Escolar Documentos
Profissional Documentos
Cultura Documentos
AN INTRODUCTION
FINANCIAL STATEMENTS :
Financial statements, as used in corporate business houses, refer to a set
of reports and schedules, which an accountant prepares at the end of the period
of time for a business enterprise. The financial statements are the means with
the help of which the accounting system performs its main function of providing
summarized information about the financial affairs of the business. These
statements comprises balance sheet or position statement and profit and loss
account or income statement. In India, every company has to present its financial
statements in the form and contents as prescribed under section 211 of the
companies Act, 1956.
1
OBJECT OF FINANCIAL ANALYSIS:
• To estimate the earning capacity of the firm
• To gauge the financial position and financial performance to the firm
• To determine the long term liquidity of the funds as well as solvency.
• To determine the debt capacity of the firm
• To decide about the future prospects of the firms.
(A) According to the nature of the analyst and the material used by him
1. External Analysis:- It is made by those who do not have access to the
detailed records of the company. This group, which has to depend
almost entirely on published financial statement, includes investors,
credit agencies and government agencies regulating a business in
nominal way.
2. Internal analysis:- The internal analysis is accomplished by those who
have access to the books of accounts and all other information related
to business. While conducting this analysis, the analyst is a part of the
enterprise he is analyzing. Executives and employees of the enterprise
conduct it.
2
(C) According to the objective of the analysis:
1. Long-term analysis:- This analysis is made in order to study the long-
term financial stability, solvency and liquidity as well as profitability and
earning capacity of a business. The objective of this analysis is to know
whether the firm will be able to earn a minimum amount, which will be
sufficient to maintain a reasonable rate of return on the investment
2. Short-term analysis:- This analysis is made to determine the short-term
solvency, stability, liquidity and earning capacity of the business. The
requirement or not and sufficient borrowing capacity to meet
contingencies in the near future.
1. Financial Executives:-
The first party interested in the financial analysis is the finance
department of the business concern who have a deep insight into the
financial condition of the enterprise and a view of the past performance,
which helps in future decisions making.
2. Management:-
The management of the concern is also interested in the analysis of
the statements because it helps them in reaching conclusions regarding
the overall operations of the business. The management is interested in
every aspect of the financial analysis. It is their overall responsibility to
see that the resources of the firm are used most effectively and
efficiently and the firm’s financial position is sound. As such, return on
analysis is very important for them.
3. Creditors:-
Creditors also evaluate the financial statements and on the basis of
these financial statement they come about the credit worthiness of the
business enterprise and choose to extend, maintain or restrict credit.
Creditors will be interested to give credit for those business enterprises
having sound financial position and having capable of being repayment
3
of their credit. Some of the aspects of enterprise operations that are of
interest of the creditors are liquidity of funds, soundness of the financial
structure, profitability of the operations, effectiveness of working capital
management, etc. The bankers and trade creditors of a business
enterprise are interested in its cash generation and credit worthiness.
They want to asses whether the enterprise will as interest payments due
a per agreed schedules. They get all this information from the analysis
of balance sheet and income statement of the company.
4. Investors:-
Investors, present as well as prospective, are interested in the
measurement of earning capacity of securities. Every investor has the
tendency to get fair return on his or her investment. Investors have been
increasingly concerned with the cash generation capability of an
enterprise primarily in terms of the flexibility availability to such
enterprises to acquire other business and new assets on an
advantageous basis. For this purpose each cash flow analysis and fund
flow analysis are very useful.
5. Government:-
The financial statements are used to asses the tax liability of
business enterprise. The government studies economic situation of the
country from these statement enable the government to find out
whether business is following various rules and regulations or not.
6. Bankers:-
The banker is interested to see that the loan amount is secure and
the customer is also able to pay the interest regularly. The banker will
analysis the balance sheet to determine financial strength of the
concern and profits and loss account will also be studied to find out the
earning position.
The information provided by the analysis and interpretation of
various financial statements is important and useful to those groups also that are
interested in the working of the business due to one or other motive.
4
IMPORTANT OF FINANCIAL ANALYSIS
5
PROCEDURE OF ANALYSIS
The process of analyzing financial statements involves the rearranging,
comparing and measuring the significance of financial and operating data.
Interpretation, which follows analysis, is an attempt to logical conclusion
regarding the position and progress of the business on the basis of analysis.
1. Deciding upon the extent of analysis:- The depth, object and extent of
analysis have to be determined so that the scope of the analysis, tool of
analysis and the amount and quality of financial data required could be
determined.
5. Analysis:- In this step the actual analysis is made for which any
technique such as, comparative financial statements, trend analysis,
ratio analysis and cash flow statements, statements of change in
working capital, etc., can be used.
6
TOOLS OF FINANCIAL ANALYSIS
The analysis of financial statements consists of relationships and trends,
to determine whether the financial position of the company is satisfactory or not.
The analytical methods or devices, listed below are used to ascertain or measure
the relationships among the financial statement’s items.
Analytical methods and devices used in analyzing financial statements are
as follows:
1. Comparative financial statements
2. Common size financial statements
3. Trend Ratios
4. Ratio Analysis
5. Cash flow statements
They may be discussed as under:
7
3. Trend Analysis:-
Under the technique of trend analysis the ratios of different items for
various periods are calculated and then a comparison is made. An analysis of the
ratios over the past few years may well suggest the trend or direction in which
the concern is going – upward or downward.
4. Ratio Analysis:-
Ratio analysis is the most widely used tool of financial analysis. It is
essentially an attempt to develop meaningful relationship between individual
items or group of items in the balance sheet or profit and loss account. The
objects and utility of ratio analysis is confined not only to the internal parties but
to the credit suppliers, bans and lending institutions also. Ratio analysis tells
about the financial position of the enterprise as to whether the capital structure of
the business is in proper order, whether the capital structure of the enterprise is
satisfactory, whether the credit policy in relation to sales and purchases is
sound and whether the company is creditworthy. Thus, ratio analysis highlights
the liquidity, solvency, profitability and capital gearing position
8
INDUSTRY STRUCTURE & DEVELOPMENTS
9
COMPANY PROFILE
INTRODUCTION
In the year 1996 the company acquired a sick unit M/S. Sree Kailas
Sugars and chemical limited. Promoted in the year 1990 and since then the unit
has being facing teething problems and reached a stage where the net worth got
eroded. KCL has inducted thee of this nominees into the board of directors of
SKSCL for taking over the management and to administer the day to day
operations of the company and new management had referred the company to
BIFR to explore the possibilities of rehabilitations of the company and also
approached
10
All India Financial Institutions led by IDBI to settle the long term loans
under one time settlement scheme which reduced the interest burden on the
company and strengthened the operations of the approved OTS scheme
envisaged waive of interest of RS 2239.39 lakhs. The BIFR had appointed
Industrial Development Bank of India (IDBI) as operating agency for prepares a
Rehabilitation scheme for SKSCL.
The operating agency submitted its report to BIFR suggesting the merger
of SKSCL with KCL. Pursuant to the scheme of merger sanctioned by the BIFR
dated 7th Jan 1999. the SKSCL was merged with KCL with effect from 1st April
1997. According the SKSCL lost its identity and become a unit of KCL. Hence
KCL has two divisions
Cement divisions and
Sugar division
Hence, the entire business and assets and liabilities of erst SKSCL vest in
the company with effect from 1st April 1997. The name of the company was
changed from Kakatiya Cements Limited to Kakatiya Cement Sugar And
Industries Limited (KCSIL) with effect from 1st January 1999 as per Government
of India’s letter No”- RAP / TA.I/Sec.21/2485/98 dated 1st January, 1999 issued by
The Register of Companies, Andhra Pradesh, Hyderabad.
After takeover KCL promoters relieved the company ( M/S Kailas Sugars
and Chemical Limited) from its huge debt through one time settlement schemes
with All India Financial Institutions. Further the capacity utilization of the company
has also improved from the year 1997 – 1998 and since then the company
reached its optimum capacity with in a couple of years.
11
The OTS has been implemented as per schedule and the term loans
raised for sugar division by the earlier management were fully repaid by 31st
March 2000 by raising on secured loans and out of internal accruals/ reserves.
The legal formalities such as change of management and acquiring the
controlling stake in the company, revival through BIFR and OTS scheme with
financial institutions have been completed with in the stipulated period.
CO-GENERATION PLANT:
The power plant, after meeting requirement of sugar and cement divisions
is exporting surplus power of APTRANSCO, Pursuant to a PPA enter into with
them. The power plant started commercial operations on 12th April, 2002 and it
has successfully completed one year operation and running at more than 100 %
PLF ( plant load factor).
12
Locations:
The factories are located at
i) Cement
Srinivasa nagar, Mellacheruvu Mandal
Nalgonda District, A.P.
Cement Division:
During the year under review, the cement division has produced
2,75,727 MT of cement as against 2,84,105 MT of cement for the previous year.
The loss for the divisions was Rs. 136.77 lakhs as against Rs. 96.21 lakhs loss
for the previous year.
Sugar Division :
Power Division:
During the year under review, the power division has generated
6,03,34,123 KWH against 11,29,12,362 KWH of power for the previous year. The
loss for the division was Rs. 14.50 lakhs as against profit of Rs. 684.73 lakhs for
the previous year.
13
RATIONALE FOR THE STUDY:
14
METHODOLOGY:
working, meeting the concerned authorities and the printed financial statements
I also studied various concerned books for this purpose. This study is
based entirely on the published financial statements of Kakatiya Cement Sugar &
Industries Limited.
15
LIMITATIONS OF THE STUDY:
1. In the study many factors that need detailed analysis could not
be discussed in detail because of the limitations regarding length
of the project and available time.
16
ANALYSIS AND INTERPRETATION
Such comparative statements are necessary for the study of trends and
direction of movement in the financial positions and operating results. This
calls for a consistency in the practice of preparing these statements,
otherwise comparability may be distorted. Comparative statements enable
horizontal analysis of figures.
17
Comparative Balance Sheet as on 31st March 1999
Assets
Current Assets :-
Cash & Bank balances 324.05 458.42 + 134.37 41.47
Sundry Debtors 737.18 714.22 - 22.96 3.11
Inventories 2188.33 3916.81 + 1733.48 79.40
Advances 2230.97 1809.49 - 421.48 18.90
Total Current Assets 5475.33 6898.94 + 1423.61 26.00
Fixed Assets 6487.03 6896.55 + 409.52 6.31
Investments 32.24 32.24 --- ---
Miscellaneous expenses 110.60 84.95 - 25.65 23.19
Total Assets 12105.50 13912.68 + 1807.18 14.93
Liabilities
Current Liabilities 766.85 970.31 + 203.46 26.53
Other liabilities 392.12 415.30 + 23.18 5.91
Total Current Liabilities 1158.97 1385.61 + 226.64 19.55
Secured loans 4582.63 6064.75 + 1482.12 32.34
Unsecured loans 1404.26 1442.40 + 38.14 2.72
Total Liabilities 7145.86 8892.76 + 1746.9 24.44
Share Capital 740.00 740.00 --- ----
Share Capital Suspense 50.80 50.80 --- ---
Reserve & Surplus 4168.74 4229.12 + 60.38 1.45
Total Liabilities & Capital 12105.50 13912.68 + 1807.18 14.93
18
Comparative Balance Sheet as on 31st March 2000
Assets
Current Assets :-
Cash & Bank balances 458.42 194.22 - 264.2 57.63
Sundry Debtors 714.22 911.44 + 197.22 27.61
Inventories 3916.81 4532.99 + 616.18 15.73
Advances 1809.49 1399.57 - 409.93 22.7
Total Current Assets 6898.94 7038.22 + 139.27 2.02
Fixed Assets 6896.55 8342.00 + 1445.45 21.00
Investments 32.24 32.24 --- ---
Miscellaneous expenses 84.95 59.31 - 25.62 30.17
Total Assets 13912.68 15417.77 + 1559.08 11.21
Liabilities
Current Liabilities 970.31 1407.99 + 437.68 45.11
Other liabilities 415.30 432.47 + 17.17 4.13
Total Current Liabilities 1385.61 1804.46 + 454.85 32.83
Secured loans 6064.75 7162.36 + 1097.61 18.10
Unsecured loans 1442.40 1334.65 - 107.75 7.5
Total Liabilities 8892.76 10337.47 + 1444.71 16.25
Share Capital 740.00 740.00 --- ---
Share Capital Suspense 50.80 50.80 --- ---
Reserve & Surplus 4229.12 4343.50 + 114.38 2.70
Total Liabilities & Capital 13912.68 15471.77 + 1559.08 11.21
19
Comparative Balance Sheet as on 31st March 2001
Assets
Current Assets :-
Cash & Bank balances 194.22 569.05 + 374.83 193.00
Sundry Debtors 911.44 783.09 - 128..35 14.10
Inventories 4532.99 5500.96 + 967.97 21.35
Advances 1399.57 1824.19 + 424.62 30.34
Total Current Assets 7038.22 8677.29 + 1639.07 23.30
Fixed Assets 8342.00 9044.64 + 702.64 8.42
Investments 32.24 34.52 + 2.28 7.07
Miscellaneous expenses 59.31 33.66 - 25.65 43.24
Total Assets 15417.77 17790.11 + 2318.34 15.00
Liabilities
Current Liabilities 1407.99 1472.03 + 64.04 4.55
Other liabilities 432.47 438.27 + 5.8 1.34
Total Current Liabilities 1804.46 1910.30 + 69.84 3.8
Secured loans 7162.36 8894.96 + 1732.1 24.2
Unsecured loans 1334.65 1404.31 + 69.66 5.22
Total Liabilities 10337.47 12209.07 + 1871.6 18.11
Share Capital 740.00 740.00 --- ---
Share Capital Suspense 50.18 50.83 + 0.02 0.03
Reserve & Surplus 4343.49 4790.21 + 446.72 10.3
Total Liabilities & Capital 15471.77 17790.11 + 2318.34 15.00
20
Comparative Balance Sheet as on 31st March 2002
Assets
Current Assets :-
Cash & Bank balances 569.05 421.17 - 147.88 26.00
Sundry Debtors 783.09 679.28 - 103.81 13.26
Inventories 5500.96 7040.80 + 1539.84 28.00
Advances 1824.19 1561.33 - 262.86 14.41
Total Current Assets 8677.29 9702.58 + 1025.29 11.82
Fixed Assets 9044.64 13063.29 + 4018.65 44.43
Investments 34.52 31.27 - 3.25 9.41
Miscellaneous expenses 33.66 8.00 - 25.66 76.23
Total Assets 17790.11 22805.14 + 5014.03 28.20
Liabilities
Current Liabilities 1472.03 2051.48 + 596.22 41.00
Other liabilities 438.27 329.77 - 108.5 24.76
Total Current Liabilities 1910.30 2381.25 + 487.72 25.76
Secured loans 8894.96 12088.33 + 3193.88 36.00
Unsecured loans 1404.31 2319.23 + 898.15 63.20
Total Liabilities 12209.07 16788.80 + 4579.75 37.51
Share Capital 740.00 777.39 + 37.39 5.05
Share Capital Suspense 50.83 14.69 - 36.14 71.1
Reserve & Surplus 4790.21 5224.25 + 434.03 9.06
Total Liabilities & Capital 17790.11 22805.14 + 5015.03 28.2
21
Comparative Balance Sheet as on 31st March 2003
Assets
Current Assets :-
Cash & Bank balances 421.17 556.67 + 135.5 32.17
Sundry Debtors 679.28 954.01 + 274.73 40.44
Inventories 7040.80 8849.39 + 1808.59 25.70
Advances 1561.33 1192.06 - 369.27 23.65
Other Current Assets ---- 255.37 + 255.37 ---
Total Current Assets 9702.58 11807.50 + 2104.92 21.7
Fixed Assets 13063.29 12423.33 - 639.96 4.9
Investments 31.27 36.27 + 5.00 16.00
Miscellaneous expenses 8.00 0.27 - 7.73 96.63
Total Assets 22805.14 24267.37 + 1462.23 6.41
Liabilities
Current Liabilities 2051.48 2223.86 + 172.38 8.40
Other liabilities 329.77 426.66 + 96.89 29.40
Total Current Liabilities 2381.25 2650.52 + 269.27 11.31
Secured loans 12088.33 12417.33 + 329.00 2.72
Unsecured loans 2319.23 2593.29 + 274.06 11.82
Total Liabilities 16788.80 17661.14 + 872.42 5.20
Share Capital 777.39 777.39 --- ---
Share Capital Suspense 14.69 14.69 --- ---
Reserve & Surplus 5224.25 5814.15 + 589.9 11.30
Total Liabilities & Capital 22805.14 24267.37 + 1462.23 6.41
22
Comparative Balance Sheet as on 31st March 2004
Assets
Current Assets :-
Cash & Bank balances 556.67 589.03 + 32.36 5.81
Sundry Debtors 954.01 717.25 - 236.76 24.81
Inventories 8849.39 6473.92 - 2375.47 26.84
Advances 1192.06 1730.07 + 538.01 45.13
Other Current Assets 255.37 319.08 + 63.71 24.95
Total Current Assets 11807.50 9829.35 - 1978.15 16.75
Fixed Assets 12423.33 11594.28 - 829.05 6.68
Investments 36.27 36.27 --- ---
Miscellaneous expenses 0.27 --- - 0.27 100
Total Assets 24267.37 21459.9 + 2807.47 11.57
Liabilities
Current Liabilities 2223.86 1108.00 - 1115.86 50.17
Other liabilities 426.66 506.69 + 80.03 18.75
Total Current Liabilities 2650.52 1614.69 - 1035.83 39.08
Secured loans 12417.33 10584.14 + 1833.19 14.76
Unsecured loans 2593.29 2158.72 - 434.57 16.75
Total Liabilities 17661.14 14357.55 - 3303.59 18.70
Share Capital 777.39 777.39 --- ---
Share Capital Suspense 14.69 14.69 --- ---
Reserve & Surplus 5814.15 6310.27 + 496.12 8.53
Total Liabilities & Capital 24267.37 21459.9 - 2807.47 11.57
23
Comparative Balance Sheet as on 31st March 2005
Assets
Current Assets :-
Cash & Bank balances 589.03 645.72 + 56.69 9.62
Sundry Debtors 717.25 821.69 + 104.44 14.56
Inventories 6473.92 3292.42 - 3181.5 49.14
Advances 1730.07 1555.54 - 174.53 10.08
Other Current Assets 319.08 290.95 - 28.13 8.81
Total Current Assets 9829.35 6606.32 - 3223.03 32.79
Fixed Assets 11594.28 10770.25 - 824.03 7.10
Investments 36.27 5 - 31.27 86.21
Total Assets 21459.9 17381.57 - 4078.33 19
Liabilities
Current Liabilities 1108.00 759.39 - 348.61 31.46
Other liabilities 506.69 551.68 + 44.99 8.88
Total Current Liabilities 1614.69 1311.07 - 303.62 18.80
Secured loans 10584.14 7032.96 - 3551.18 33.55
Unsecured loans 2158.72 1102.77 - 1055.95 48.91
Total Liabilities 14357.55 9446.8 - 4910.75 34.20
Share Capital 777.39 777.39 --- ---
Share Capital Suspense 14.69 14.69 --- ---
Reserve & Surplus 6310.27 7142.69 + 832.42 19.19
Total Liabilities & Capital 21459.9 17381.57 - 4078.33 19
24
Analysis of Comparative Balance Sheets
(1998-19999 to 2004-2005)
Percentage ( % )
25
Interpretation :-
During the year 1998-99, fixed assets were Rs.409.52 lakhs. The
investment in fixed assets has also enhanced next year but declined in 2000-01.
The next year in 2001-02, it has increased to Rs. 4018.65 lakhs and in 2002-03 it
has decreased. In 2003-04 fixed assets decreased and in 2004-05 it further
declined. Total fixed assets is showing an increasing and decreasing trend. If
there is any fixed expansion program scheme the total fixed assets will show
increasing trend, otherwise will show decreasing trend.
26
and in the year 2002 – 03 it has decreased to Rs. 1462.23 lakhs. In 2003-04 it
has gone done and in the year 2004-05 it has further declined to Rs. 4078.33.
27
Common Size Balance sheet as on 31st March 1999
Assets
Current Assets :-
Cash & Bank balances 324.05 2.70 458.42 3.30
Sundry Debtors 737.18 6.15 714.22 5.13
Inventories 2188.33 18.20 3916.81 28.15
Advances 2230.97 18.60 1809.49 13.00
Total Current Assets 5475.33 45.25 6898.94 49.59
Fixed Assets 6487.03 53.57 6896.55 49.57
Investments 32.24 0.27 32.24 0.23
Miscellaneous expenses 110.60 0.91 84.95 0.61
Total Assets 12105.50 100.00 13912.68 100.00
Liabilities
Current Liabilities 766.85 6.33 970.31 6.97
Other liabilities 392.12 3.24 415.30 2.99
Total Current Liabilities 1158.97 9.57 1385.61 9.96
Secured loans 4582.63 37.86 6064.75 43.60
Unsecured loans 1404.26 11.60 1442.40 10.36
Total Liabilities 7145.86 59.03 8892.76 63.91
Share Capital 740.00 6.11 740.00 5.32
Share Capital Suspense 50.80 0.42 50.80 0.37
Reserve & Surplus 4168.74 34.43 4229.12 30.40
Total Liabilities & Capital 12105.50 100.00 13912.68 100
28
Common Size Balance sheet as on 31st March 2000
Assets
Current Assets :-
Cash & Bank balances 458.42 3.30 194.22 1.26
Sundry Debtors 714.22 5.13 911.44 5.90
Inventories 3916.81 28.15 4532.99 29.30
Advances 1809.49 13.00 1399.57 9.04
Total Current Assets 6898.94 49.59 7038.22 45.50
Fixed Assets 6896.55 49.57 8342.00 53.91
Investments 32.24 0.23 32.24 0.21
Miscellaneous expenses 84.95 0.61 59.31 0.38
Total Assets 13912.68 100.00 15417.77 100.00
Liabilities
Current Liabilities 970.31 6.97 1407.99 9.10
Other liabilities 415.30 2.99 432.47 2.79
Total Current Liabilities 1385.61 9.96 1804.46 11.89
Secured loans 6064.75 43.60 7162.36 46.29
Unsecured loans 1442.40 10.36 1334.65 8.62
Total Liabilities 8892.76 63.91 10337.47 66.80
Share Capital 740.00 5.32 740.00 4.78
Share Capital Suspense 50.80 0.37 50.80 0.33
Reserve & Surplus 4229.12 30.40 4343.50 28.09
Total Liabilities & Capital 13912.68 100.00 15471.77 100.00
29
Common Size Balance sheet as on 31st March 2001
Assets
Current Assets :-
Cash & Bank balances 194.22 1.26 569.05 3.20
Sundry Debtors 911.44 5.90 783.09 4.40
Inventories 4532.99 29.30 5500.96 30.92
Advances 1399.57 9.04 1824.19 10.25
Total Current Assets 7038.22 45.50 8677.29 48.77
Fixed Assets 8342.00 53.91 9044.64 50.84
Investments 32.24 0.21 34.52 0.20
Miscellaneous expenses 59.31 0.38 33.66 0.19
Total Assets 15417.77 100.00 17790.11 100.00
Liabilities
Current Liabilities 1407.99 9.10 1472.03 8.27
Other liabilities 432.47 2.79 438.27 2.46
Total Current Liabilities 1804.46 11.89 1910.30 10.73
Secured loans 7162.36 46.29 8894.96 49.99
Unsecured loans 1334.65 8.62 1404.31 7.89
Total Liabilities 10337.47 66.80 12209.07 68.63
Share Capital 740.00 4.78 740.00 4.16
Share Capital Suspense 50.80 0.33 50.83 0.29
Reserve & Surplus 4343.50 28.09 4790.21 26.92
Total Liabilities & Capital 15471.77 100.00 17790.11 100.00
30
Common Size Balance sheet as on 31st March 2002
Assets
Current Assets :-
Cash & Bank balances 569.05 3.20 421.17 1.85
Sundry Debtors 783.09 4.40 679.28 2.98
Inventories 5500.96 30.92 7040.80 30.87
Advances 1824.19 10.25 1561.33 6.85
Total Current Assets 8677.29 48.77 9702.58 42.55
Fixed Assets 9044.64 50.84 13063.29 57.29
Investments 34.52 0.20 31.27 0.13
Miscellaneous expenses 33.66 0.19 8.00 0.03
Total Assets 17790.11 100.00 22805.14 100.00
Liabilities
Current Liabilities 1472.03 8.27 2051.48 9.00
Other liabilities 438.27 2.46 329.77 1.45
Total Current Liabilities 1910.30 10.73 2381.25 10.45
Secured loans 8894.96 49.99 12088.33 53.01
Unsecured loans 1404.31 7.89 2319.23 10.17
Total Liabilities 12209.07 7.89 16788.80 73.63
Share Capital 740.00 68.63 777.39 3.40
Share Capital Suspense 50.83 4.16 14.69 0.06
Reserve & Surplus 4790.21 0.29 5224.25 22.91
Total Liabilities & Capital 17790.11 26.92 22805.14 100.00
31
Common Size Balance sheet as on 31st March 2003
Assets
Current Assets :-
Cash & Bank balances 421.17 1.85 556.67 2.30
Sundry Debtors 679.28 2.98 954.01 3.93
Inventories 7040.80 30.87 8849.39 36.45
Advances 1561.33 6.85 1192.06 4.91
Other current assets --- --- 255.37 1.04
Total Current Assets 9702.58 42.55 11807.50 48.66
Fixed Assets 13063.29 57.29 12423.33 51.20
Investments 31.27 0.13 36.27 0.14
Miscellaneous expenses 8.00 0.03 0.27 0.001
Total Assets 22805.14 100.00 24267.37 100.00
Liabilities
Current Liabilities 2051.48 9.00 2223.86 9.16
Other liabilities 329.77 1.45 426.66 1.76
Total Current Liabilities 2381.25 10.45 2650.52 10.92
Secured loans 12088.33 53.01 12417.33 51.17
Unsecured loans 2319.23 10.17 2593.29 10.69
Total Liabilities 16788.80 73.63 17661.14 72.78
Share Capital 777.39 3.40 777.39 3.20
Share Capital Suspense 14.69 0.06 14.69 0.06
Reserve & Surplus 5224.25 22.91 5814.15 23.96
Total Liabilities & Capital 22805.14 100.00 24267.37 100.00
32
Common Size Balance sheet as on 31st March 2004
Assets
Current Assets :-
Cash & Bank balances 556.67 2.30 589.03 2.74
Sundry Debtors 954.01 3.93 717.25 3.34
Inventories 8849.39 36.45 6473.92 30.17
Advances 1192.06 4.91 1730.07 8.06
Other current assets 255.37 1.04 319.08 1.49
Total Current Assets 11807.50 48.66 9829.35 45.80
Fixed Assets 12423.33 51.20 11594.28 53.03
Investments 36.27 0.14 36.27 0.17
Miscellaneous expenses 0.27 0.001 --- ---
Total Assets 24267.37 100.00 21459.9 100.00
Liabilities
Current Liabilities 2223.86 9.16 1108.00 5.16
Other liabilities 426.66 1.76 506.69 2.36
Total Current Liabilities 2650.52 10.92 1614.69 7.52
Secured loans 12417.33 51.17 10584.14 49.32
Unsecured loans 2593.29 10.69 2158.72 10.06
Total Liabilities 17661.14 72.78 14357.55 66.90
Share Capital 777.39 3.20 777.39 3.63
Share Capital Suspense 14.69 0.06 14.69 0.07
Reserve & Surplus 5814.15 23.96 6310.27 29.40
Total Liabilities & Capital 24267.37 100.00 21459.9 100.00
33
Common Size Balance sheet as on 31st March 2005
Assets
Current Assets :-
Cash & Bank balances 589.03 2.74 645.72 3.71
Sundry Debtors 717.25 3.34 821.69 4.73
Inventories 6473.92 30.17 3292.42 19.74
Advances 1730.07 8.06 1555.54 8.95
Other current assets 319.08 1.49 290.95 1.67
Total Current Assets 9829.35 45.80 6606.32 38.00
Fixed Assets 11594.28 53.03 10770.25 61.97
Investments 36.27 0.17 5 0.03
Miscellaneous expenses --- --- --- ---
Total Assets 21459.9 100.00 17381.57 100.00
Liabilities
Current Liabilities 1108.00 5.16 759.39 4.37
Other liabilities 506.69 2.36 551.68 3.17
Total Current Liabilities 1614.69 7.52 1311.07 7.54
Secured loans 10584.14 49.32 7032.96 40.46
Unsecured loans 2158.72 10.06 1102.77 6.34
Total Liabilities 14357.55 66.90 9446.8 54.34
Share Capital 777.39 3.63 777.39 4.49
Share Capital Suspense 14.69 0.07 14.69 0.08
Reserve & Surplus 6310.27 29.40 7142.69 41.09
Total Liabilities & Capital 21459.9 100.00 17381.57 100.00
34
Analysis of Common Size Balance Sheets
(1998-1999 to 2004-2005)
Percentage ( % )
35
Interpretation :-
In this section a attempt has been made to analyze the common size
balance sheets of Kakatiya Cement Sugar and Industries Ltd., for a period of
seven years i.e., 1998-99 to 2004-2005. The objective of this analysis is to
compare the performance of the company of two or more periods and to study
the relationship between them.
In common size analysis, the items in the balance sheet are stated
as percentages of total assets. Such percentage statements are called common
size statements. The common size balance sheets are shown in the above
tables.
36
3. TREND RATIOS : -
In this method, the base year is taken as 100 and then the figures of
the subsequent years are shown in terms of percentages. This method is like
fixed base index numbers. It can show the trend in operating results but financial
positions of a concern cannot be discussed.
37
Trend percentages ( % ) : 1998-1999 to 2004-2005
( Base year 98 – 99 : 100 )
38
4. RATIO ANALYSIS : -
Accounting ratios are a very useful tool for grasping the true
message of the financial statements and understanding them. Ratio analysis is
defined as “ the systematic use of ratios to interpret the financial statements so
that the strengths and weaknesses of an organization as well as its historical
performance and current financial condition can be found out and analyzed”.
Ratio analysis helps to analyze and understand the financial health and
trend of a business
Past performance and future projections could be easily reviewed with
ratio analysis
“Inter-firm” and “Intra-firm” comparison becomes possible with ratio
analysis
It is useful to the management in exercising control in various area like
budgetary control, inventory control, financial control
39
It helps in fixing accountability and responsibility of the different heads of
the departments so as the ensure an effective and planned performance
Ratios are valuable working tools for analysis and may prove very
helpful in making decisions. The following aspects should be kept in view while
drawing conclusion from the ratio analysis:
The reliability of the ratios will depend upon the reliability of the financial
statements themselves. Hence, analysts should insist on the submission
of audited and certified copies of financial statements
40
The financial performance is affected by general economic conditions,
local factors and the competence of the management. While interpreting
ratios, these factors should be kept in mind.
One single ratio for a yea may not provide a complete picture, but when a
group of ratios of one year are compared to another group of ratios of
other years, certain trends would be visible. Their utility is further
increased when comparison are made with the rival firms, which are
doing, well in the same business.
CLASSIFICATION OF RATIOS:-
41
RATIO ANALYSIS AND INTERPRETATION:-
Inference:-
In 1998-99 the overall profitability ratio is in least. It is due to more
borrowings to the business. It was also in the year 1999 – 2000. in the year
2000 – 01, the sales were 10025.10 lakhs the overall profitability ratio was 10.93
and at an increasing trend. During the year 2001 – 02, the sales were 11.71.92
lakhs but the overall profitability ratio declined a bit to 10.60. During the year
2002-03 it has increased to 12.58, it is due to low taxes paid during the year to
the Government. In 2003 – 04, overall profitability decreased compared to last
year and in the year 2004 – 05 it increased to 13.96.
42
This ratio reveals how well the resources are being used and its
profitability from the shareholders point of view. The higher the ratio the better.
Inference:-
During the year 1998-99, the ratio is least 5.29 % due to firm meet
more charges and heavy taxes. In 1998-99, 1999-2000, 2001-02 and 2003-04
years this ratio is less, the resources were not managed very well. In 2000-01,
2002-03 and 2004-05 this ratio is higher and appreciable manner. The resources
were managed very well.
43
Return on total assets = Net profit after tax x 100
Total Assets
Inference:-
During the years 1998 – 99 and 1999 – 2000, there was no much
difference between the productivity of the total assets. It was increased to 3.84 %
in the year 2000 – 01, this ratio was maintained in the year 2002 – 03 and
2004 – 05. In the year 2004 – 05, the ratio was increased to 6.28%.
44
Gross Profit Net sales
Year Ratios (%)
(Rs in lakhs ) ( Rs In lakhs)
1998 – 1999 279.01 6329.94 4.41
1999 – 2000 369.18 9040.14 3.50
2000 – 2001 609.82 10025.10 6.08
2001 – 2002 637.55 11071.92 5.76
2002 – 2003 831.05 13592.80 6.11
2003 – 2004 729.36 14563.31 5.00
2004 – 2005 1108.00 14752.27 7.51
Inference:-
During the year 2000 – 01, 2002 – 03 and 2004 – 05, the ratio has
increased from low and the ratio is in increasing and decreasing trend. It
measures the efficiency of production and pricing.
During the year 1998-99, 1999 – 2000, 2001 – 02 and 2003 – 04 the
ratio has decreased and are low and not on a consistent basis.
45
1998 – 1999 265.73 6329.94 4.20
1999 – 2000 294.94 9040.14 3.26
2000 – 2001 609.82 10025.10 6.08
2001 – 2002 503.97 11071.92 4.55
2002 – 2003 679.90 13592.80 5.00
2003 – 2004 671.92 14563.31 4.61
2004 – 2005 1009.71 14752.27 6.84
Inference:-
During the year 2000 – 01 and 2004 – 05, the ratio was high and the
firm shall be able to achieve a satisfactory return on its investments.
During other periods it was comparatively low, the ratio would not be
useful as the profit was not sufficient to achieve a satisfactory return on its
investment.
46
2002 – 2003 13592.80 6606.23 2.05
2003 – 2004 14563.31 7102.35 2.05
2004 – 2005 14752.27 7934.77 1.86
Inference:-
It can be observed that the capital turnover ratio has been increasing
from year to year till 2003 –04. In the year 2004-05 it has declined to 1.86 times
During the year 2002 – 03 and 2003 – 04 the ratio was highest i.e., 2.05 times. It
can be said that at this stage the capital of the firm was efficiently employed.
47
Inference:-
During the year 1998 – 99, the net sales is 0.91 times more than
fixed assets and in the next two years it is increased from 1.08 times to 1.11
times. Then in the next year it has decreased to 0.84 times and again it has
increased from 1.10 to 1.37 times.
48
Inference:-
During the year 1998 – 99 the ratio is 1.15 times and next year
1999 – 2000, it has increased to 1.74 times. During the years 2000 – 01 it has
decreased, it shows handling of working capital is poor. It shows an increasing
and decreasing trend till 2003-04. in the year 2004 – 05 the ratio was increased
to 2.78 times when compared to previous year.
This ratio is the measure of general liquidity and is most widely used
to make the analysis of a shorterm financial position or liquidity of a firm.
The higher ratio indicates that the firm is liquid and has the ability to
pay its current obligations in time.
Current Ratio = Current Assets
( No. of times) Current Liabilities
Inference:-
49
The ideal current ratio is 2 : 1. It means that for every current liability
of Rs. 1 the firm has the current assets of Rs. 2. Here the company has higher
ratios and the firm having good liquidity position. But higher the current ratio
higher the marginal safety.
The firm liquidity refers to the ability of a firm to pay its short-term
obligation as and when they become due.
Inference:-
The ideal ratio is 1 : 1. A higher liquid ratio is an indication that the
firm is liquid and has the ability to meet its current or liquid liabilities in time and
on the other hand a low quick ratio represent that the firm’s liquidity position is
not good.
50
During the year 1998 – 99 he ratio is 2.13 times and from next year it
is showing decreasing trend till 2003 – 2004. In the year 2004 – 05 it has
increased to 2.53 times.
In overall we can observe that during the above periods, the liquid
ratio is to the ideal level.
Total Assets
Inference:-
During the year 1998 – 99 this ratio is 40.07 % and next year it is
decreased to 36.46 % and very next year to 35.15 %. From 2001 – 02 the ratio is
in increasing trend. Generally found that the proprietary ratio of the firm is in
better position and satisfactory.
51
INTERPRETATION :-
In this section an attempt has been made to analyze the trend ratios
of Kakatiya Cement Sugar & Industries Limited, for the period of seven years i.e.,
from 1998 – 99 to 2004 – 05. The objective of this analysis is to compare the rate
of change over the period to the base year. In trend ratio analysis the items in the
balance sheet are expressed as an index relative to the base year. All items in
the base year assume a value of 100. the indexed balance sheet for the
company is shown in the above table.
Current assets have shown a larger constantly. Fixed assets have
increased except in the year 2003. Current liabilities have also shown an
increasing trend. Secured loans were on a constant increase from 1998 – 99 to
2004 – 05. The same increasing trend was in the case of unsecured loans. There
was further issue of shares.
52
4. CASH FLOW ANALYSIS : -
53
management to make reliable cash flow projections for the immediate future. It
may then plan out for investment of surplus or meeting the deficit, if any.
The main uses of cash flow analysis are as follows:-
54
and therefore, net cash flow does not necessarily mean net income of the
business.
The cash balance as disclosed by the cash flow statement may not
represent the real liquid position of the business it can be easily influenced
by postponing purchase and other payments.
Cash flow statement cannot replace the income statement or the funds
flow statement. Each of them has a separate function to perform
PREPARATION OF CASH FLOW STATEMENTS:
Cash flow statement is prepared with the help of balance sheet, income
statement, surplus appropriation statement and other given information. The
measurement of cash flow is primarily based on income statement as the items in any
income statement are shown on actual basis, whereas in cash flow statement they are
shown on cash basis. Cash flow measurement depends primarily on determining cash
receipts and disbursements over a given period.
The transactions, which increase the cash position of the firm, are called as
sources of cash or cash inflows. The main sources of cash inflows are as follows:
Increase in share capital :- Share capital raised whether in the form of preference
of equity capital would constitute inflows of cash. The inflow would be to the
extent of actually received on issue of shares. However, issue of shares by
capitalization of reserves or issue of shares for consideration other than cash or
issue of shares in conversion of debentures or long-term loans would not be a
cash inflow.
Issue of debentures, loans, etc. :- The net amount received on the issue of
debentures and raising of loan will constitute inflow of cash. However, if the
debentures are issued or loans raised for consideration other than cash, it will not
constitute inflow of cash.
55
Reduction in or sale of assets: Sale proceeds of fixed assets and longterm
investments to the extent payment being received in cash would be inflow of
cash. Similarly, decrease in debtors and bill receivable will be inflow of cash.
Other receipts:- There may also be some other sources of cash inflows. For
example, sale proceeds of by-products of waste material, cash receipts of
dividends and interest, income-tax refund, compensation received etc.
56
account form. Under both these forms any of the following types may be
adopted:-
Remainder type :- under this type, the cash flow statement is divided into
two parts – sources of cash and application of cash. The difference of the
totals of both the sides would show increase in cash or decrease in cash
during the period under study.
Self balancing type:- Under this method, cash flow statement is prepared
in the same way as in remainder type but in this method the short side of
the statement is balanced by showing change in the balance of cash.
57
Cash Flow Statements as on 31st March
from 1999 to 2005
( Rs. in lakhs)
Net profit before tax 280.10 274.96 609.89 637.55 831.05 733.20 1174.92
Adjustment for :
Depreciation 408.75 431.16 538.62 568.73 802.07 788.15 784.24
Misc. Expenses w.off 25.65 25.65 25.65 25.65 7.72 0.27 ---
Loss on sale of asset --- --- --- ---- 352.84 12.84 17.71
Interest 657.97 879.27 1059.46 1023.80 1744.62 1521.36 1208.16
Interest received (125.05) (68.11) (5.65) (5.44) (52.07) (51.65) (60.26)
Dividend Income --- --- --- --- (0.85) (1.40) (0.65)
Unsecured loans 38.14 (107.75) 207.00 --- --- --- ---
Profit on sale of asset --- --- --- --- --- (0.05) (26.14)
Transfer to Freehold land --- --- --- --- --- --- 18.00
Operating profit
before changes in 1303.56 1435.18 2434.97 2250.29 3685.38 3002.72 3115.98
W.C
Changes in W.C
(Increase) / Decrease
(1733.48) (616.18) (967.97) (1539.84) (2063.96) 2439.18 3209.63
in Inventories
(Increase) / Decrease
22.96 (197.22) 128.35 103.81 (274.73) 236.76 (104.44)
in Sundry Debtors
(Increase) / Decrease
421.48 409.92 (424.62) 262.86 369.27 (538.01) 174.54
in Loans & Advances
(Increase) / Decrease
224.79 458.84 (67.50) 495.34 209.12 (1035.83) (305.11)
in Current Liability
Cash generated from
239.31 1486.54 1103.23 1572.46 1925.08 3977.40 6090.59
Operations
58
Interest Paid (675.97) (879.27) (1059.46) (1023.80) (1744.62) (1521.36) (1208.16)
Direct taxes paid (113.28) (21.24) --- (46.79) (65.75) (57.44) (98.29)
Dividend paid (203.50) (180.560) (163.10) --- --- --- ---
Cash flow before
(653.44) 405.47 (119.33) 501.87 114.71 2398.60 4784.14
extraordinary items
Extraordinary items
(prior year (1.09) 41.22 (0.07) --- --- (3.84) (66.92)
income/(expenditure)
Net Cash from
(654.33) 446.49 (119.40) 501.87 114.71 2394.76 4717.22
Operating activities
Purchase of Fixed Assets (892.87) (1720.15) (1058.24) (753.20) (5213.00) (94.06) (27.54)
Sale of fixed assets --- --- --- 1.49 175.52 127.79 39.63
(Increase) / Decrease
74.60 (156.46) (186.18) (3835.64) 4522.54 (6.02) (7.97)
in Capital W.I.P
(Purchase) / sale
--- --- 3.16 3.25 (5.00) --- 57.37
of investments
Interest & discounting
125.05 68.11 5.65 5.44 52.07 51.65 60.26
charges received
Dividend Income --- --- --- --- 0.85 1.40 0.65
Net Cash flow from
(693.22) (1808.50) (1237.89) (4578.66) (467.02) 80.76 122.40
Investing activities
D. Net Increase /
(decrease) in cash & 134.37 (264.20) 374.83 (147.87) 135.50 32.36 56.69
cash equivalent.
Cash & cash 324.05 458.42 194.22 569.04 421.17 556.67 589.03
equivalents as at the
commencement of the
59
year
Cash & cash
equivalents as at the 458.42 194.22 569.05 421.17 556.57 589.03 645.72
closing of the year
INTERPRETATION :-
After going through the cash flow statements we can conclude that
cash at end of the financial year 2000 – 01 was maximum compared to other
years, as there was proper carry out of financing activities even there is no issue
of shares. In the year 1999 – 2000 through the cash at the end of the year
declined, it can be said that the company has invested in the purchase of fixed
assets. It has also paid adequate dividends to shareholders. Consequently,
Kakatiya Cement Sugar & Industries Ltd., is in a better position, which can be
seen from the cash position at the end of the financial year 2002 – 03. The
company is constantly investing in purchase of fixed assets and prompt
repayment of loans. There was no issue of shares throughout the period. It is
clear from the cash flows of the year 2004 – 05 that the company has
substantially invested in the purchase of fixed assets.
60
FINDINGS & SUGGESTIONS
SUMMARY OF FINDINGS:
1. COMPARATIVE STATEMENTS:-
Comparative balance sheet revels that there was no change in share capital as
there was no fresh issue of shares. It can be seen that the company is heading in
the path of progress and prosperity during the recent years, as this can be
justified by the financial figures of the company. The company has generated the
funds by raising unsecured long-term loans. Company has consistently invested
in the purchase of fixed assets. The current assets are always more than the
current liabilities, which shows that the liquidity position of the company is sound.
61
declined in the year 2003 – 04 and 2004 – 05. A similar position can be viewed in
case of current assets.
4. RATIO ANALYSIS:-
After going through the depth analysis it can be drawn that the company is
heading towards the path of progress and prosperity during the recent years, as
this can be justified by the financial figures and from the fact of the company is
growing.
After the analytical study of financial statements of Kakatiya Cement Sugar
& Industries Ltd., and interpretation of various ratios, it can be concluded that the
liquidity position of the company is better. From the interpretation of current ratio,
it has been observed that the current ratio of the company was above standards,
which shows the liquidity position is better. The quick ratio, gives a picture of the
organization ability to pay its short – term liabilities through short – term assets.
62
purchase of fixed assets and prompt repayment of loans. There was no
issue of shares throughout the period. It is clear from the cash flows of the year
2004 – 05 that the company has substantially invested in the purchase of fixed
assets.
SUGGESTIONS : -
The company should also review the opportunities and threats to its
business in the long – term perspective. The company is diversifying in various
aspects. While the only threat to the company in this field is from unorganized
sector producing cheaper and as the liability of excise duty is not there resulting
in low cost of production. This can be overcome by the company by maintaining
its quality standards, as the consumer now - a - days are ready to pay for the
quality products.
63
BIBILOGRAPHY
64