |
B.Com (Hons) |
|
Date of Appointment : |
01.10.1996 |
|
DIN No.: |
00632802 |
|
|
|
|
Name : |
Mr. Lalit Kumar Tulsyan |
|
Designation : |
Managing Director |
|
Address : |
19/12, 1st Main Road,
Jayamahal Extension, Bangalore - 560046, Karnataka, India |
|
Date of Birth/Age : |
18.02.1960 |
|
Qualification : |
B.Com |
|
Date of Appointment : |
12.07.1996 |
|
DIN No.: |
00632823 |
|
Directorship held
in other companies |
i) Tulsyan Power Limited, (ii) Cosmic Global Limited, (iii) Balaji Engineering & Galvanizing Limited, (iv) Chitrakoot Steel and Power Private Limited, (v) Tulsyan Smelters Private Limited |
|
|
|
|
Name : |
Mr. Sanjay Agarwalla |
|
Designation : |
Whole Time Director |
|
Address : |
8 - D, Coromandal Towers, 8th Floor, 816 and 817 P.H. Road, Kilpauk, Chennai - 600010, Tamilnadu, India |
|
Date of Appointment : |
27.04.2006 |
|
DIN No.: |
00632864 |
|
|
|
|
Name : |
Mr. Chakkolath Ramachandran |
|
Designation : |
Director |
|
Address : |
F-108, Anna Nagar, Chennai - 600102,
Tamilnadu, India |
|
Date of Birth/Age : |
15.05.1938 |
|
Qualification : |
I.A.S |
|
Date of Appointment : |
12.12.2007 |
|
DIN No.: |
00050893 |
|
|
|
|
Name : |
Mrs. Preeti Garg |
|
Designation : |
Director |
|
Address : |
No.17/A, New No 35/1, Spurtank Road, Chetpet, Chennai-600031, Tamilnadu, India |
|
Date of Birth/Age : |
16.06.1977 |
|
Qualification : |
Graduate Degree in Commerce, University of
Madras, India |
|
Date of Appointment : |
14.02.2017 |
|
DIN No.: |
03644985 |
|
Directorship held
in other companies |
Gallery Veda Private Limited |
KEY EXECUTIVES
|
Name : |
Mr. Shanthakumar Rajagopal Iyer Pra |
|
Designation : |
Chief Financial Officer |
|
Address : |
No. 1755, 19th
Main, 2nd Sector, HSR Layout, Bangalore - 560102, Karnataka, India |
|
Date of Appointment : |
21.04.2015 |
|
PAN No.: |
AHWPS8252M |
|
|
|
|
Name : |
Rakhal Panigrahi |
|
Designation : |
Company Secretary |
|
Address : |
No. 170, Triplicane High Road, Chennai-600005, Tamilnadu, India |
|
Date of Appointment : |
28.09.2017 |
|
PAN No.: |
BPJPP1134H |
|
|
|
|
Name : |
Mr. Shankar |
|
Designation : |
Deputy Manager |
MAJOR SHAREHOLDERS
As on DECEMBER 2017
|
Category of
shareholder |
Total nos.
shares held |
Shareholding as
a % of total no. of shares (calculated as per SCRR, 1957)As a % |
|
|
(A) Promoter & Promoter Group |
10567415 |
70.45 |
|
|
(B) Public |
4432585 |
29.55 |
|
|
Grand Total |
15000000 |
100.00 |

Statement showing shareholding pattern of the Promoter and
Promoter Group
|
Category of
shareholder |
No. of fully
paid up equity shares held |
Shareholding as a
% of total no. of shares (calculated as per SCRR, 1957)As a % |
|
|
A1) Indian |
0.00 |
||
|
Individuals/Hindu undivided Family |
10567415 |
70.45 |
|
|
SANJAY TULSYAN |
4475481 |
29.84 |
|
|
LALITH KUMAR TULSYAN |
4046645 |
26.98 |
|
|
PRIYA TULSYAN |
954982 |
6.37 |
|
|
ALKA TULSYAN |
751130 |
5.01 |
|
|
PRIYANKA SHARMA |
144068 |
0.96 |
|
|
LALIT KUMAR TULSYAN |
72446 |
0.48 |
|
|
PRERNA TULSYAN |
65036 |
0.43 |
|
|
ANTARA TULSYAN |
57627 |
0.38 |
|
|
Sub Total A1 |
10567415 |
70.45 |
|
|
A2) Foreign |
0.00 |
||
|
A=A1+A2 |
10567415 |
70.45 |
Statement showing shareholding pattern of the Public
shareholder
|
Category & Name of the Shareholders |
No. of fully paid up equity shares held |
Shareholding % calculated as per SCRR, 1957 As a
% of (A+B+C2) |
|
|
B1) Institutions |
0 |
0.00 |
|
|
B2) Central Government/ State
Government(s)/ President of India |
0 |
0.00 |
|
|
B3) Non-Institutions |
0 |
0.00 |
|
|
Individual share
capital upto INR 0.200 million |
1640140 |
12.69 |
|
|
Individual share
capital in excess of INR 0.200 million |
343552 |
3.52 |
|
|
Any Other (specify) |
1927379 |
13.34 |
|
|
Bodies Corporate |
1657357 |
11.22 |
|
|
G B R METALS PRIVATE LIMITED |
232500 |
1.55 |
|
|
NRI – Repat |
52269 |
0.35 |
|
|
NRI – Non- Repat |
15357 |
0.10 |
|
|
HUF |
131095 |
1.20 |
|
|
Unclaimed or Suspense or Escrow
Account |
71301 |
0.48 |
|
|
Sub Total B3 |
3911071 |
29.55 |
|
|
B=B1+B2+B3 |
3911071 |
29.55 |
BUSINESS DETAILS
|
Line of Business
: |
Subject is engaged in the business of Manufacturing of TMT bars,
Thermos Mechanically Treated Bars, Coal Based Power Plant, Synthetics
Woven Fabrics and Sacks. (Registered Activity) |
||||||||
|
|
|
||||||||
|
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 : |
718 (Approximately) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
(INR
In Million)
Notes : 1. Term Loan\Working Capital Term Loan\Funded Interest Term Loan\Fresh Term Loan shall have pari-passu first charge on entire fixed assets and Pari-passu second charge on entire current assets (including of slow moving \ non-moving stock and non-current debtors) of the company. Working Capital shall have pari-passu first charge on entire current assets and pari-passu second charge on entire fixed assets of the company. Existing exclusive security shall be continued with respective lenders. 2. Personal Guarantee of Shri Lalit Kumar Tulsyan and Shri Sanjay Kumar Tulsyan. 3. Corporate Guarantee of M/s Chitrakoot Steel and Power Private Limited 4. Promoter and promoter group shall pledge their entire unencumbered shareholding in favour of lender in demat form with voting right. 5. As far as Vehicles they are secured by their
Hypothecation. |
|
Auditors : |
|
|
Name : |
CNGSN and Associates LLP Chartered Accountants |
|
Address : |
No. 43, Old No. 22, Swathi Count, Flat No. C and D, Vijayaraghava Road, T. Nagar, Chennai - 600 017, Tamilnadu, India |
|
Tel. No.: |
91-44-45541480/ 81 |
|
Fax No.: |
91-44-45541482 |
|
E-Mail : |
|
|
Website: |
|
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiaries : |
|
|
|
|
|
Companies in which
Directors are interested |
|
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
16000000 |
Equity Shares |
INR 10/- each |
INR 160.000 Million |
|
20000000 |
6% Non-Cumulative Redeemable Preference Shares |
INR 10/-each |
INR 200.000 Million |
|
|
Total |
|
INR 360.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
14478486 |
Equity Shares |
INR.10/- each |
INR 144.785
Million |
|
225293 |
Equity Shares |
INR 6/- each |
INR 1.352
Million |
|
296221 |
Equity Shares |
INR 3/- each |
INR 0.888
Million |
|
8843000 |
Non-convertible Redeemable Preference Shares |
INR 10/-
each |
INR 88.430
Million |
|
|
|
|
|
|
|
Total |
|
INR 235.455 Million |
a)
Terms
/ rights / restrictions attached to equity shares
b) Shares held by
holding / ultimate holding company and / or their subsidiaries / associates
|
Particulars |
31.03.2017 |
|
|
Number |
INR In Million |
|
|
At the beginning of Year |
15000000 |
15.000 |
|
Add: Issues during the year |
- |
- |
|
At the End of the
Year |
15000000 |
15.000 |
c) Details of
shareholders holding more than 5% of the shares in the Company
|
Particulars |
31.03.2017 |
|
|
|
Number |
|
|
Lalit Kumar Tulsyan |
|
4006930 |
|
Sanjay Tulsyan |
|
4475481 |
|
Priya Tulsyan |
|
954982 |
|
Alka Tulsyan |
|
751130 |
|
The Company has not bought back any shares or issued shares for consideration other than cash or issued bonus shares during the five years immediately preceding 31 March 2017 (Five years immediately preceding 31 March 2016 - Nil) |
|
|
|
Preference Share
Capital 8800500 NCR Preference Shares of INR 10/- each paid up |
|
INR 88.430 million |
FINANCIAL DATA
[all figures are
INR Million]
ABRIDGED
BALANCE SHEET (STANDALONE)
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
235.455 |
235.382 |
234.957 |
|
(b) Reserves & Surplus |
(108.958) |
709.230 |
992.233 |
|
(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) |
126.497 |
944.612 |
1227.190 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
5167.299 |
5698.226 |
5818.036 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
219.528 |
253.355 |
|
(c) Other long term
liabilities |
1075.938 |
1079.586 |
1158.006 |
|
(d) long-term
provisions |
29.272 |
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
6272.509 |
6997.340 |
7229.397 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
5042.636 |
2228.968 |
1845.730 |
|
(b) Trade
payables |
324.849 |
2262.223 |
3014.904 |
|
(c) Other
current liabilities |
54.276 |
31.627 |
2.764 |
|
(d) Short-term
provisions |
75.653 |
65.605 |
60.184 |
|
Total Current
Liabilities (4) |
5497.414 |
4588.423 |
4923.582 |
|
|
|
|
|
|
TOTAL |
11896.420 |
12530.375 |
13380.169 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
6088.488 |
3152.042 |
3212.455 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
9.395 |
2921.156 |
2697.964 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
77.826 |
79.236 |
79.236 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
41.617 |
40.032 |
36.835 |
|
(e) Other
Non-current assets |
28.009 |
26.777 |
26.573 |
|
Total Non-Current
Assets |
6245.335 |
6219.243 |
6053.063 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.058 |
0.058 |
0.058 |
|
(b)
Inventories |
1348.440 |
1317.401 |
1394.821 |
|
(c) Trade
receivables |
2523.302 |
3210.988 |
3842.180 |
|
(d) Cash
and cash equivalents |
159.732 |
180.723 |
500.564 |
|
(e)
Short-term loans and advances |
443.523 |
514.408 |
540.723 |
|
(f) Other
current assets |
1176.030 |
1087.554 |
1048.760 |
|
Total
Current Assets |
5651.085 |
6311.132 |
7327.106 |
|
|
|
|
|
|
TOTAL |
11896.420 |
12530.375 |
13380.169 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
5418.210 |
8455.495 |
12345.684 |
|
|
Other Income |
12.313 |
34.399 |
56.980 |
|
|
TOTAL |
5430.523 |
8489.894 |
12402.664 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
4018.769 |
4356.728 |
6205.066 |
|
|
Purchases of
Stock-in-Trade |
344.597 |
2355.399 |
4750.789 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(190.652) |
(42.900) |
43.146 |
|
|
Employees benefits
expense |
262.207 |
280.806 |
269.067 |
|
|
Other expenses |
605.300 |
769.327 |
666.126 |
|
|
Exceptional
Items |
29.273 |
0.000 |
19.107 |
|
|
TOTAL |
5069.494 |
7719.360 |
11953.301 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
361.029 |
770.534 |
449.363 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
1176.266 |
932.384 |
750.991 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
(815.237) |
(161.850) |
(301.628) |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
222.767 |
158.583 |
172.096 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
(1038.004) |
(320.433) |
(473.724) |
|
|
|
|
|
|
|
Less |
TAX |
(219.528) |
(33.826) |
(106.518) |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
(818.476) |
(286.607) |
(367.206) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
84.073 |
238.504 |
440.305 |
|
|
Exchange in Foreign
currency for other matters |
1.079 |
3.099 |
5.092 |
|
|
TOTAL EARNINGS |
85.152 |
241.603 |
445.397 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
635.873 |
1630.064 |
1623.173 |
|
|
TOTAL IMPORTS |
635.873 |
1630.064 |
1623.173 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
|
|
|
|
Basic |
(55.67) |
(19.50) |
(24.99) |
|
|
Diluted |
(55.67) |
(19.50) |
(24.99) |
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash from operating activities |
1915.056 |
971.719 |
(1953.715) |
QUARTERLY
RESULTS
|
Particulars |
30.06.2017 (Unaudited) |
30.09.2017 (Unaudited) |
31.12.2017 (Unaudited) |
|
|
1st Quarter |
2nd
Quarter |
3RD
Quarter |
|
Net Sales |
2340.990 |
1318.070 |
1580.450 |
|
Total Expenditure |
2450.580 |
1208.330 |
1526.400 |
|
PBIDT (Excl OI) |
(109.590) |
109.740 |
54.050 |
|
Other Income |
0.610 |
1.910 |
0.010 |
|
Operating Profit |
(108.980) |
111.650 |
54.060 |
|
Interest |
311.110 |
317.070 |
361.160 |
|
Exceptional Items |
NA |
(78.070) |
(17.810) |
|
PBDT |
(420.090) |
(283.490) |
(324.900) |
|
Depreciation |
65.760 |
65.770 |
65.760 |
|
Profit Before Tax |
(485.850) |
(349.260) |
(390.660) |
|
Tax |
NA |
NA |
NA |
|
Provisions and
contingencies |
NA |
NA |
NA |
|
Profit After Tax |
(485.850) |
(349.260) |
(390.660) |
|
Extraordinary Items |
NA |
NA |
NA |
|
Prior Period Expenses |
NA |
NA |
NA |
|
Other Adjustments |
NA |
NA |
NA |
|
Net Profit |
(485.850) |
(349.260) |
(390.660) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
169.98 |
138.61 |
113.59 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
2.15 |
2.63 |
3.21 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
27.17 |
123.02 |
100.44 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.27 |
0.58 |
0.32 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.06 |
0.13 |
0.08 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.90 |
0.82 |
0.80 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
80.71 |
8.39 |
6.24 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
43.46 |
4.86 |
4.01 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
48.21 |
6.43 |
4.82 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
0.31 |
0.83 |
0.60 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
(15.11) |
(3.39) |
(2.97) |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets)
* 100) |
% |
(6.88) |
(2.29) |
(2.74) |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
(647.03) |
(30.34) |
(29.92) |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.03 |
1.38 |
1.49 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
0.78 |
1.09 |
1.20 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.01 |
0.08 |
0.09 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
43.36 |
33.68 |
32.62 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.03 |
1.38 |
1.49 |
Total Liability = Short-term Debt + Long-term
Debt + Current Maturities of Long-term debts
FINANCIAL ANALYSIS
[all figures are
in INR Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Share Capital |
234.957 |
235.382 |
235.455 |
|
Reserves & Surplus |
992.233 |
709.230 |
(108.958) |
|
Net
worth |
1227.190 |
944.612 |
126.497 |
|
|
|
|
|
|
long-term borrowings |
5818.036 |
5698.226 |
5167.299 |
|
Short term borrowings |
1845.730 |
2228.968 |
5042.636 |
|
Total
borrowings |
7663.766 |
7927.194 |
10209.935 |
|
Debt/Equity
ratio |
6.245 |
8.392 |
80.713 |

YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Sales |
12345.684 |
8455.495 |
5418.210 |
|
|
|
(31.511) |
(35.921) |

NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Sales |
12345.684 |
8455.495 |
5418.210 |
|
Profit / (Loss) |
(367.206) |
(286.607) |
(818.476) |
|
|
(2.97%) |
(3.39%) |
(15.11%) |

ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES
OF FUNDS |
31.03.2017 |
31.03.2016 |
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
(1)Shareholders' Funds |
|
|
|
(a) Share Capital |
235.455 |
235.382 |
|
(b) Reserves & Surplus |
(407.499) |
497.000 |
|
(c) Money received against
share warrants |
0.000 |
0.000 |
|
|
|
|
|
(2) Share Application money
pending allotment |
0.000 |
0.000 |
|
(3) Minority Interest |
6.331 |
13.659 |
|
Total
Shareholders’ Funds (1) + (2) |
(165.713) |
759.700 |
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
(a) long-term borrowings |
516.836 |
5699.535 |
|
(b) Deferred tax liabilities
(Net) |
0.060 |
219.588 |
|
(c) Other long term
liabilities |
110.256 |
1105.002 |
|
(d) long-term provisions |
27.642 |
0.000 |
|
Total
Non-current Liabilities (3) |
6296.994 |
7024.125 |
|
|
|
|
|
(4) Current Liabilities |
|
|
|
(a) Short term borrowings |
5243.013 |
2427.992 |
|
(b) Trade payables |
666.131 |
2199.305 |
|
(c) Other current liabilities |
192.622 |
190.190 |
|
(d) Short-term provisions |
117.706 |
104.943 |
|
Total
Current Liabilities (4) |
6219.471 |
4922.430 |
|
|
|
|
|
TOTAL |
12350.752 |
12692.596 |
|
|
|
|
|
II.
ASSETS |
|
|
|
(1) Non-current assets |
|
|
|
(a) Fixed Assets |
|
|
|
(i) Tangible assets |
6174.005 |
3245.396 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
|
(iii) Capital work-in-progress |
9.391 |
2921.132 |
|
(iv) Intangible assets under
development |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.693 |
0.103 |
|
(c) Deferred tax assets (net) |
93.712 |
91.964 |
|
(d) Long-term Loan and Advances |
90.460 |
88.755 |
|
(e) Other Non-current assets |
28.088 |
26.857 |
|
Total
Non-Current Assets |
6396.349 |
6374.206 |
|
|
|
|
|
(2) Current assets |
|
|
|
(a) Current investments |
0.058 |
0.058 |
|
(b) Inventories |
1440.970 |
1389.096 |
|
(c) Trade receivables |
2707.075 |
3182.402 |
|
(d) Cash and cash equivalents |
163.300 |
179.757 |
|
(e) Short-term loans and
advances |
466.652 |
479.209 |
|
(f) Other current assets |
1176.348 |
1087.867 |
|
Total
Current Assets |
5954.403 |
6318.389 |
|
|
|
|
|
TOTAL |
12350.752 |
12692.596 |
PROFIT
& LOSS ACCOUNT SHEET (CONSOLIDATED)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
Income |
5482.408 |
9187.198 |
|
|
Other Income |
12.474 |
36.645 |
|
|
TOTAL
|
5494.882 |
9223.843 |
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
Cost of materials
consumed/Services Rendered |
4064.199 |
5051.918 |
|
|
Purchases of Stock-in-Trade |
344.597 |
2355.399 |
|
|
Increase/Decrease in Stocks |
(192.076) |
-35.555 |
|
|
Employees benefits expense |
296.148 |
322.991 |
|
|
Other expenses |
639.968 |
816.635 |
|
|
Exceptional Items |
29.031 |
0.000 |
|
|
TOTAL
|
5181.867 |
8511.388 |
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
313.015 |
712.455 |
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
1202.885 |
963.082 |
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
(889.870) |
(250.627) |
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
229.895 |
169.375 |
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
(1119.765) |
(420.002) |
|
|
|
|
|
|
Less |
TAX |
(221.941) |
(64.866) |
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
(897.824) |
(355.136) |
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (INR) |
(61.07) |
(24.17) |
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 |
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 two/ 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 |
OPERATION AND
OUTLOOK:
During the year, prolonged demand slump and fluctuating prices of steel has continued to affect the performance of the Company. The sales and other receipts declined by 36.04%, YOY to INR 5430.523 million and Loss after tax increased from INR (286.636) million to INR (818.476) Million mainly due to reduction in the operating margins.
The production of finished Steel in the country during the year witnessed a growth of 4.6% over previous year and the import of finished steel registered a decline of 29.4%. The growth is on account of increase witnessed in Flat products and non-flat products witnessed a growth of 2.7% over previous year. Introduction of Minimum import price during the last year by the Government of India resulted reduction of imports and thus improved off take manufacturing flat steel products from the Indian Manufacturers. This also helped steel manufactures making flat products improve the profitability. Their product being in the long product segment did not benefit out of this policy The directors have pleasure to inform you that the II power plant has become operational during the FY under review. However, with the power demand supply situation in Tamilnadu eased substantially and the state became a power surplus state leading to excess of supply over demand and leading to the underutilization of the enhanced capacity and mostly remaining un-remunerative at the prices realizable at sales through Open Access. Also during the year the coal price increased by 23%. The operations of the Synthetic division showed marginal reduction of about 8% over previous year.
NATURE OF OPERATION:
Subject the Company is engaged in the Manufacturing TMT bars, Coal Based Power Plant and Synthetics Woven Fabrics and Sacks. It has manufacturing plant at Chennai (Gummudipoondi) and Bangalore (Doddaballapura).
OUTLOOK
Present day economic situation of the country poses threats, expected revival will bring in lots of opportunities for growth. With various infrastructure facilities lined up both in private and public sectors including nuclear power and water, across the country, the management envisages robust demand for its products especially steel. The company has emerged stronger in the last five years and is well set to capitalize on growth prospects as they arise.
MANAGEMENT
DISCTHEMSION AND ANALYSIS
INDUSTRY STRUCTURE
AND DEVELOPMENTS
The Company’s products are TMT Bars, Sponge Iron, Billets and Ingots in the steel division and in synthetic division it is PP Woven Sacks, FIBC and Woven Fabric. TMT Bars are used in the Construction Sector and the plastic products cater to the packaging needs of various industries such as Cement, Fertilizers, Food grains, Sugar, etc.
The raw materials for Steel Making are M.S. Scrap, Sponge Iron and for TMT Bars is Billets. PP Granules is used for manufacture of plastic packaging products. This raw material is available in abundance within the country and can also be freely imported. Being in the commodity market the company is continuously making efforts for reducing the cost of production to sustain its margins.
STEEL INDUSTRY
The Indian steel industry has entered into a new development stage, post de-regulation, riding high on the resurgent economy and rising demand for steel.
Rapid rise in production has resulted in India becoming the 3rd largest producer of crude steel in 2015 as well as in 2016. The country was the largest producer of sponge iron or DRI in the world during the period 2003-2015 and emerged as the 2nd largest global producer of DRI in 2016 (after Iran). India is also the 3rd largest finished steel consumer in the world and maintained this status in 2016. Such rankings are based on provisional data released by the World Steel Association for the above year.
In a de-regulated, liberalized economic/market scenario like India the Government’s role is that of a facilitator which lays down the policy guidelines and establishes the institutional echanism/structure for creating conducive environment for improving efficiency and performance of the steel sector.
In this role, the Government has released the National Steel Policy 2017, which has laid down the broad roadmap for encouraging long term growth for the Indian steel industry, both on demand and supply sides, by 2030-31. The said Policy is an updated version of National Steel Policy 2005 which was released earlier and provided a long-term growth perspective for the domestic iron and steel industry by 2019-20.
STEEL PRODUCTION:
• India is currently the 3rd largest producer of crude steel in the world.
• In 2016-17 (prov.), production for sale of total finished steel (alloy + non alloy) was 100.74 mt, a growth of 10.7% over 2015-16.
• Production for sale of Pig Iron in 2016-17 (prov.) was 9.39 mt, a growth of 1.8% over 2015-16.
• India was the largest producer of sponge iron in the world during the period 2003-2015 and was the 2nd largest producer in 2016 (after Iran) . The coal based route accounted for 79% of total sponge iron production in the country in 2016-17 (prov).
(Source: Ministry of Steel)
POWER
As at 30th Jun 2017, total power production capacity of India is 329231 MWs. Out of the total capacity, 59.1% is from Coal based thermal power plants. Domestic coal requirement is largely met from the Coal produced India. Large power produces buy coal in the coal block auctions and smaller units mainly import the coal and also buy locally.
DEMAND AND SUPPLY:
The Demand supply position improved substantially since last 3 years and currently the availability capacity is equivalent to the demand as may be observed from the table below. Increased supply position has resulted in reduction of the realization per unit and also regulatory restrictions and levies such as Cross subsidy have impacted the margins and the realization.
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G07947708 |
100039925 |
Canara Bank |
29/06/2016 |
- |
- |
50000000.0 |
Prime Corporate Branch, Shankarnarayana BuilidngNo.25, M G RoadBangaloreKA560001IN |
|
2 |
G06501274 |
100035682 |
THE SHAMRAO VITHAL CO-OPERATIVE BANK LIMITED |
30/04/2016 |
- |
- |
196459000.0 |
ANNANAGAR BRANCH, OLD NO.1 NEW NO. 15, 'C' BLOCK,6TH STREET, NEAR CHINTAMANI SIGNAL, ANNANAGAR EASTCHENNAITN600102IN |
|
3 |
C51881779 |
10565899 |
CANARA BANK (LENDERS' AGENT & MONITORING INSTITUTION) |
26/03/2015 |
- |
- |
9501900000.0 |
PRIME CORPORATE BRANCH, SHANKARNARAHANA BUILDINGNO.25, M G ROADBANGALOREKA560001IN |
|
4 |
C09492265 |
10489119 |
CANARA BANK (LEADER TL) |
28/04/2014 |
23/05/2014 |
- |
670000000.0 |
PRIME CORPORATE BRANCH, SHANKAR NARAYANA BUILDINGNO.25, M G ROADBANGALOREKA560001IN |
|
5 |
B86191624 |
10452004 |
ELECTRONICA FINANCE LIMITED |
17/09/2013 |
- |
- |
4240382.0 |
128/A, Plot No.3,Kailashchandra Appartments,Paud Road, KothrudPuneMH411038IN |
|
6 |
B82086711 |
10442976 |
ELECTRONICA FINANCE LIMITED |
25/07/2013 |
- |
- |
4240382.0 |
128/A, Plot No.3,Kailashchandra Appartments,Paud Road, KothrudPuneMH411038IN |
|
7 |
B81956740 |
10442625 |
CANARA BANK |
24/07/2013 |
- |
- |
100000000.0 |
PRIME CORPORATE BRANCH, SHANKARNARAYANA BUILDINGNO.25, M G ROADBANGALOREKA560001IN |
|
8 |
B72404650 |
10417151 |
Canara Bank |
02/03/2013 |
- |
- |
30000000.0 |
Prime Corporate BranchShankararanarayana Building, No. 25 M G RoadBangaloreKA560001IN |
|
9 |
B62836903 |
10388660 |
ELECTRONICA FINANCE LIMITED |
20/11/2012 |
- |
- |
6481358.0 |
128/A, Plot No.3,Kailashchandra Appartments,Paud Road, KothrudPuneMH411038IN |
|
10 |
B44179943 |
10366792 |
INDIAN OVERSEAS BANK |
11/06/2012 |
- |
- |
600000000.0 |
CATHEDRAL BRANCH762, ANNA SALAI,CHENNAITN600002IN |
CONTINGENT
LIABILITIES:
(INR in million)
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
Guarantees Outstanding |
0.509 |
0.509 |
|
Entry Tax |
8.133 |
8.133 |
|
Excise Duty |
2.666 |
2.666 |
|
VAT |
54.049 |
54.049 |
|
Income Tax |
2.902 |
2.902 |
Note:
During the Financial Year 2015-16, the company’s loans and liabilities with the Banks were restructured under the “Corporate Debt Restructuring” Scheme. As per the said scheme, the company repayment obligations were deferred/ restructured. Further the Banks have provided certain reliefs/ sacrifices / waivers by reducing the rate of interest. Interest on the restructured loans has been provided for in the books at lowered rates of interest. The Masters restructuring Agreement entered into between the company and the banks’ provides a “Right of Recompense” on the reliefs/ sacrifices as per the CDR guidelines. The total value of such sacrifices/reliefs/ waivers as on 31st Mar 2017 is INR 348.100 Million (PY Rs.16.63 Million). The rate of interest applicable on the borrowings is at Base rate of Canara Bank Plus + 0.80% (currently 9.65% + 0.80% totaling to 10.45%) and on FITL loans are at the rate of 11%.
As per the CDR conditions, the promoters contribution was brought in the form of preference shares and the same cannot be redeemed during the continuation of the CDR. The CDR loans are secured as under:
The CDR loans are
secured as under:
a) Term Loan\Working Capital Term Loan\Funded Interest Term Loan\Fresh Term Loan shall have pari-passu first charge on entire fixed assets and Pari-passu second charge on entire current assets (including of slow moving, non-moving stock and non-current debtors) of the company.
Working Capital shall have pari-passu first charge on entire current assets and pari-passu second charge on entire fixed assets of the company.
Existing exclusive security shall be continued with respective lenders.
b) Personal Guarantee of Shri Lalit Kumar Tulsyan and Shri Sanjay Kumar Tulsyan.
c) Corporate Guarantee of M/s Chitrakoot Steel and Power Private Limited.
d) Promoter and promoter group shall pledge their entire unencumbered shareholding in favour of lender in demat form with voting right.
The Company has executed (During the year 2009-10 and 2011-12) Corporate Guarantee in favour of the Shamrao Vithal Co-operative Bank Limited, Mumbai for the loan taken by M/s. Chitrakoot Steel and Power Private Limited, wholly owned subsidiary of the Company, for INR 250.000 Million
The company has received a notice from the office of the Director General of Foreign Trade, Bangalore, asking to show cause as to why penalty upto 5 times of the CIF value of goods imported of a value of INR 443.400 Million imposed in respect of 44 Advance licenses for alleged non completion of the export obligations in respect of those licenses. Post issue of the notice, the companies name was added in the “Denied Entity List”. The company had represented to the said authority that the Export obligation has indeed been completed and has submitted documents required and has sought issue of Export Obligation Discharge Certificate. Upon the representation given by the company the name of the company was removed from the Denied Entity List, however company has not received any communication from the DGFT in this regard dropping the show cause notice.
Management is of the opinion that the no liability would arise in respect thereof.
FIXED ASSETS
·
Land
·
Land Leasehold
·
Factory Building
·
Office Premises
·
Plant and Machinery
·
Work Equipments
·
Lab Equipment
·
Office and other
Equipment
·
Vehicles
UNAUDITED STANDALONE FINANCIAL RESULTS FOR THE QUARTER ENDED AND NINE
MONTHS DECEMBER 31, 2017
[INR
IN MILLION]
|
PARTICULARS |
3 Months |
9 Months |
|
|
|
31.12.2017 |
30.09.2017 |
31.12.2017 |
|
|
[Unaudited] |
[Unaudited] |
[Unaudited] |
|
1. Income from Operations |
|
|
|
|
Net Sales/income from operations |
1580.452 |
1318.067 |
5239.505 |
|
Other Operating Income |
0.010 |
1.913 |
2.535 |
|
Total income from operations (net) |
1580.462 |
1319.980 |
5242.040 |
|
|
|
|
|
|
Expenses |
|
|
|
|
Cost of materials consumed |
1276.595 |
1175.987 |
3802.224 |
|
Purchases of stock-in trade |
0.000 |
0.000 |
1.166 |
|
Changes in inventories of finished goods. work-in-progress
and stock in trade |
19.253 |
(190.425) |
532.757 |
|
Employee benefits expense |
72.106 |
70.275 |
214.406 |
|
Depreciation and Amortization Expenses |
65.758 |
65.759 |
197.275 |
|
Other Expenses |
143.400 |
117.682 |
401.323 |
|
Finance Costs |
361.156 |
317.068 |
989.333 |
|
Power and Fuel |
15.042 |
34.824 |
82.908 |
|
Excise Duty |
0.000 |
0.000 |
150.540 |
|
Total expenses |
1953.310 |
1591.170 |
6371.932 |
|
Profit/ (Loss) from ordinary activities after finance cost
but before exceptional items |
(372.848) |
(271.190) |
(1129.892) |
|
Exceptional items |
17.810 |
78.069 |
95.879 |
|
Profit/ (Loss) from ordinary activities before tax |
(390.658) |
(349.259) |
(1225.771) |
|
Tax expenses |
0.000 |
0.000 |
0.000 |
|
Net Profit / (Loss) from ordinary activities after tax |
(390.658) |
(349.259) |
(1225.771) |
|
Extraordinary item (net of tax expense) |
0.000 |
0.000 |
0.000 |
|
Net Profit / (Loss) for the period |
(390.658) |
(349.259) |
(1225.771) |
|
Comprehensive Income |
1.523 |
1.523 |
4.569 |
|
Net Profit/ (Loss) after taxes, minority interest and
share of profit/(loss) of associates |
(389.135) |
(347.736) |
(1221.202) |
|
|
|
|
|
|
Paid up equity share capital (Face Value of INR 10/-each) |
147.025 |
147.025 |
147.025 |
|
Reserve excluding Revaluation Reserve as per Balance Sheet
of previous accounting year |
|
|
|
|
Earnings per share (before extraordinary items) of INR
10/- each (not annualized): |
|
|
|
|
(a) Basic |
(26.57) |
(23.76) |
(83.37) |
|
(b) Diluted |
(26.57) |
(23.76) |
(83.37) |
STANDALONE SEGMENT
WISE REVENUE RESULTS AND CAPITAL EMPLOYED
(INR
in Million)
|
Particulars |
3 Months |
3 Months |
9 Months |
|
|
31.12.2017 |
30.09.2017 |
31.12.2017 |
||
|
1 |
[Unaudited] |
[Unaudited] |
[Unaudited] |
Unaudited |
|
|
Steel Division |
1154.459 |
865.319 |
3838.923 |
|
|
Synthetic Division |
166.137 |
122.149 |
447.939 |
|
|
Power |
259.856 |
330.599 |
952.643 |
|
|
|
|
|
|
|
|
Net Sales / Income
from Operations |
1580.452 |
1318.067 |
5239.505 |
|
|
|
|
|
|
|
2 |
Segment Results
Profit / (Loss) (before tax, finance cost and exceptional items) from Segment |
|
|
|
|
|
Steel Division |
(4859.200) |
(103.059) |
(302.978) |
|
|
Synthetic Division |
(13.845) |
(17.543) |
(1.453) |
|
|
Power |
32.935 |
88.411 |
97.993 |
|
|
Less: |
|
|
|
|
|
Interest |
(361.156) |
(317.068) |
(989.333) |
|
|
Total Profit(Loss)
before Tax |
(390.658) |
(349.259) |
(1125.771) |
NOTE:
PRESS RELEASE:
BSE TO SUSPEND TRADING IN 17 COMPANIES FROM NOVEMBER 29
NEW DELHI: Leading stock exchange BSE will suspend trading in securities of 17 companies from November 29 for not complying with provision of listing regulations and failing to pay the mandatory fines for non-compliance.
The exchange will suspend trading in seven companies that had submitted their
financial results but did not pay the applicable fines.
The 10 companies that did not comply with the listing regulations are Mysore Paper MillsNSE 0.00 %, Premier Energy and InfrastructureNSE 0.00 %, Ranjeev AlloysNSE 0.00 %, RCL FoodsNSE 0.00 %, Soma Papers & Industries, Sudar Industries, Sunrise AsianNSE 0.00 %, SVOGL Oil Gas And Energy, Techtran Polylenses and Valecha
Engineering.
Trading in securities of the companies will be suspended from November 29 on
account of non-compliance with Regulation 33 of Sebi (Listing Obligations and
Disclosure Requirements) Regulations, 2015 for two consecutive quarters to
March and June 2016, BSE said in a circular.
The Regulation 33 pertains to submission of financial results.
The firms yet to pay the fines are Agro Dutch Industries, Aroma Enterprises
(India), Avon Lifesciences, Hindustan Everest Tools, Karur KCP Packkagings,
Tarrif Cine & Finance, Tulsyan Nec LTD.
The entire promoter shareholding of the seven companies will be frozen from
November 7.
In case the firms comply with the norms on or before November 23, they will not
face trading suspension.
Further, the exchange said the suspension will continue till such time that
these firms comply with the norms, including payment of fines.
Besides, 15 days after suspension, trading in the shares of non-compliant
companies will be allowed on restricted basis or trade for trade basis in Z
group only on the first trading day of every week for six months.
"Revocation of suspension will be subject to the companies further
complying with the procedure and all extant norms prescribed for revocation of
suspension," BSE noted.
CMT REPORT (Corruption, Money Laundering
& Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
1] INFORMATION ON
DESIGNATED PARTY
No records 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
|
INR |
|
US Dollar |
1 |
INR 65.22 |
|
|
1 |
INR 92.77 |
|
Euro |
1 |
INR 80.34 |
INFORMATION DETAILS
|
Information
Gathered by : |
PNM |
|
|
|
|
Analysis Done by
: |
NYT |
|
|
|
|
Report Prepared
by : |
MTN |
SCORE FACTORS
|
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 |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
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 are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.