|
|
|
|
Report No. : |
504298 |
|
Report Date : |
16.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
TECHNOCRAFT INDUSTRIES (INDIA) LIMITED |
|
|
|
|
Registered
Office : |
A-25, Technocraft House, MIDC,
Marol Industrial Area, Road No. 3, Opposite ESIS Hospital, Andheri (East),
Mumbai-400093, Maharashtra |
|
Tel. No.: |
91-22-40982222/ 2202 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
28.10.1992 |
|
|
|
|
Com. Reg. No.: |
11-069252 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 263.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L28120MH1992PLC069252 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0388023091 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACT2724P |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
27AAACT2724P1Z1 |
|
|
|
|
TIN No.: |
27350002229 |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
· Manufacturing of Drum Closures, Tubes and Scaffoldings, Knitted and Crocheted Cotton Fabrics, Textile Garments, Preparation and Spinning of Cotton Fiber. · Power Generation by Coal Based Thermal Power Plants. (Registered Activity) |
|
|
|
|
No. of Employees
: |
1399 (Approximately) |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A |
|
Credit Rating |
Explanation |
Rating Comments |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company incorporated in the year 1992. It is a manufacturer of steel drum closures, sophisticated engineered formwork systems for buildings, construction and infrastructure projects, textile and apparel and also power generation. As per the financial of 2017, the company has healthy scale of operations marked 12.69% growth as compared to the previous year along with fair profit margin of 11.16% The ratings continue to reflect Technocraft's strong financial risk profile driven by healthy capital structure, ample liquidity, and sound debt protection metrics. The rating also takes into account its established position in the drum closure industry and increasing market share in the scaffolding industry. These strengths are partially offset by susceptibility of operating margin to downturns in end-user industries, and to volatility in prices of raw materials such as steel and cotton, and in foreign exchange rates. Payment seems to be usually correct. In view of aforesaid, the company can be considered for business dealings at usual trade terms and conditions. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List
|
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 |
CRISIL |
|
Rating |
Long Term Rating= A+ |
|
Rating Explanation |
Adequate degree of safety and low credit
risk. |
|
Date |
20.11.2017 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short Term Rating= A1+ |
|
Rating Explanation |
Very strong degree of safety and carry
lowest credit risk |
|
Date |
20.11.2017 |
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
31-03-2016.
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 16.04.2018
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 DECLINED
MANAGEMENT NON-COOPERATIVE [91-22-40982345/ 40982310]
LOCATIONS
|
Registered Office : |
A-25, Technocraft House, MIDC,
Marol Industrial Area, Road No. 3, Opposite ESIS Hospital, Andheri (East),
Mumbai-400093, Maharashtra, India |
|
Tel. No.: |
91-22-40982222/ 2202/ 40982310/ 40982345 |
|
Fax No.: |
91-22-28367037 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 1: |
Drum Closure Plot No. C-5, C-21, MIDC Murbad Industrial Area, District Thane –
421401, Maharashtra, India |
|
|
|
|
Factory 2: |
Pipe and Scaffoldings
Plot No. 4/1, MIDC Murbad, District Thane – 421401, Maharashtra, India |
|
|
|
|
Factory 3: |
Yarn, Power and
Garment Village Dhanivali, Murbad, District Thane – 421401, Maharashtra, India |
DIRECTORS
AS ON: 31.03.2017
|
Name : |
Mr.
Ashish Kuamr Saraf |
|
Designation : |
Whole-time
Director |
|
Address : |
191-A, 19th Floor, Beach Towers, P. Balu
Marg, Prabhadevi, Mumbai - 400025, Maharashtra, India |
|
Date of Appointment : |
29.09.2015 |
|
PAN No.: |
ALLPS4243D |
|
DIN No.: |
00035549 |
|
|
|
|
Name : |
Mr. Navneet Kumar Saraf |
|
Designation : |
Whole-time Director |
|
Address : |
38, Rajat Apartment, Mount Pleasant Road,
Mumbai - 400006, Maharashtra, India |
|
Date of Appointment : |
14.09.2001 |
|
PAN No.: |
AALPS5578A |
|
DIN No.: |
00035686 |
|
|
|
|
Name : |
Mr. Sudarshan Kumar Saraf |
|
Designation : |
Managing Director |
|
Address : |
38, Rajat Apartment, Mount Pleasant Road,
Mumbai - 400006, Maharashtra, India |
|
Date of Birth/ Age: |
07.06.1949 |
|
Qualification : |
Mechanical Engineering from the prestigious Indian
Institute of Technology, Bombay |
|
Date of Appointment : |
28.10.1992 |
|
DIN No.: |
00035799 |
|
|
|
|
Name : |
Mr. Sharad Kumar Saraf |
|
Designation : |
Managing Director |
|
Address : |
191-A, 19th Floor, Beach Towers, P. Balu
Marg, Prabhadevi, Mumbai - 400025, Maharashtra, India |
|
Date of Birth/ Age: |
05.09.1947 |
|
Qualification : |
Electronics engineering from the prestigious Indian Institute of Technology, Bombay |
|
Date of Appointment : |
28.10.1992 |
|
DIN No.: |
00035843 |
|
|
|
|
Name : |
Mr. Vishwambhar Chiranjilal Saraf |
|
Designation : |
Director |
|
Address : |
D-84, Tahnee Heights, Petit Hall 66, Nepean
Sea Road, Mumbai - 400006, Maharashtra, India |
|
Date of Appointment : |
29.09.2015 |
|
DIN No.: |
00161381 |
|
|
|
|
Name : |
Mr. Shri Bhagwan Agarwal |
|
Designation : |
Director |
|
Address : |
31, Sainara 17, Cuffe Parade Mumbai -
400005, Maharashtra, India |
|
Date of Appointment : |
01.03.2006 |
|
DIN No.: |
00524452 |
|
|
|
|
Name : |
Mr. Jagdeesh Mal Mehta |
|
Designation : |
Director |
|
Address : |
C/122, Grand Paradi Kemps Corner, Mumbai -
400036, Maharashtra, India |
|
Date of Appointment : |
19.12.2013 |
|
DIN No.: |
00847311 |
|
|
|
|
Name : |
Mr. Vinod Balmukand Agarwala |
|
Designation : |
Director |
|
Address : |
T. Madhav Kunj Dixit Road, Vile Parle
(East), Mumbai - 400057, Maharashtra, India |
|
Date of Appointment : |
29.09.2015 |
|
DIN No.: |
01725158 |
|
|
|
|
Name : |
Mr. Atanu Anil Choudhary |
|
Designation : |
Whole-time Director |
|
Address : |
102/C-2, Madhav Sristi Brave Kalyan, Thane
- 421301, Maharashtra, India |
|
Date of Appointment : |
10.08.2015 |
|
DIN No.: |
02368362 |
|
|
|
|
Name : |
Ms. Vaishali Mukund Choudhari |
|
Designation : |
Director |
|
Address : |
Ahmed Sailor Building No. 5, Room No.18,
S.M. Jadhav Marg, Near Hinmata Cinema Dad, Mumbai - 400014, Maharashtra,
India |
|
Date of Appointment : |
22.03.2014 |
|
DIN No.: |
06847402 |
KEY EXECUTIVES
|
Name : |
Mr. Neeraj Rai |
|
Designation : |
Company Secretary |
|
Address : |
B-106, Maruti Prasad Plot No. 394-410,
Sector -31, Vashi, Navi Mumbai - 400703, Maharashtra, India |
|
Date of Appointment : |
16.03.2015 |
|
PAN No.: |
AIPPR4891K |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 31.03.2018
|
Category of shareholder |
Total nos. shares held |
Shareholding as a % of total no. of shares
(calculated as per SCRR, 1957)As a % of (A+B+C2) |
|
|
(A) Promoter &
Promoter Group |
17886902 |
73.12 |
|
|
(B) Public |
6574785 |
26.88 |
|
|
Grand Total |
24461687 |
100.00 |
%20LIMITED%20-%20504298%2016-Apr-2018_files/image021.gif)
Statement showing
shareholding pattern of the Promoter and Promoter Group
|
Category of shareholder |
Total nos. shares held |
Shareholding as a % of total no. of shares (calculated
as per SCRR, 1957)As a % of (A+B+C2) |
|
|
A1) Indian |
0.00 |
||
|
Individuals/Hindu
undivided Family |
17886902 |
73.12 |
|
|
SUDARSHAN KUMAR
SARAF |
6794903 |
27.78 |
|
|
SHAKUNTALA SARAF |
5169867 |
21.13 |
|
|
SHARAD KUMAR SARAF
HUF |
2205366 |
9.02 |
|
|
SHANTIDEVI
MADHOPRASAD SARAF |
1101294 |
4.50 |
|
|
NAVNEET KUMAR
SARAF |
862435 |
3.53 |
|
|
PRIYANKA ASHISH
SARAF |
500000 |
2.04 |
|
|
NIDHI NAVNEET
SARAF |
543337 |
2.22 |
|
|
SHARADKUMAR SARAF |
406840 |
1.66 |
|
|
SUMAN SARAF |
117332 |
0.48 |
|
|
SUDARSHANKUMAR
SARAF HUF |
74797 |
0.31 |
|
|
RITU SARAF |
56464 |
0.23 |
|
|
ASHISH KUMAR SARAF |
54267 |
0.22 |
|
|
Sub Total A1 |
17886902 |
73.12 |
|
|
A2) Foreign |
0.00 |
||
|
A=A1+A2 |
17886902 |
73.12 |
Statement showing shareholding
pattern of the Public shareholder
|
Category & Name of the Shareholders |
Total no. shares held |
Shareholding % calculated as per SCRR, 1957
As a % of (A+B+C2) |
|
|
B1) Institutions |
0.00 |
||
|
Alternate
Investment Funds |
904605 |
3.70 |
|
|
DSP Blackrock
Emerging Stars Fund |
904605 |
3.70 |
|
|
Foreign Portfolio
Investors |
385690 |
1.58 |
|
|
Lloyd George
Indian Ocean Master Fund |
310000 |
1.27 |
|
|
Financial
Institutions/ Banks |
6216 |
0.03 |
|
|
Sub Total B1 |
1296511 |
5.30 |
|
|
B2) Central
Government/ State Government(s)/ President of India |
0.00 |
||
|
B3)
Non-Institutions |
0.00 |
||
|
Individual share
capital up to INR 0.200 Million |
2491740 |
10.19 |
|
|
Individual share
capital in excess of INR 0.200 Million |
908868 |
3.72 |
|
|
ANIL KUMAR GOEL |
273000 |
1.12 |
|
|
Any Other
(specify) |
1877666 |
7.68 |
|
|
Bodies Corporate |
1037632 |
4.24 |
|
|
VLS Finance Ltd |
380424 |
1.56 |
|
|
Clearing Members |
65182 |
0.27 |
|
|
HUF |
200399 |
0.82 |
|
|
Non-Resident
Indian (NRI) |
186980 |
0.76 |
|
|
IEPF |
1898 |
0.01 |
|
|
Overseas Corporate
Bodies |
385575 |
1.58 |
|
|
INUIT U.S. HOLDINGS INC. |
385575 |
1.58 |
|
|
Sub Total B3 |
5278274 |
21.58 |
|
|
B=B1+B2+B3 |
6574785 |
26.88 |
BUSINESS DETAILS
|
Line of Business : |
· Manufacturing of Drum Closures, Tubes and Scaffoldings, Knitted and Crocheted Cotton Fabrics, Textile Garments, Preparation and Spinning of Cotton Fiber. · Power Generation by Coal Based Thermal Power Plants. (Registered Activity) |
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
Not Divulged |
|
|
|
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS: [NOT AVAILABLE]
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
1399 (Approximately) |
||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
· Bank of India · IDBI Bank · HDFC Bank ·
Citi Bank NA |
||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors : |
|
|
Name : |
M.L. Sharma and Company Chartered Accountants |
|
Address : |
107, Chartered House, 297-299, Dr. C.H. Street, Behind Dolours Church, Marine Lines, Mumbai-400002, Maharashtra, India |
|
Tel. No.: |
91-22-22010808/ 22011010 |
|
Fax No.: |
91-22-22011414 |
|
E-Mail : |
|
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Related Party where
Control exists Subsidiary Companies |
· Technocraft International Limited · Technocraft Trading Spolka Z.O.O · Technocraft Australia PTY Limited · Technosoft Engineering Projects Limited (formerly Known as Technosoft Information Technologies (i) Limited) · Anhui Relaible Steel Technology Co. Limited · Shreyan Infra & Power LLP · Technocraft Closures Private Limited · Techno Defence Private Limited ·
TIL Packaging Private Limited |
|
|
|
|
Step Down
Subsidiary Companies : |
· Technosoft Engineering Inc. (Formerly Known as Impact Engineering Solutions Inc.) · Swift Engineering Inc. · Swift Projects Inc. · Technosoft Innovations Inc. · Technosoft GMBH · AAIT/ Technocraft Scaffold Distribution LLC · High Mark International Trading -F.Z.E |
|
|
|
|
Joint Venture : |
Technocraft Tabla Formwork Systems Private Limited |
|
|
|
|
Enterprises in
which KMP are Interested : |
· BMS Industries Limited · S.K. Saraf HUF |
|
|
|
|
Enterprise in which
Non-Executive Director is interested : |
Remi Edelstahl Tubular Limited
|
|
|
|
|
Trust : |
Technocraft Industries (I) Limited Employees Group Gratuity Trust |
CAPITAL STRUCTURE
AS ON: 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
40000000 |
Equity Shares |
INR 10/- each |
INR 400.000 Million |
|
|
|
|
|
Issued, Subscribed
& Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
26300000 |
Equity Shares |
INR 10/- each |
INR 263.000 Million |
|
|
|
|
|
a). Terms /
rights attached to equity shares
The Company has only one class of equity shares having a par value of INR 10 per share. Each holder of equity share is entitled to one vote per share.
In the event of liquidation of the Company, the holder of equity shares will be entitled to receive remaining assets of the Company, after distribution of all preferential amounts. The distribution will be in proportion to the number of equity shares held by the shareholders.
b). Reconciliation of
the equity shares outstanding at the beginning and at the end of the reporting
period :
|
Particulars |
As on 31st March
2017 |
|
|
|
Number |
INR
In
Million |
|
Shares
outstanding at the beginning of the year |
26300000 |
263.000 |
|
Shares
Issued during the year |
-- |
-- |
|
Shares
bought back during the year |
-- |
-- |
|
Shares
outstanding at the end of the year |
26300000 |
263.000 |
c). Details of Shareholders holding more
than 5% shares in the company:
|
Particulars |
As on 31st March
2017 |
|
|
|
No. of Shares
held |
% of Holding |
|
Shakuntala
Saraf |
5701135 |
21.68 |
|
Shantidevi
Saraf |
2317228 |
8.81 |
|
Sharad
Kumar Madhoprasad HUF |
2431995 |
9.25 |
|
Sudarshan
Kumar Saraf |
7493164 |
28.49 |
d). The Company has not issued any equity shares as bonus or for Consideration other than cash and has bought back 5226750 Equity Shares during the Period of five years immediately preceding 31st March 2017. The said equity shares were bought back on 24th February 2016.
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
263.000 |
263.000 |
315.268 |
|
(b) Reserves & Surplus |
6120.936 |
5140.684 |
5885.010 |
|
(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) |
6383.936 |
5403.684 |
6200.278 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
218.490 |
261.069 |
136.921 |
|
(b) Deferred tax liabilities (Net) |
106.995 |
39.524 |
0.000 |
|
(c)
Other long term liabilities |
9.734 |
14.198 |
14.181 |
|
(d)
long-term provisions |
82.091 |
13.758 |
0.000 |
|
Total
Non-current Liabilities (3) |
417.310 |
328.549 |
151.102 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
2454.234 |
2288.073 |
1423.357 |
|
(b)
Trade payables |
445.874 |
324.960 |
433.238 |
|
(c)
Other current liabilities |
474.745 |
485.547 |
373.383 |
|
(d)
Short-term provisions |
10.380 |
69.387 |
57.652 |
|
Total
Current Liabilities (4) |
3385.233 |
3167.967 |
2287.630 |
|
|
|
|
|
|
TOTAL |
10186.479 |
8900.200 |
8639.010 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
1379.106 |
1138.515 |
1004.597 |
|
(ii)
Intangible Assets |
6.066 |
7.189 |
2.152 |
|
(iii)
Capital work-in-progress |
100.620 |
119.621 |
38.302 |
|
(iv) Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
1348.915 |
1093.318 |
2345.163 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
33.823 |
|
(d) Long-term Loan
and Advances |
0.000 |
0.000 |
0.000 |
|
(e)
Other Non-current assets |
190.091 |
220.488 |
191.708 |
|
Total
Non-Current Assets |
3024.798 |
2579.131 |
3615.745 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
1713.827 |
1733.382 |
38.184 |
|
(b)
Inventories |
1873.358 |
1552.720 |
1723.629 |
|
(c)
Trade receivables |
2442.316 |
1780.839 |
2067.108 |
|
(d)
Cash and cash equivalents |
414.315 |
481.891 |
474.862 |
|
(e)
Short-term loans and advances |
68.998 |
67.760 |
79.371 |
|
(f)
Other current assets |
648.867 |
704.477 |
640.111 |
|
Total
Current Assets |
7161.681 |
6321.069 |
5023.265 |
|
|
|
|
|
|
TOTAL |
10186.479 |
8900.200 |
8639.010 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
8717.349 |
7735.605 |
7887.014 |
|
|
|
Other Income |
355.786 |
291.208 |
126.815 |
|
|
|
TOTAL |
9073.135 |
8026.813 |
8013.829 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
4287.451 |
3513.988 |
3863.830 |
|
|
|
Purchases of Stock-in-Trade |
260.744 |
206.159 |
967.656 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
(79.786) |
272.093 |
(421.424) |
|
|
|
Employees benefits expense |
566.624 |
491.051 |
447.926 |
|
|
|
Other expenses |
2250.870 |
1821.448 |
1813.071 |
|
|
|
Excise duty expenses |
78.365 |
80.401 |
0.000 |
|
|
|
TOTAL |
7364.268 |
6385.140 |
6671.059 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
1708.867 |
1641.673 |
1342.770 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
147.835 |
62.180 |
54.927 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
1561.032 |
1579.493 |
1287.843 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
187.298 |
210.724 |
271.118 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
1373.734 |
1368.769 |
1016.725 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
400.521 |
445.710 |
317.948 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
973.213 |
923.059 |
698.777 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
FOB Value of Export |
6570.307 |
6018.717 |
6128.896 |
|
|
|
Interest Received |
6.556 |
6.875 |
8.972 |
|
|
|
Guarantee Fees Received |
7.399 |
6.841 |
1.880 |
|
|
TOTAL EARNINGS |
6584.262 |
6032.433 |
6139.748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Raw Materials |
|
42.203 |
48.498 |
|
|
|
Stores & Spares |
|
10.334 |
9.234 |
|
|
|
Traded Goods |
|
162.425 |
868.111 |
|
|
TOTAL IMPORTS |
311.291 |
214.962 |
925.843 |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (INR) |
37.00 |
29.76 |
22.16 |
|
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term Loans |
72.123 |
75.590 |
34.491 |
|
|
|
|
|
|
Cash generated from operations |
NA |
1509.900 |
966.015 |
|
|
|
|
|
|
Net Cash Inflow/(Outflow) in the course of Operating Activities |
286.797 |
1365.164 |
469.114 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
102.26 |
84.03 |
95.66 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
3.57 |
4.34 |
3.82 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
35.78 |
31.88 |
32.73 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.91 |
1.06 |
0.78 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
1.15 |
1.30 |
1.28 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.36 |
0.39 |
0.28 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.43 |
0.49 |
0.26 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.53 |
0.59 |
0.37 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.23 |
0.23 |
0.17 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
11.56 |
26.40 |
24.45 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
11.16 |
11.93 |
8.86 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
9.55 |
10.37 |
8.09 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
15.24 |
17.08 |
11.27 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
2.12 |
2.00 |
2.20 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
1.56 |
1.51 |
1.44 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.63 |
0.61 |
0.72 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
10.44 |
9.98 |
5.06 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
2.12 |
2.00 |
2.20 |
Total
Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term
debts
STOCK
PRICES
|
Face Value |
INR 10.00/- |
|
|
|
|
Market Value |
INR 494.90/- |
FINANCIAL ANALYSIS
[all figures are
in INR Million]
DEBT EQUITY RATIO
|
Particulars |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Share Capital |
315.268 |
263.000 |
263.000 |
|
Reserves & Surplus |
5885.010 |
5140.684 |
6120.936 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
6200.278 |
5403.684 |
6383.936 |
|
|
|
|
|
|
long-term borrowings |
136.921 |
261.069 |
218.490 |
|
Short term borrowings |
1423.357 |
2288.073 |
2454.234 |
|
Current Maturities of Long
term Loans |
34.491 |
75.590 |
72.123 |
|
Total
borrowings |
1594.769 |
2624.732 |
2744.847 |
|
Debt/Equity
ratio |
0.257 |
0.486 |
0.430 |
%20LIMITED%20-%20504298%2016-Apr-2018_files/image023.gif)
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 |
7887.014 |
7735.605 |
8717.349 |
|
|
|
-1.920 |
12.691 |
%20LIMITED%20-%20504298%2016-Apr-2018_files/image025.gif)
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 |
7887.014 |
7735.605 |
8717.349 |
|
Profit/ (Loss) |
698.777 |
923.059 |
973.213 |
|
|
8.86% |
11.93% |
11.16% |
%20LIMITED%20-%20504298%2016-Apr-2018_files/image027.gif)
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 three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
Yes |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
INDEX OF CHARGES
|
CHARGES REGISTERED |
||||||||
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G79161253 |
100159765 |
KOTAK MAHINDRA BANK LIMITED |
22/02/2018 |
- |
- |
800000000.0 |
27BKC, C 27, G BlockBandra Kurla Complex, Bandra (E),MumbaiMa400051IN |
|
2 |
G52430022 |
100120601 |
BNP PARIBAS |
11/08/2017 |
- |
- |
550000000.0 |
Unit 203, Sakar-II,Ellisbridge, Ashram Road,AhemdabadGJ380006IN |
|
3 |
G53445839 |
100122771 |
DBS Bank Ltd |
20/07/2017 |
- |
- |
410000000.0 |
221, Fort House, 3rd FloorD.N.Road, FortMumbaiMH400001IN |
|
4 |
B96117460 |
10477011 |
BANK OF INDIA |
25/01/2014 |
- |
- |
696000000.0 |
MUMBAI MID CORPORATE, 70/80, M.G. ROAD,BANK OF INDIA BUILDING, MEZZANINE FLOOR, FORTMUMBAIMH400001IN |
|
5 |
A01527100 |
10006493 |
BANK OF INDIA LIMITED |
29/05/2006 |
- |
- |
535200000.0 |
ORIENTAL BUILDING,ESPANADE ROAD,MUMBAI07MHIN |
|
6 |
A01527050 |
10007771 |
BANK OF INDIA LIMITED |
29/05/2006 |
- |
- |
250000000.0 |
ORIENTAL BUILDING,ESPANADE ROAD,MUMBAI07MHIN |
|
7 |
G11420122 |
80056897 |
HDFC BANK LIMITED |
07/12/2004 |
23/05/2016 |
- |
1000000000.0 |
HDFC BANK HOUSESENAPATI BAPAT MARG,LOWER PAREL WESTMumbaiMH400013IN |
|
8 |
Y10248547 |
90148777 |
BANK OF INDIA |
02/07/2004 |
- |
- |
251380000.0 |
OVERSEAS BRANCH; MAZZANINE FLOORBANK OF INDIA BUILDING; 70/80; M.G. ROAD; FORTMUMBAIMH400023IN |
|
9 |
C73414823 |
80039756 |
Citi Bank N.A. |
29/12/2003 |
30/11/2015 |
- |
1231000000.0 |
First International Financial Centre, 9th Floor,Plot No. C-54 & 55, G-Block, BKC, Bandra (E)MumbaiMH400051IN |
|
10 |
A82561689 |
80057853 |
Bank of India |
05/03/2003 |
31/03/2010 |
- |
1075800000.0 |
Mumbai Overseas Branch , 70/80 M G Road ,1st Floor , FortMumbaiMH400001IN |
UNSECURED LOANS
|
PARTICULARS |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
SHORT TERM BORROWINGS |
|
|
|
Common Wealth Bank $ Packing Credit |
0.000 |
2.483 |
|
DBS Bank Rupee Packing Credit |
153.964 |
153.450 |
|
Common Wealth Bank Rupee Packing Credit |
0.000 |
180.000 |
|
BNP Paribas Bank Rupee Packing Credit |
235.156 |
300.000 |
|
ICICI Bank Rupee Packing Credit |
289.543 |
0.000 |
|
Kotak Bank Rupee Packing Credit |
334.759 |
0.000 |
|
Federal Bank Rupee Packing Credit |
100.000 |
0.000 |
|
|
|
|
|
Total |
1113.422 |
635.933 |
COMPANY
OVERVIEW
Technocraft Industries (India) Limited (“the Company”), was incorporated on 28th October 1992, CIN L28120MH1992PLC069252. The company is a Public Limited company incorporated and domiciled in India and is having its registered office at A-25 Technocraft House MIDC Marol Industrial Area Road No. 3 Opp ESIS Hospital Andheri (E) Mumbai – 400093 Maharashtra India. The Company is listed on Bombay Stock Exchange (BSE) and National Stock Exchange (NSE) in India.
The Company is well diversified having its business Interest in Drum Closures (2nd Largest in the World), Scaffolding, Formworks, Cotton Yarn, Fabrics & Readymade Garments. It has its own 15 MW Captive Thermal Power Plant.
OPERATIONS
During the year the Company has closed the year with total standalone revenue of INR 8717.349 million. On Consolidated basis the total revenue is INR 9437.021 million.
Standalone EBITA improved to INR 1708.867 million, compared to INR 1641.673 million, of previous year, which is higher by 4.09%. Consolidated EBITA improved to INR 1872.278 million compared to INR 1827.247 million, which is higher by 2.46%. During the Financial Year the Company has started new division as defense division about 8 acres land has been acquired at Murbad for Defence activities. Registration has been completed with many Government Departments related to defence. Products like Canister for missiles, Metal Part for Parachute, Hanger door for Navy, JT Cooler etc. have been developed. Company has also started receiving small orders for products like parts for airship, Landing Gear, Gondola, Fin, LA Towers etc. Company has also started participating in tenders floated in this sector. Company is hopeful of making steady growth in this sector.
In the yarn division the management has considered a
proposal to set-up a new unit for cotton yarn at Amravati for capacity of 20 M
T per day. Due to low cost of electricity and low man power cost at Amravati,
processing cost of yarn will be reduced. Further, the management also
considered a proposal to produce mélange yarns for capacity of 7 M T per day,
in existing factory at Murbad.
MANAGEMENT DISCUSSION
& ANALYSIS REPORT 2016-17
INDUSTRY STRUCTURE
AND DEVELOPMENTS
GLOBAL ECONOMY:
As per Central Statistics Organisation (CSO) and International Monetary Fund (IMF), India has emerged as a fastest growing major economy in the world.
India’s consumer confidence index stood at 136 in the fourth quarter of 2016, topping the global list of countries on the same parameter, as a result of strong consumer sentiment, according to market research agency
It was a good year for the capital markets as well, with the Sensex advancing by 17% during the year (after declining by 9% in 2015-16), reflecting the optimism on improvement in the business environment, expected progress on the reforms agenda and anticipated acceleration in corporate earnings going forward.
As per median estimates, based on the Survey of Professional Forecasters conducted by RBI, the Gross Value Added (GVA) of the Indian economy is likely to grow by 7.3% in 2017-18. Timely and smooth implementation of key reforms, low inflation and expectations of a normal monsoon in the ensuing year represent some of the key factors that are likely to positively influence Private Consumption going forward.
The pace of growth is expected to gather momentum in the medium-term on the back of favourable global economic tailwinds, pick-up in Private Investment and implementation of key policy reforms such as the Goods and Services Tax (GST).
The implementation of the Goods and Services Tax (GST), with effect from 1st July 2017, is expected to transform the indirect tax landscape in the country and accelerate economic growth in the long run by simplifying the tax structure, enhancing tax compliance and facilitating the ease of doing business in a unified common market. This augurs well for the Company and each Business is gearing up to ensure a smooth transition to the new indirect tax regime and harness the supply chain and logistics efficiencies that are expected to accrue post implementation of GST. In the near-term, however, the preparedness of the Company’s suppliers and service providers, customers, trade channels etc. - especially the small and medium scale enterprises - remains a key factor to ensure a seamless transition to the GST regime with minimal disruption to operations.
BUSINESS OVERVIEW:
DRUM CLOSURE
Each steel drum requires one set of closure, a precision
engineering product so as to ensure that the liquid inside does not spill out. The
Company has designed and developed the next generation technology for
manufacturing of drum closures. It also manufactures all its gaskets and clamps
and offers a full range of drum closure products to its clients. With patented
technology, there has been substantial reduction in manufacturing costs,
improvement in quality and this has helped catapult TIIL to the second largest
global manufacturer of steel drum closures.
The Company is the second largest manufacturer of steel Drum Closures and continues to enjoy a worldwide market share of about 36% (excluding China). The Company produces a wide variety of closures and related equipment ranging from fully automatic flange insertion systems to cap-sealing tools. The Company caters to all leading steel drum manufacturing companies of the world. The Company is also expanding capacity for which two additional shed already constructed for drum closure division.
The company achieved the revenue from drum Closure segment only INR 28,90.208 million as compared to INR 26,10.572 million for previous year, which is increased by 9.60%. Profit before Tax and interest was increased substantially from previous year i.e. from INR 882.654 million to INR 987.837 million for this year which is improved by 11.92 % as compared to previous year. Almost 90.74% of revenue was generated from Export Sales & incentives.
SCAFFOLDINGS &
FORMWORK
Scaffolding is a temporary structure used to support people and material in the construction industries, real estate and any other large structures. It is usually a modular system of metal pipes or tubes, although it can be from other materials also. The Company is a leading Indian manufacturer and distributor of scaffoldings and formwork systems. The Company exports ~80% of its scaffolding production to North America, South East Asia, Europe, Australia and Middle East. The Company has been supplying scaffoldings to global markets for over 20 years.
The Company has strategically located state-of-the-art manufacturing facilities with installed capacities of 36,000 MT and 25,000 MT in India and China, respectively. The Company is positioned as an end-to-end solution provider owing to its well-integrated manufacturing capability. The Company supplies its products to a diversified set of end markets including oil & gas, power, refineries, petrochemical, infrastructure and commercial construction.
The Company is present in the premium segment of Scaffolding business. Scaffolding segment is growing mainly on the back of the strong demand from the international infrastructure markets. TIIL’s Scaffolding segment comprises of Scaffolding, Formwork and Tower business. Its major revenues accrue from overseas markets.
The Company had launched MACH range of Scaffolding and Formworks solutions manufactured in India, especially for the Indian market. MACH is among the first of its kind engineered scaffolding and formwork system that is MADE IN INDIA and FOR INDIA. Through the MACH system, Technocraft brings to INDIA its decades of experience in providing world class scaffolding and formwork products to countries like USA, UK, Australia, Canada, Middle East etc.
FORMWORK BUSINESS
Formwork is the term given to either temporary or permanent molds into which concrete or similar materials are poured. Traditionally, formwork was built using easy to produce timber and plywood, or moisture-resistant particleboard. Over a period of time formwork is now made more of steels which are more durable and reusable.
Looking at Indian government’s focus on rapid infrastructural development across the country by constructing railways, roads, bridges, dams, airports, power plants and many more, construction is now growing at a fast pace. Contractors have started adapting newer technologies, faster systems, advanced concrete techniques and better and established management tools
Engineered Formwork Systems are built out of prefabricated modules with a metal frame - usually of steel or aluminum - and covered on the application (concrete) side with material having the wanted surface structure (steel, aluminum, plastic, timber, etc.)
TIIL has entered into manufacturing of sophisticated engineered Formwork systems for building, construction and infrastructure projects in India. TIIL has state-of-the-art manufacturing plant in India and is well placed to play a larger role in the construction growth in India and overseas, with a network of offices at Mumbai and overseas. The revenue of Scaffolding segment was increased during the Financial Year 2016-17 as compared to Financial Year 2015- 16. The revenue generated during the Financial Year 2016-17 was INR 3083.271 million as compared to INR 2949.293 million in Financial Year 2015-16. The profit from this segment was INR 344.934 million in Financial Year 2016-17 verses INR 330.054 million in Financial Year 2015-16, increased by 4.51%.
YARN
The Company produces variety of products ranging from NE 20 to NE 40, Carded and Combed varieties of Cotton Yarn. The Spinning mill is equipped with world-class Swiss, Japanese, German, Spanish equipment. Currently, TIIL exports 63% of products to Europe, Asia, Latin American countries etc.
The Company manufactures premium quality active wear products and provides superior service. Products are custom knit, dyed, finished, cut, sewn, decorated, packaged and distributed.
Being part of a diverse group, the Company has access to the latest trends in the European markets, thus enabling it to offer high quality products and latest fashions with Indian prices in a very short lead-time. During the Financial Year the revenue of Yarn Division was increased as compared to last Financial Year. Total revenue from the segment in the Financial Year 2016-17 was INR 25,78.183 million as compared to INR 19,41.760 million for previous year. However, this division generated loss before Interest and Tax of INR 60.773 million as compare to profit of INR 22.163 million of last year.
FABRIC/ GARMENTS
Changing lifestyles and increasing demand for quality products are set to fuel the need for apparel derives new growth in Garment Units.
During the Current Financial Year the revenue from the Garment Division was increased to INR 8,39.816 million as compared to previous year of INR 4,73.986 million, which is increased by 77.18 %. Further, this segment generated profit of INR 20.907 million as compare to loss of INR 30.141 million for previous year.
CAPTIVE POWER
GENERATION
The Company has a coal based captive power generation plant of 15MW to cater to its power requirements, resulting into less dependence on state electricity board and surety of continuous power supply to all its divisions
During the current Financial Year the revenue from power division was reduced to INR 3,57.073 million as compared to previous year of INR 4,00.795 million and profit before tax and interest was reduced to INR 22.098 million against INR 71.716 million of previous year.
STATEMENT
OF UNAUDITED FINANCIAL RESULTS FOR THE QUARTER AND SIX MONTHS ENDED 31.12.2017
(INR IN MILLION)
|
|
Particulars |
Quarter Ended |
Nine Months ended |
|
|
|
|
31.12.2017 (Unaudited) |
30.09.2017 (Unaudited) |
31.12.2017 (Unaudited) |
|
|
Income from
Operations |
|
|
|
|
|
a) Revenue from Operations |
2607.129 |
2519.071 |
73012.224 |
|
|
b) Other Income |
26.558 |
142.055 |
319.313 |
|
Total Income from
Operations (Net) |
2633.687 |
2661.126 |
7620.537 |
|
|
Expenses |
|
|
|
|
|
a) |
Cost of Materials consumed |
1424.738 |
1304.173 |
4111.707 |
|
b) |
Purchase of Stock-in-trade |
65.433 |
37.673 |
109.629 |
|
c) |
Changes in inventories of finished goods, work-in-progress and
stock-in-trade |
(102.147) |
42.518 |
(304.483) |
|
d) |
Excise Duty |
0.000 |
0.000 |
35.850 |
|
e) |
Employee benefit expenses |
185.140 |
165.913 |
513.205 |
|
f) |
Finance Costs |
45.145 |
41.691 |
129.660 |
|
g) |
Depreciation and amortization expense |
58.040 |
51.285 |
157.436 |
|
h) |
Other expenses |
696.603 |
548.544 |
1804.503 |
|
Total Expenses |
2372.952 |
2191.797 |
6557.507 |
|
|
|
|
|
|
|
|
Profit /(Loss) from ordinary activities before tax and exceptional items |
260.735 |
469.329 |
1063.030 |
|
|
Exceptional Items |
0.000 |
0.000 |
0.000 |
|
|
Profit /(Loss) before tax |
260.735 |
469.329 |
1063.030 |
|
|
Tax Expenses |
|
|
|
|
|
Current Tax |
60.756 |
135.573 |
289.510 |
|
|
Deferred Tax |
17.393 |
(21.552) |
30.104 |
|
|
Net Profit /(Loss)
for the Period |
182.586 |
355.308 |
743.416 |
|
|
Other comprehensive income |
|
|
|
|
|
Items
that will not be reclassified to profit or loss |
|
|
|
|
|
Other comprehensive expenses/ (expenses) net of tax |
2.023 |
2.024 |
6.071 |
|
|
Total comprehensive income for the year
after tax |
184.609 |
357.332 |
749.4887 |
|
|
Paid up equity
share capital (Face value INR 10/- per
share) |
263.000 |
263.000 |
263.000 |
|
|
Other equity |
|
|
|
|
|
Earnings per share
(EPS) |
|
|
|
|
|
Basic and Diluted
EPS for the period (not to be annualized) (IN INR) |
6.94 |
13.51 |
28.27 |
|
Notes:
SEGMENT WISE
REVENUE, RESULTS AND CAPITAL EMPLOYED FOR THE QUARTER AND SIX MONTHS ENDED
31.12.2017
|
Particulars |
Quarter Ended |
Nine Months ended |
|
|
|
31.12.2017 (Unaudited) |
30.09.2017 (Unaudited) |
31.12.2017 (Unaudited) |
|
Income from
Operations |
|
|
|
|
Drum Closures Division |
770.907 |
767.582 |
2265.502 |
|
Scaffoldings Division |
1141.452 |
1042.079 |
2838.348 |
|
Yarn Division |
615.320 |
654.989 |
1895.623 |
|
Fabric Division |
259.111 |
315.026 |
924.565 |
|
Power Division |
108.158 |
115.460 |
369.968 |
|
Total |
2894.948 |
2895.136 |
8293.006 |
|
Less: Inter Segment Revenue |
287.819 |
376.065 |
991.782 |
|
Total Income from
Operations |
2607.129 |
2519.071 |
7301.224 |
|
|
|
|
|
|
Segment results |
|
|
|
|
Drum Closures Division |
122.424 |
269.065 |
588.158 |
|
Scaffoldings Division |
166.869 |
241.853 |
514.998 |
|
Yarn Division |
(14.666) |
(48.411) |
(77.932) |
|
Fabric Division |
(11.454) |
5.566 |
(12.866) |
|
Power Division |
18.202 |
12.487 |
65.299 |
|
Total |
281.375 |
480.560 |
1077.657 |
|
Less: |
|
|
|
|
Financial cost |
45.145 |
41.691 |
129.660 |
|
Other un-allocable expenditure net off un-allocable income |
(24.506) |
(30.460) |
(115.034) |
|
Profit before tax |
260.736 |
469.329 |
1063.031 |
|
|
|
|
|
|
Segment assets |
|
|
|
|
Drum Closures Division |
1700.123 |
1800.585 |
1700.123 |
|
Scaffoldings Division |
3090.211 |
3181.804 |
3090.211 |
|
Yarn Division |
1851.145 |
1697.673 |
1851.145 |
|
Fabric Division |
895.346 |
956.153 |
895.346 |
|
Power Division |
309.509 |
314.297 |
309.509 |
|
Total Segment
assets |
7846.334 |
7950.512 |
7846.334 |
|
Unallocable Assets |
4287.452 |
3884.480 |
4287.452 |
|
Total Assets |
12133.786 |
11834.992 |
12133.786 |
|
|
|
|
|
|
Segment Liabilities |
|
|
|
|
Drum Closures Division |
429.113 |
445.7360 |
429.113 |
|
Scaffoldings Division |
383.886 |
294.268 |
382.886 |
|
Yarn Division |
172.170 |
67.745 |
172.170 |
|
Fabric Division |
78.219 |
138.472 |
78.219 |
|
Power Division |
56.463 |
58.450 |
56.463 |
|
Total Segment
Liabilities |
1118.851 |
1004.665 |
1118.851 |
|
Unallocable Liabilities |
3881.511 |
3881.514 |
3881.511 |
|
Total Segment
Liabilities |
5000.362 |
4886.179 |
5000.362 |
CONTINGENT
LIABILITIES:
|
Particulars |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
Stand by Letter of Credit (SBLC) aggregating to Euro 17,50,000 ( 31st March 2016 Euro 17,50,000 ; 1st April 2015 Euro 17,50,000 ) and USD 14,50,000 (31st March 2016 USD 14,50,000; 1st April 2015 USD 14,50,000 )given to Banks on behalf of Technocraft Trading Spolka Z.O.O, Poland. |
213.465 |
228.428 |
|
Stand by Letter of Credit (SBLC) aggregating to USD 30,00,000 ( 31st March 2016 USD 30,00,000 ; 1st April 2015 USD 30,00,000 ) given to Banks on behalf of Anhui Reliable Steel Technology Co.Ltd,China. |
193.380 |
199.320 |
|
Corporate Guarantee aggregating to Pounds 25,00,000 (31st March 2016 Pounds 25,00,000 ; 1st April 2015 25,00,000 ) given to Bank on behalf of Technocraft International Ltd, UK. |
200.875 |
238.825 |
|
Stand by Letter of Credit (SBLC) aggregating to USD 8,00,000(31st March 2016 USD 4,00,000 ;1st April 2015 USD 4,00,000 ) given to Banks on behalf of Technosoft Engineering Inc. ,USA |
51.568 |
56.576 |
|
Stand by Letter of Credit (SBLC) aggregating to USD 50,00,000 (31st March 2016 Nil ; 1st April 2015 Nil) given to Banks on behalf of AAIT/ Technocraft Scaffold Distribution LLC. |
322.300 |
0.000 |
|
Bank Guarantee issued in favor of Suppliers , Customers & Other Statutory Authorities |
43.513 |
30.654 |
|
Excise Duty Matters |
## 1649.77 |
## 1,647.26 |
|
Service Tax Matters |
## 220.66 |
## 318.98 |
|
Income Tax Matters |
#116.69 |
#116.69 |
|
Labour Matters |
12.382 |
8.596 |
|
Other Legal Matters |
95.634 |
54.566 |
|
Warranty in relation to Tower Structures |
Amount Unascertainable |
Amount Unascertainable |
Notes:
# amount already paid /adjusted by the Income Tax Department from the refund due but the matters are still under Litigation
## includes Penal Amount also.
FIXED ASSETS:
·
Land
·
Buildings
·
Plant and Equipment
·
Furniture and Fixtures
·
Vehicles
·
Office Equipment
·
Computer Equipments
· Leasehold Improvements
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 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 |
|
UK Pound |
1 |
INR 92.77 |
|
Euro |
1 |
INR 80.34 |
INFORMATION DETAILS
|
Information
Gathered by : |
GYT |
|
|
|
|
Analysis Done by
: |
PRY |
|
|
|
|
Report Prepared
by : |
RUP |
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.