MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

506956

Report Date :

04.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

TGV SRAAC LIMITED

 

 

Formerly Known As :

SREE RAYALASEEMA ALKALIES AND ALLIED CHEMICALS LIMITED

 

 

Registered Office :

Gondiparla  Kurnool – 518004 Andhra Pradesh

Tel. No.:

91-8518-280006/7/8

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

24.06.1981

 

 

Com. Reg. No.:

01-003077

 

 

Capital Investment / Paid-up Capital :

INR 1061.504 Million

 

 

CIN No.:

[Company Identification No.]

L24110AP1981PLC003077

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTIN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

TIN No :

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

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

 

 

Line of Business :

Subject is engaged in Caustic Soda Lye, Caustic Potash Lye / Flakes and Soap Noodles  (Registered Activity)

 

 

No. of Employees :

859 (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

 

Maximum Credit Limit :

USD 10208000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

 

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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2018.

 

 

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 04.05.2018

 

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. Sekhar

Designation :

General Manager

Contact No.:

91-9840062461

Date :

28.04.2018

 

Management non-cooperative (Tel No.:91-8518-280006/289600)

 

 

LOCATIONS

 

Registered Office / Corporate Office 1/ Factory :

Gondiparla, Kurnool - 518 004, Andhra Pradesh, India

Tel. No.:

91-8518-280006/7/8/ 289600

Fax No.:

91-8518-280098/ 280161

E-Mail :

sralkalies@tgvmail.net

tgvdelhi@sify.com

srhhmum@vsnl.net

rayalseema@dataone.in

hyd2_alkalies@sancharnet.in

castord@tgvmail.net

tgvexport@tgvmail.net

Website :

www.sareerayalaseemaalkalies.com

http://www.tgvgroup.com 

 

 

Corporate Office 2:

40-304, 2nd Floor, K J. Complex, Bhagya Nagar, Kurnool-518004, Andhra Pradesh, India

Tel. No.:

91-8518-289602 / 603/ 221933/ 221939

Fax No.:

91-8518-289602 /222745/ 226973/ 222745

 

 

Administrative office :

TGV Mansions, II Floor, Opposite Institute of Engineers, 6-2-1012, Khairatabad,
Hyderabad-500004, Telangana, India

Tel. No.:

91-40-3313860

Fax No.:

91-40-3313875

 

 

Bellary Power Plant :

P.D. Halli (Post), T. Budehal Village, Bellary – 583138, Karnataka, Inida

 

 

Branch Office:

New No.100, (Old No. 74), 1st Floor, Greenways Road, Extension, R.A. Puram, Chennai – 600028, Tamilnadu, India

 

 

Branches:

Also Located At

 

  • Hyderabad
  • Bangalore
  • Mumbai
  • Delhi

 

 

DIRECTORS

 

As on 31.03.2018

 

Name :

Karunakar Rao Kamisetty

Designation :

Whole Time Director

Address :

D. No. 45-26-B14, G -1, Sai Padmaja Enclave Venkatramana Colony, Main Road, Ashok Nagar, Kurnool-518005, Andhra Pradesh, India

Date of Birth :

14.06.1950

Qualifications :

B.Com./ ACA

Date of Appointment :

07.08.2010

DIN No.:

02031367

 

 

Name :

Mr. Jesvanth Reddy Nalla

Designation :

Whole Time Director

Address :

H. No. 51-971-B-2-2-D, Municipal Employees Colony Near Water Works, Kurnool-518003, Andhra Pradesh, India

Date of Birth :

11.06.1954

Qualifications :

B.E (Mech)

Date of Appointment :

07.08.2010

DIN No.:

03074131

 

 

Name :

Mr. Tumbalam Gooty Venkatesh

Designation :

Director

Address :

43-262,Sankalbagh N R Pet, Kurnool -518004, Andhra Pradesh, India

Date of Appointment :

26.05.2014

DIN No.:

00108120

 

 

Name :

Mr. Krishna Murthy Gouraswamy

Designation :

Director

Address :

Maaillu, No 3058,17th, Cross 9th Main, BSK Second Stage, Bangalore-560070, Karnataka, India

Date of Appointment :

30.11.1995

DIN No.:

00134828

 

 

Name :

Mr. Pudugramam Neelakantan Vedanarayanan

Designation :

Director

Address :

No.3, First Avenue, Indra Nagar, Adyar, Chennai-600020, Tamilnadu, India

Date of Appointment :

01.04.1994

DIN No.:

00982697

 

 

Name :

Mr. Gopal Krishan

Designation :

Director

Address :

101, Shree Radhe Shyam Flats, Gokhale Colony, Dinesh Mill Road, Akota Vadodara-390021,Gujarat, India

Date of Appointment :

07.11.2014

DIN No.:

05342348

 

 

Name :

Vobugari Surekha

Designation :

Director

Address :

6-2-695, Flat No.206, II Floor, Bhawish Enclave Khairatabad, Hyderabad 500004, Telangana, India

Date of Appointment :

25.09.2014

DIN No.:

06953161

 

 

Name :

Mr. Nagabhushanam Jagini

Designation :

Director

Address :

8-3-236/2/3, Block -A, Dream Homes Harmoni Apartment, Yousufguda, Hyderabad-500038, Telangana, India

Date of Appointment :

10.07.2015

DIN No.:

07217668

 

 

Name :

Mora Asha Reddy

Designation :

Director

Address :

D.No.12-2-823/A/37, Santosh Nagar Colony, Mehdipatnam, Hyderabad-500028, Telangana, India

Date of Appointment :

29.01.2016

DIN No.:

07328122

 

 

Name :

Badri Srinivasa Rao

Designation :

Nominee Director

Address :

Flat No- 37/503, Nri Complex, Seawoods Estate, Nerul, Navi Mumbai-400706, Maharashtra, India

Date of Appointment :

07.11.2014

DIN No.:

02556029

 

Name :

Mr. Subhasish Roy

Designation :

Chairman

Address :

Fsq2, 2-53/2, Jnibf Gachibowli, Near Iiit Hyderabad - 500032, Telangana, India

Date of Appointment :

10.12.2016

DIN No :

07677118

 

 

KEY EXECUTIVES

 

Name :

Mr. Radhakrishna V Murthy

Designation :

Company Secretary

Address :

1-3-183/40/51/1/A, SBI Colony, Gandhi Nagar, Hyderabad-500080, Telangana, India

Date of Appointment :

17.10.2002

PAN No.:

ABHPV6934G

 

 

Name :

Mr. Rajesh Khanna Chettay

Designation :

Chief Finance Officer

Address :

Flat No.310, S.V. Paradise, D.No.40-787-6-1F, Dharmapet, Kurnoo- 518004, Andra Pradesh, India

Date of Appointment :

26.05.2014

PAN No.:

AAJPC5184E

Name :

T.G. Venkatesh

Designation :

Chairman

 

MAJOR SHAREHOLDERS

 

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) Promoter & Promoter Group

52383490

57.05

(B) Public

39432628

42.95

Grand Total

91816118

100.00

 

 

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

A1) Indian

0.00

Individuals/Hindu undivided Family

862137

0.94

T G VENKATESH

303848

0.33

T G RAJYALAKSHMI

322384

0.35

T G BHARATH

129744

0.14

JYOTHSNA S MYSORE

13361

0.01

BODA MOURYA

92800

0.10

Any Other (specify)

51521353

56.11

SREE RAYALASEEMA HI-STRENGTH HYPO LTD

20544496

22.38

TGV PROJECTS AND INVESTMENTS PVT LTD

11694248

12.74

BRILLIANT INDUSTRIES PRIVATE LTD

16327313

17.78

SREE RAYALASEEMA DUTCH KASSENBOUW PVT LTD

1881109

2.05

GOWRI GOPAL HOSPITALS PVT LTD

1005375

1.09

SREE RAYALASEEMA GALAXY PROJECTS PVT LTD

54662

0.06

TGV SECURITIES PRIVATE LIMITED

14150

0.02

Sub Total A1

52383490

57.05

A2) Foreign

0.00

A=A1+A2

52383490

57.05

 

STATEMENT SHOWING SHAREHOLDING PATTERN OF THE PUBLIC SHAREHOLDER

 

B1) Institutions

0.00

Mutual Funds/

17887

0.02

Financial Institutions/ Banks

850

0.00

Insurance Companies

563985

0.61

Sub Total B1

582722

0.63

B2) Central Government/ State Government(s)/ President of India

0.00

B3) Non-Institutions

0.00

Individual share capital upto INR 0.200 Million

20977902

22.85

Individual share capital in excess ofINR 0.200 Million

11946135

13.01

Any Other (specify)

5925869

6.45

Sub Total B3

38849906

42.31

B=B1+B2+B3

39432628

42.95

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in Caustic Soda Lye, Caustic Potash Lye / Flakes and Soap Noodles  (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

24117

Caustic Soda Lye / Flakes

24117

Caustic Potash Lye / Flakes

24117

Soap Noodles

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

859 (Approximately)

 

 

Bankers :

Banker Name :

Indian Bank

Branch :

254-260, Avvai Shanmugam Salai Royapettah, Chennai-600014, Tamilnadu, India

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

Credit Facilities Enjoyed (CC/OD/Term Loan) :

--

Account Operation :

--

Remark :

--

 

  • Indian Bank
  • United Bank of India
  • The South Indian Bank Limited
  • The Federal Bank Limited
  • IDBI Bank Limited
  • Canbank Factors Limited

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

From Institutions

1028.127

854.167

From Banks

115.169

338.332

Working Capital Term loan from Banks

175.748

309.557

Short-term borrowings

 

 

From Banks

 

 

Working capital Demand Loans

54.586

54.836

Cash Credits

193.444

101.738

Bill Discounting

58.061

69.348

Letters of Credit issued by Banks to Creditors

2115.832

1849.727

Loan on fixed deposits

24.050

20.000

Total

3765.017

3597.705

 

 

Auditors :

 

Name :

Brahmayya and Company

Chartered Accountants

Address :

21 / 142 - 6, S. K. D. Colony Extension,  Adoni - 518301, Andhra Pradesh, India

Tel No.:

91-8512-253447, 222377

Fax No.:

91-8512-222377

Email:

brahmayya_adonu@yahoo.co.in

 

 

Secretarial Auditors:

 

Name :

N. Rama Swamy

Address :

Flat No. 101C, Shourya Apartment, 3-6-159, Urdu Hali Lane, Himayath Nagar, Hyderabad-500029, Telangana, India

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates :

  • Sree Rayalaseema Hi-Strength Hypo Limited
  • TGV Projects and Investments Private Limited
  • Brilliant Bio Pharma Limited
  • Sree Maruthi Marine Industries Limited
  • Sree Maruthi Agro Tech Limited
  • Gowri Gopal Hospitals Private Limited
  • Sree Rayalaseema Galaxy Projects Private Limited
  • Roopa Industries Limited
  • S.K.Salts Private Limited
  • JSM International Limited
  • TGV Securities Private Limited
  • M.V.Salts and Chemicals Private Limited
  • Brilliant Industries (P) Limited

 

Note: Associate companies by virtue of shareholding

 

 

CAPITAL STRUCTURE

 

After on 27.09.2017

 

Authorised Capital : INR 1140.000 Million

 

Issued Capital & Subscribed & Paid-up Capital : INR 1106.984 Million

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

95000000

Equity Shares

INR 10/- each

INR 950.000 Million

19000000

Cumulative Redeemable Preference Shares

INR 10/- each

INR 190.000 Million

 

Total

 

INR 1140.000 Million

 

Issued Capital & Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

87225313

Equity Shares

INR 10/- each

INR 872.253 Million

18882332

Cumulative Redeemable Preference Shares

INR 10/- each

INR 188.823 Million

180086

Forefited Shares

 

INR 0.428 Million

 

Total

 

INR 1061.504 Million

 

Reconciliation of number of shares outstanding

 

Particulars

Preference Shares

Equity Shares

At the beginning of the year

18882332

82864048

Add: Issued during the year

--

4361265

At the end of the year

18882332

87225313

 

List of shareholders holding more than 5% shares

 

Equity Shares

No of Share

%

Preference Shares

No of share

%

Sree Rayalaseema Hi-Strength Hypo Limited

20544496

23.55

Sree Rayalaseema Hi-Strength Hypo Limited

5906504

31.28

TGV Projects & Investments Private Limited

11694248

13.41

IDBI Bank Limited

1807959

9.57

Brilliant Industries Private Limited

11736508

13.46

 

 

 

 

  • The Company has no Subsidaries/ Associates and has no Holding Company.

 

  • Out of Equity shares issued, subscribed and fully paid up 2,86,10,955 No. of equity shares of INR 10/-each alloted on preferential allotment to Financial Institutions IDBI/IFCI by convertion of 15% Rupee/F.C loans and Debentures on 08.03.2005.The company has alloted 1,45,80,000 No of equity shares of INR10/- each on 08.03.2005 and 54,20,000 on 25.04.2006 to promotors group on preferential allotment by conversion of 2,00,00,000 fully paid share warrants issued on 08.3.2005.

 

The Company has alloted 39,36,042 No of equity shares of INR 10/- each on 05.04.2014 and 37,39,240 No of Equity shares on 27.04.2013 and 35,52,278 No of Equity Share on 10.12.2012 to promotors group on preferential allotment by conversion of 1,12,27,560 ShareWarrants allotted on 19.11.2012.

 

The Company has alloted 41,43,202 No of equity share of INR 10/-each on 29.01.2016 and 43,61,265 on 27.01.2017 at a premium of INR 7.02 to promotors group on preferential allotment by conversion out of 1,30,95,272 share warrants alloted on 13.01.2016

 

  • Cumulative Redeemable Preference shares issued, subscribed and fully paid up 1,88,82,332 of INR 10/- each having a coupon rate of 0.01% from April,2002 were alloted on sub-division and consolidation of 50% holding of equity shares and are redeemable after 15 year in 4 quarterly instalments commencing from 1.04.2018.

 

FINANCIAL DATA

[all figures are 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

1061.504

1017.892

976.460

(b) Reserves & Surplus

2491.843

2266.865

1993.930

(c) Money received against share warrants

19.534

90.772

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds

3572.881

3375.529

2970.390

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1417.481

1600.493

979.375

(b) Deferred tax liabilities (Net)

787.219

695.933

687.917

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities

2204.700

2296.426

1667.292

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2575.732

2246.743

1752.992

(b) Trade payables

867.061

653.765

560.643

(c) Other current liabilities

1439.116

1070.351

1158.163

(d) Short-term provisions

84.673

72.854

72.121

Total Current Liabilities

4966.582

4043.713

3543.919

 

 

 

 

TOTAL

10744.163

9715.668

8181.601

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6987.240

6603.603

4444.612

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

1239.198

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

17.119

17.119

17.109

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

530.607

413.531

376.393

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

7534.966

7034.253

6077.312

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

657.608

697.714

624.875

(c) Trade receivables

757.608

649.777

524.852

(d) Cash and cash equivalents

661.450

421.725

220.368

(e) Short-term loans and advances

217.257

198.924

208.092

(f) Other current assets

915.274

713.275

405.781

Total Current Assets

3209.197

2681.415

1983.968

 

 

 

 

TOTAL

10744.163

9715.668

8061.280

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

9069.233

8163.970

7766.59

 

Other Income

86.495

53.420

56.945

 

TOTAL

9155.728

8217.390

7823.535

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

3352.120

3197.907

3108.736

 

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

33.797

(108.158)

16.363

 

Employees benefits expense

379.992

334.873

311.833

 

Other expenses

808.942

830.453

673.532

 

Power and Fuel

3191.790

2840.187

2640.577

 

TOTAL

7766.641

7095.262

6751.041

 

 

 

 

 

 

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

1389.087

1122.128

1072.494

 

 

 

 

 

Less

FINANCIAL EXPENSES

497.769

381.047

333.951

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

891.318

741.081

738.543

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

466.132

354.661

364.319

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

425.186

386.420

374.224

 

 

 

 

 

Less

TAX

230.824

142.570

152.709

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

194.362

243.850

221.515

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

451.825

357.975

286.460

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer to General Reserve

150.000

150.000

150.000

 

Total (M)

150.000

150.000

150.000

 

 

 

 

 

 

Balance Carried to the B/S

496.187

451.825

357.975

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

459.305

579.879

730.228

 

TOTAL EARNINGS

459.305

579.879

730.228

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

940.904

753.623

508.506

 

Coal

128.022

6.460

55.602

 

Chemicals & Spares & Stores

24.727

31.564

50.34

 

Capital Goods

82.027

266.802

7.605

 

TOTAL IMPORTS

1175.680

1058.449

622.053

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

2.324

3.06

2.82

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

 

 

 

SECURED:

 

 

 

Debenture Loans from IDBI and IFCI

0.000

0.000

50.390

Term Loans from IDBI and IFCI

296.875

145.833

188.725

Deffered Term Loans from IDBI and IFCI

 

 

43.922

Term Loans from Banks

319.492

324.437

225.111

Interest and accrued but not due on term loans

7.586

3.309

0.000

UNSECURED:

 

 

 

Deferred Payment Sales Tax payable within 12 months after the reporting date

0.000

0.000

28.983

Total

327.078

327.746

537.131

Cash generated from operations

1702.686

926.368

(58.874)

Net cash flows from (used in) operations

1172.005

500.083

652.606

 

 

QUARTERLY RESULTS

 

Particulars

 

(Unaudited)

Quarter Ended 30.06.2017

(Unaudited)

Quarter Ended 30.09.2017

(Unaudited)

Quarter Ended 31.12.2017

Net Sales

2523.000

2443.800

2733.900

Total Expenditure

2144.000

1952.300

2229.400

PBIDT (Excl OI)

379.000

491.500

504.500

Other Income

16.900

18.600

17.100

Operating Profit

395.900

510.100

521.600

Interest

118.600

112.800

120.100

Exceptional Items

NA

NA

NA

PBDT

277.300

397.300

401.500

Depreciation

125.700

125.600

134.600

Profit Before Tax

151.600

271.700

266.900

Tax

42.800

94.300

148.100

Provisions and contingencies

NA

NA

NA

Profit After Tax

108.800

177.400

118.800

Extraordinary Items

NA

NA

NA

Prior Period Expenses

NA

NA

NA

Other Adjustments

NA

NA

NA

Net Profit

95.400

164.100

105.600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

26.62

29.05

24.67

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

13.71

12.56

14.80

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

94.41

74.62

65.83

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.83

1.61

1.72

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.20

0.17

0.19

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.59

0.58

0.56

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

1.12

1.14

0.92

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.39

1.20

1.19

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

1.96

1.96

1.91

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

2.79

2.94

3.21

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

2.14

2.99

2.85

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

1.81

2.51

2.75

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

5.44

7.22

7.46

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

0.65

0.66

0.56

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.49

0.49

0.38

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.33

0.35

0.37

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

3.76

3.78

2.80

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.65

0.66

0.56

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

STOCK PRICES

 

Face Value

INR 10.00/-

Market Value

INR  54.85/-

 

 

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

976.460

1017.892

1061.504

Reserves & Surplus

1993.930

2266.865

2491.843

Money received against share warrants

0.000

90.772

19.534

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

2970.390

3375.529

3572.881

 

 

 

 

long-term borrowings

979.375

1600.493

1417.481

Short term borrowings

1752.992

2246.743

2575.732

Current maturities of long-term debts

537.131

327.746

327.078

Total borrowings

3269.498

4174.982

4320.291

Debt/Equity ratio

1.101

1.237

1.209

 

 

 

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

7766.590

8163.970

9069.233

 

 

5.117

11.089

 

 

 

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

7766.590

8163.970

9069.233

Profit

221.515

243.850

194.362

 

2.85%

2.99%

2.14%

 

 

 

 

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

Yes

5]

Buyer visit details

--

6]

Contact numbers

Yes

7]

Name of the person contacted

Yes

8]

Designation of contact person

Yes

9]

Promoter’s background

Yes

10]

Date of Birth of Proprietor / Partners / Directors

Yes

11]

Pan Card No. of Proprietor / Partners

No

12]

Voter Id Card No. of Proprietor / Partners

No

13]

Type of business

Yes

14]

Line of Business

Yes

15]

Export/import details (if applicable)

No

16]

No. of employees

Yes

17]

Details of sister concerns

Yes

18]

Major suppliers

No

19]

Major customers

No

20]

Banking Details

Yes

21]

Banking facility details

No

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

No

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

 


 

MANAGEMENT DISCUSSION AND ANALYSIS :

 

Economy

 

Indian economy growth during 2016-17 has achieved a respectable level of 7.1% from 7.5% during 2015-16 which is mainlydue to the effect of demonitisation. Today, India has emerged as one of the fast growing economies in the world. The reduced oil prices internationally, government’s continued reforms in all sectors etc. namely demonitisation have helped India to reach

 

Today, “Non performing Assets” have become a jolt to the Banking Sector, affecting the credit availability to the industry as awhole, thus indirectly some obstacle to the growth.

 

Segment-wise performance

The Company is having three Business segments namely:-

(1) Chemicals

(2) Oils and Fats

(3) Power

 

Segment-wise analysis of structure, opportunity, threats and outlook are discussed hereunder

 

Chlor-Alkali products are basic chemicals used as raw materials in many process industries like paper, aluminium, soaps to detergents, pharmaceuticals, dye etc., Your Company deals in Caustic Soda, Chlorine, Sodium Hypochlorite, Hydrogen, Potassium Hydroxide and Potassium Carbonate under Chemicals/chlor-alkali division. The products of Chloromethanes unit namely Methyle Chloride, Chloroform, Carbon tetrachloride are well received by the market after initial teething problems.

 

During Financial year 2016-17, the production of Caustic Soda and Caustic Potash put together is at 159948 MTs which is slightly higher than its previous year. The Chloromethanes Plant has produced 28840 MTs and the products are well acceptance by the customers. The Fatty Acids Division has produced 21874 MTs of Stearic Acid and Soaps Noodles, Castor Oil Division has produced 7760 MTs. The price variation between the local region from where Company is sourcing the raw material, and Gujarat Belt (the other Castor producer), is the reason for the shortfall. Another reason for short fall is huge fluctuations in raw materials and finished products.

 

The Company is examining the avenues before it for the Power Plant at Bellary which continuous to be under closure with the expiry of Power Purchase Agreement with Karnataka State Electricity Authorities.

 

OUTLOOK

 

Currently with satisfactory rainfall being received in the country, the sentiment of market is enthusiastic and conducive for growth in all industrial sectors. This will help the demand for chlor-alkali products, the main Segment of the Company is expected for a growth, further. To reap the benefits of forward integration the company is contemplating to enter pharmaceuticals.

 

FINANCIAL PERFORMANCE

 

During the Financial Year 2016-17, the Gross Sales are slightly higher at INR 9876.700 Million, compared to INR 8655.600 Million, of previous year. The Gross Profit of the Company has been in Millione ased from INR 1122.200 Million., to INR 1389.100 Million., represents 20% in Million ease. Being capital intensive industry, depreciation is high at INR 514.900 Million. Another reason for in Million ease is addition of Chloromethanes assets. The Net profit for the year is INR 194.400 Million, compared to previous year of INR 244.200 Million. The difference or de Million ease is due to taxation (Deferred Tax Liability). The basic earning per Share stood at INR 23.200 per annum as against previous year of INR 30.700 per annum.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Deferred Payment liabilities (Sales Tax deferment/  loan sanctioned as per State Incentive Schemes (Repayable from the year 2018-19 to 2023-24 )

83.237

83.237

Loans and advances from related parties

15.200

15.200

Short-term borrowings

 

 

From Others

 

 

Sale/Purchase Bills Discounted with Can Bank Factors Limited (Payable on due dates of Bills/factors)

129.759

151.094

Total

228.196

249.531

 

UNAUDITED FINANCI RESULT FOR THE QUARTER AND NINE MONTHS ENDED 31ST DECEMBER 2017

 

PARTICULARS

Quarter Ended

Nine Months Ended

 

31.12.2017

30.09.2017

31.12.2017

 

[Unaudited]

[Unaudited]

[Unaudited]

1. Income from Operations

 

 

 

Net Sales/income from operations

2733.900

2443.800

7700.700

Other Operating Income

17.100

18.600

52.600

Total income from operations (net)

2751.000

2462.400

7753.300

 

 

 

 

Expenses

 

 

 

Cost of materials consumed

790.500

739.000

2285.100

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

(21.700)

35.600

18.800

Excise duty

0.000

0.000

258.800

Employee benefits expense

98.900

96.100

294.300

Finance Costs

120.100

112.800

351.500

Depreciation and Amortization Expenses

134.600

125.600

385.900

Power and Fuel

1038.900

886.400

2757.700

Other Expenses

322.800

195.200

711.000

Foreign Exchange

 

 

 

Total expenses

2484.100

2190.700

7063.100

Exceptional items

--

--

Profit/ (Loss) from ordinary activities before tax

266.900

271.700

690.200

Tax expenses

148.100

94.300

285.200

Net Profit / (Loss) from continued operation after tax

118.800

177.400

405.000

Net Profit / (Loss) from discontinued operation after tax

13.200

13.300

39.900

Net Profit / (Loss) for the period

105.600

164.100

365.100

 

 

 

 

Other comprehensive Income

18.100

5.000

22.400

Earning Per Share (for continued and Discontinued operation operation)

 

 

 

Basic

1.17

1.81

4.03

Diluted

1.17

1.81

4.03

 

UNAUDITED SEGMENT WISE REVENUE, RESULTS AND CAPITAL EMPLOYED FOR THE QUARETRY AND NINE MONTHS ENDED 31.12.2017

 

PARTICULARS

Quarter Ended

Nine Months Ended

 

31.12.2017

30.09.2017

31.12.2017

 

[Unaudited]

[Unaudited]

[Unaudited]

 

1. Segment Revenue

 

 

 

Chemicals

2306.600

2022.100

6431.600

Oils and Fats

484.000

470.200

1421.300

Total

2790.600

2492.300

7852.900

Less : Inter Segment Revenue

56.700

48.500

152.200

Net Sales

2733.900

2443.800

7700.700

 

 

 

 

2. Segment Result Profit/(Loss) Before Tax and Interest

 

 

 

Chemicals

388.000

390.700

1048.200

Oils and Fats

(16.200)

(20.100)

(50.500)

Total

371.800

370.600

997.700

Less : Interest Expenses

           Interest Income

120.100

(15.200)

112.800

(13.900)

351.500

(44.000)

Il) Other un-allocable expenditure net of income

 

 

 

Total Profit before tax from continuing operation

266.900

271.700

690.200

III) Loss from discounting operations of power plant

13.200

13.300

39.900

Total Profit before tax including loss from discontinuing operation

253.700

258.400

650.300

 

 

 

 

Segment Assets

 

 

 

Chemicals

9247.300

9130.900

9247.300

Oils and Fats

1209.900

1195.500

1209.900

Other un-allocable asset

437.100

457.800

437.100

Discontinuing operation of power plant

357.000

369.200

357.000

Total

11251.300

11153.4

11251.300

 

 

 

 

Segment Liability

 

 

 

Chemicals

5777.200

6196.600

5777.200

Oils and Fats

914.500

860.000

914.500

Other un-allocable asset

340.100

308.400

340.100

Discontinuing operation of power plant

0.000

0.000

0.000

Total

7031.800

7365.000

7031.800

 

 

 

 

3.  Capital Employed

 

 

 

Chemicals

3470.100

2934.300

3470.100

Oils and Fats

295.400

335.500

295.400

Others

97.000

149.400

97.000

Discontinuing operation of power plant

357.000

369.200

357.000

Total

4219.500

3788.400

4219.500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes :

 

1)     The above Un-audited financial results for the 3rd Quarter/Nine Months ended 31.12.2017 were reviewed by the Audit Committee and approved by the Board of Directors at their respective meetings held on 12th January, 2018.


2) The Company adopted Indian Accounting Standards (Ind AS) from 1st April, 2017. Accordingly, the financial results for the 2nd quarter ended 30-09-2017 and for the 3rd Quarter/Nine Months ended 31.12.2017 have been prepared in accordance with the Ind AS prescribed under Section 133 of the Companies Act,2013 read with the relevant rules there under. The company has adopted Ind As with transition date of April 01, 2016 and accordingly, restated results for the previous year 3rd quarter/Nine Months ended 31.12.2016. The company has opted to avail the relaxation provided by SEBI’s circular dated july 05,2016 in respect of disclosure requirements, of figures for the previous year ended 31-3-2017.


3) The Statutory Auditors have carried out Limited Review of the above financial results for the current year second and third quarter/Nine Months ended 31st December, 2017. The Ind AS compliant financial results for the previous year quarter/Nine Months ended December, 2016 have not been subjected to limited review or audit. However, the company’s management has presented the financial results after incorporating the applicable Ind AS adjustments and exercised necessary due diligence to give a true and fair view of the results in accordance with Ind AS.


4) According to requirements of Ind AS and SEBI (LODR) Regulations 2015,revenue from operations for the 1st quarter ended June,2017 and 3rd quarter/Nine Months ended Decemeber,2016 are reported inclusive of excise duty. The Government of India has implemented Goods and Services Tax(GST) from 1st july,2017/replacing excise duty, service tax and other indirect taxes. As per Ind As 18, the revenue for the 2nd quarter ended 30-09-2017 and 3rd quarter ended 31-12-2017 are reported net of GST.

5) The Company has invested 23.43% in equity share capital of M/s NCS Sugars Ltd, Bobbili,Andhra Pradesh, for procurement of power under power purchase agreement. The company does not exercise any control or have significant influence over the said company. Hence the entity is not considered as associate of the company for accounting investments under equity method under Ind AS 28 “Investments in Associates and Joint ventures". The above investment is considered as financial instrument and accounted as per Ind AS-109°Financial instruments”.


6) The figures for the corresponding previous year quarter/Nine Months have been restated/regrouped and reclassified, wherever necessary to confirm with the current year quarter/Nine Months presentation.

 

INDEX OF CHARGES

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Amount

Address

2

G74984402

100149950

INDIAN BANK

16/01/2018

-

400000000.0

254-260, AVVAI SHANMUGAM SALAI ROYA PETTAH, CHENNAI-600014IN

1

G74982125

100149944

INDIAN BANK

17/01/2018

-

500000000.0

254-260, AVVAI SHANMUGAM SALAI ROYA PETTAH, CHENNAI-600014IN

3

G57360398

100128581

THE FEDERAL BANK LIMITED

21/09/2017

-

60000000.0

NO.6-2-981, MARUTHI PLAZA, LAKDI-KA-PUL BRANCHBESIDE SHADAN COLLEGE, KHAIRATABAD, HYDERABADTG500004IN

4

G75016618

100098731

INDIAN BANK

24/04/2017

17/01/2018

300000000.0

254-260, AVVAI SHANMUGAM SALAI ROYA PETTAH, CHENNAI-600014IN

7

G31294176

100068036

THE SOUTH INDIAN BANK LIMITED

23/11/2016

-

75400000.0

G-01, LALA-II, OASIS PLAZATILAK ROAD, ABIDSHYDERABADTG500001IN

11

G24605909

100062043

IFCI LIMITED

27/10/2016

-

450000000.0

IFCI TOWER 61, NEHRU PLACE, NEW DELHI-110019IN

6

G24602625

100062040

IFCI LIMITED

23/11/2016

-

450000000.0

IFCI TOWER 61, NEHRU PLACE, NEW DELHI-110019IN

9

G24427627

100061957

IFCI LIMITED

01/11/2016

-

1000000000.0

IFCI TOWER 61, NEHRU PLACE, NEW DELHI-110019IN

5

G24424848

100061956

IFCI LIMITED

23/11/2016

-

1000000000.0

IFCI TOWER 61, NEHRU PLACE, NEW DELHI-110019IN

10

G24399669

100061943

IFCI LIMITED

27/10/2016

-

1000000000.0

IFCI TOWER 61, NEHRU PLACE, NEW DELHI-110019IN

 

 

FIXED ASSETS

·         Free hold Land and Development

·         Lease hold Land

·         Buildings

·         Plant and Machinery

·         Power Plant and Machinery

·         Electricals and D.G. Sets

·         Furniture and Fittings

·         Office and Telephone Equipment’s

·         Computers

·         Vehicles

 

 

 

 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

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

 

1]         INFORMATION ON DESIGNATED PARTY

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

 

2]         Court Declaration :

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

 

3]         Asset Declaration :

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

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

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

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

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

 

8]         Affiliation with Government :

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

 

9]         Compensation Package :

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

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

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

 

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

 

 

CONTRAVENTION

 

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

 

FOREIGN EXCHANGE RATES

 

Currency

 

Unit

INR

US Dollar

1

INR

UK Pound

1

INR

Euro

1

INR

 

 

INFORMATION DETAILS

 

Information Gathered by :

 

 

 

Analysis Done by :

 

 

 

Report Prepared by :

TRUP

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES/NO

--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/NO

--LISTED

YES/NO

NO

--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)

 

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

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