Escolar Documentos
Profissional Documentos
Cultura Documentos
4200 crores. The company is India's largest private sector enterprise in the business of electrical engineering. The Group's principal activities are broadly classified into four strategic business units: Power Systems; Consumer products; Industrial Systems and Consumer Products. The Power System consists of designing, manufacturing and servicing electrical products such as Transformer, Switchgear and Turnkey Projects. Consumer Products consist of Fans, Luminaries, Light Sources and Pumps. Industrial Systems consists of manufacturing Electric Motors and Alternators, Drives. Other includes Telecommunication, Investment Activity, Generation and Distribution of electricity etc. The plants are located in Maharashtra, Goa, Tamil Nadu, Madhya Pradesh, Gujarat, Punjab and Kolkata. The Group operates in India and Internationally. Crompton Greaves is a renounce multinational company. It has four transformer manufacturing plant in India with well equipped facilities. They are respectively in Mumbai, malanpur (Gwalior) and two plants are situated in Bhopal. I worked in finance department of malanpur Transformer division for 6 to 7 weeks. As a management trainee I analysed the financial soundness of the company. For that I analyzed three years financial performance on the basis of financial data which I collected from the MIS of the division and calculated various ratios to find out the financial soundness of the company. Financial ratios are a relatively easy way to get a basic understanding of the financial health of an organisation. They range from the very simple to the complex, and the relevance of many of the ratios depends on the nature of the organisation and therefore should only be compared with similar companies. The electrical equipment sector is in the growth phase with production of motors, generators and power transformer recorded a healthy rise. The industry looks attractive due to large expansion and capex plans in power sector along with the strong growth in infrastructure sector. The industry is also witnessing huge surge in the export sale of motors and generators. The present economic scenario and upcoming budget are expected to energize the sector with the companies in the sector are growing both organically and inorganically thereby lightening the future growth of the sector. Therefore, with the enormous potential for growth in this sector, we are bullish on this sector in medium to long term while betting on the company like Crompton Greaves. It is true that the technique of ratio analysis is not a creative technique in the sense that it uses the same figure & information, which is already appearing in the financial statement. At the same time, it is true that what can be achieved by the technique of ratio analysis cannot be achieved by the mere preparation of financial statement.
1.2 COMPANY PROFILE:Crompton Greaves, part of the Thapar Group, was incorporated in 1937. It is one of the largest players in India in the electrical equipment and engineering industry. The company is mainly engaged in the manufacture, distribution and sale of electrical and electronic equipment systems. The company makes a wide range of transformers, switchgear, motors, lighting products, fans, railway signalling equipment, and undertakes turnkey engineering projects. The company is organized into three business groups viz. Power Systems, Industrial Systems, Consumer Products. In addition the company also undertakes turnkey projects from concept to commissioning. Its manufacturing plants are spread across Gujarat, Maharashtra, Goa, Madhya Pradesh and Karnataka. Apart from the local markets CG exports its products to countries, which includes the Southeast Asian and Latin American markets.
1.3 HISTORY OF CROMPTON GREAVES:The history of Crompton Greaves goes back to 1878 when Col. R.E.B. Crompton founded R.E.B.Crompton & Company. The company merged with F.A Parkinson in the year 1927 to form Crompton Parkinson Ltd., (CPL). Greaves Cotton and Co (GCC) was appointed as their concessionaire in India. In 1937, CPL established, it's wholly owned Indian subsidiary viz. Crompton Parkinson Works Ltd., in Bombay, along with a sales organization, Greaves Cotton & Crompton Parkinson Ltd., in collaboration with GCC. In the year 1947, with the dawn of Indian independence, the company was taken over by Lala Karamchand Thapar, an eminent Indian industrialist. Crompton Greaves is headquartered in a self-owned landmark building at Worli, Mumbai.
2. Industrial System
MOTOR DIVISION Electric Motors,AC,DC,Motors,Pump sets PUMP DIVISIONS Domestics, Agricultural and Jet pumps Submersible RAIL PRODUCTS Signalling Relays Point machines Solid state signalling system.
3. Consumer products
LIGHTING Fluorescent Tubes, street Lights etc. Luminaries-Domestics, Commercial, Industrial.
FAN DIVISION Fan, Ceiling, table, wall mounting & pedestal Exhaust Personal Fans. Coolers Kits, Heat convectors, Air purifier. APPLIANCES DIVISION Food Processors, Mixer/Grinder, Toasters Oven, Iron, Geyser, Electric Cooker.
4. Digital
TELE COMMUNICATION Public Switching Products Private Switching Products Access Products Terminal Equipments COMPUTER DIVISION Mini Computers, Micro processor based system Computer Software
1.6 CROMPTON GREAVES TRANSFORMER DIVISION:A Crompton Greaves transformer is backed by more than four decades in designing and manufacturing of power distribution of transformers. Crompton Greaves transformers have emerge as a pioneer in transformer technology in India with many a "First in the country, As strong in house technology cell work in close association with companys corporate research and development center,research institutions to meet global challenges. Latest state of art design practices with CAD system, integrated design packages covering all range and special design tools are used, keeping in mind the service reliability aspects to eliminate down time and makes maintenance free. Crompton Greaves transformer commitment always been towards quality both for system and services and it is a matter of proud that Crompton Greaves was audited for its quality system by (bureau verities quality international) BVQI and was certified by them for ISO-9001,its quality was certified by (national accretitional council of certification bodies) NACCB of UK. Transformer division is all set to cater to most advanced market in the world. The company has 30 profit centre manufacturing projects and trading located at Mumbai, Nasik, Indore, Aurangabad, Bhopal, Bangalore and Baroda committed to indigenous technology development. The company has 3 major research centres; Electronics, power and manufacturing engineering laboratory with sophisticated facilities. The company has an excellent back-up support system in its corporate service of R&D, Market research, communication and market support.
Surging export through the implementation of PDCA, best practices and continuous improvement of process, which are focused on Technology up gradation Total quality Resources productivity Cost effectiveness. Speed and by leader creating an environment which encourages organisational learning and team effort where each individual understand his or her responsibility, makes contributions and each is recognized for the same. Enjoy his or her work and has urge to excel. Gives his or her best to achieve the shared vision. 1.9 Company Mission To exceed the expectation of customers, shareholders, employees and associates through excellence in processes and services while carrying out business in a profitable yet socially responsible manner.
NORTH
(SA Kane) (KN Desai)
EAST
(BS Bajwa)
WEST
(AM Kamath)
SOUTH
DGM-
AGM-
Mr. Neeraj Goyal Mr. Sushil Chand Bhatt Mr. Vivek Mittal
Senior Manager- Mr. Anurag Bhardwaj Mr. Mukesh Bhatia Managers - Mr. Guru saran Suri Mr. Santosh Shekdhar
10
1.11 ACHIEVEMENT
First company to introduce an under light ceiling fan. -- year 1985
Recipient of K.L.N Award for new product development and import substitution.
The company is also registered with the Directorate General of Supplies and Disposals, a Government purchasing agency for both fans and lighting products.
1995 The transformer division also developed a 290 MVA, 220 KV class, 3 phase generator transformer, the largest 3 phase 220 KV class generator transformer in India.
11
WEAKNESSES: Needs to be aggressive. Crompton brands are costlier than other brands.
OPPORTUNITY:-
Crompton has an excellent brand recall. Considering their market image and market share, there are great opportunity for Crompton as compare to other competitors. It can become a renounce MNC vendor and specialized integrator.
12
2.1 Introduction
Ratio Analysis is one of the methods of analyzing financial statements. It has been our experience that financial statements in their original form are collection of monotonous figures. The statements are detailed and do not present the required information at a glance. Accountants have to toil very hard in digging out the required informations. Ratio Analysis is, therefore an attempt to present the information of the financial statement in simplified, systematized and summarized form accountants introduced ratio analysis to meet this end.
13
In this way it is a common practice to present to present gross profit, Net profit, Expenses and Operating Ratio by percentage Method.
II.RATE OR "SO MANY TIMES"METHOD According to this method one figure is expressed in term of other relative figures. In the previous example where sales is Rs.200000 and gross profit is 40000 the relationship between the two can be said as gross profit to be .20 times 1/5th of salesi.e.,40000 or sales to 200000 be 5 times of gross profit. It is customary to calculate Stock Turnover, Current and Liquid ratio according to Rate Method.
14
III.RATIO METHOD The relationship between two figures is presented in ratio, such as in the above example, the ratio of gross profit to sales can be said to be 40000:2,00,000 or 1:5.in other words, the ratio between sales and gross profit may also be known as 2,00,000:40000 or 5:1. These are three different method of ratio analysis of financial statements but they lead to be same conclusion. Either of three methods can be followed in solving questions. Ratio Analysis is therefore a tool to present the figures of financial statements in simple, concise and intangible form. Ratio analysis, in this way is a process of establishing meaningful relationship between two figures or set of figures of financial statements.
15
16
17
2.6 ADVANTAGES OF RATIO ANALYSIS:Financial ratios are essentially concerned with the identification of significant accounting data relationships, which give the decision-maker insights into the financial performance of a company. The advantages of ratio analysis can be summarized as follows:
Ratios facilitate conducting trend analysis, which is important for decision making and forecasting. Ratio analysis helps in the assessment of the liquidity, operating efficiency, profitability and solvency of a firm. Ratio analysis provides a basis for both intra-firm as well as inter-firm Comparisons. The comparison of actual ratios with base year ratios or standard ratios helps the management analyze the financial performance of the firm.
18
2.7 LIMITATIONS OF RATIO ANALYSIS:Ratio analysis has its limitations. These limitations are described below: Information problems
Ratios require quantitative information for analysis but it is not decisive about analytical Output. The figures in a set of accounts are likely to be at least several months out of Date, and so might not give a proper indication of the companys current financial Position. Where historical cost convention is used, asset valuations in the balance sheet Could be misleading. Ratios based on this information will not be very useful for Decisionmaking.
19
1. PROFITABILITY RATIO Profitability refers to the availability of the business to earn profit. It shows the efficiency of the business. These ratio measures the profit earning capacity of the company. Profitability has direct link with sales. This is why; we calculate these ratios on the basis of sales. Return on investment and capital is calculated on the basis of capital employed. The profitability of the business can be measured with the following ratios:a) Gross profit ratio b) Net profit ratio and operating profit ratio c) Expenses ratio d) Operating ratio e) Net profit to net worth ratio f) Return on investment or capital employed g) Return on equity capital (ROE)
20
2. ACTIVITY OR PERFORMANCE OR TURNOVER RATIO Turnover means 'Sales', so turnover ratios are related to sales. It is an accepted concept that sales have direct relationship with performance of the business. Higher sales means better performance, which really means better efficiency and productivity of the business, higher sales also means more production which is undoubtedly the result of best possible utilisation of physical resources ie. Material, machines and active participation of human resources. In this way the words turnover, performance and activity are synonymous. These three words carry the same sense. In other words more sales means the business is more active and has better performance. Lesser sales show inactivity of the business. Poor performance and lesser productivity .All business activity revolve around the sales. It is the sales budget, which is prepared first of all. Production budget is made to desired quantity of goods, required for sales. Production concerns raw material, machines, tools, workers, equipments and Management.Every Company should try to multiply its sales because it is an indicator of all round development of the business. Following are some of the kinds of turnover ratiosa) Stock or Inventory turnover ratio b) Total capital turnover ratio c) Fixed assets turnover ratio d) Working capital turnover ratio e) Debtors turnover ratio f) Creditors turnover ratio 3. FINANCIAL RATIO These ratios are calculated to judge the financial position of a concern from long term as well as short term solvency point of view. These ratios can be divided in to broad categoriesa)Liquidity or short term financial or solvency ratio b)Solvency ratio or long term financial ratio a)Liquidity or short term financial or solvency ratio Liquidity ratio is calculated to measure the short term financial soundness of the business. The ratios assesses the capacity of the company to repay its short-term liability. Banks and other moneylenders for short period are interested in the current assets of the company i.e. .short term financial position of the business. Following ratio are calculated to determine the liquidity or short term solvency of the company. i. Current ratio ii. Liquid ratio
21
b)Solvency ratio or long term financial ratio Solvency means the ability of the business to repay its outside liability. This liability may be categorized short term liability and long term liabilities. Ratios concerning the short-term solvency (financial soundness) of the business have been discussed under liquidity ratios. Here the term solvency have been use to mean long-term financial position of the business. It is an accepted financial truth that the company must have sufficient long-term fund to meet its long-term liabilities. Following are some of the long-term solvency ratiosi) ii) iii) iv) iv) v) vi) Debt equity ratio Total debt ratio Interest coverage or debt service ratio Fixed assets ratio Proprietary ratio Solvency ratio or debts to total fund ratio Capital gearing ratio
22
CURRENT RATIO
This is the most widely used ratio. It is a ratio of current assets to current liabilities. It shows firms ability to cover its current liabilities with its current assets. It is expressed as followCurrent Ratio = Current Assets Current Liabilities Objective and Significance: Current ratio shows the short-term financial position of the business. This ratio measures the ability of the business to pay its current liabilities. The ideal current ratio is supposed to be 2:1 i.e. current assets must be twice the current liabilities. In case, this ratio is less than 2:1, the short-term financial position is not supposed to be very sound and in case, it is more than 2:1, it indicates idleness of working capital.
LIQUID RATIO This is the ratio of liquid assets to liquid liabilities. It shows a firm's ability to meet current liabilities with its most liquid (quick) assets.1:1 is the ideal ratio for a concern. Liquid assets are those assets, which are readily, convert in to cash and include cash balance. Inventory and prepared expenses are not included because emphasis is on the ready availability of cash in case of liquid assets. This ratio is the acid test of a concern's financial soundness. It is calculated as underLiquid Ratio = Liquid Assets Current Liabilities
Objective and Significance: Liquid ratio is calculated to work out the liquidity of a business. This ratio measures the ability of the business to pay its current liabilities in a real way. The ideal liquid ratio is supposed to be 1:1 i.e. liquid assets must be equal to the current liabilities. In case, this ratio is less than 1:1, it shows a very weak short-term financial position and in case, it is more than 1:1, it shows a better short-term financial position.
23
Objective and Significance: In order to work out overall efficiency of the concern Net Profit ratio is calculated. This ratio is helpful to determine the operational ability of the concern. While comparing the ratio to previous years ratios, the increment shows the efficiency of the Concern.
OPERATING RATIO
Operating ratio indicates the ratio of operational cost to sales. Operating cost consist of cost of goods sold and other operating expenses. Operating efficiency of the business will be more in case of lesser operational ratio and vice versa. The ratio can be calculated on the basis of following formula Operating Ratio =Operating Cost *100 Net Sales
Objective and Significance: Operating Ratio is calculated in order to calculate the operating efficiency of the concern. As this ratio indicates about the percentage of operating cost to the net sales, so it is better for a concern to have this ratio in less percentage. The less percentage of cost means higher margin to earn profit.
24
SOLVENCY RATIO
'Solvency' means the ability of a business to repay its outside liabilities. These liabilities may be categories as short-term liabilities and long-term .Ratio concerning short-term liabilities has been discussed under liquidity ratio. Here the term solvency ratio has been used to mean long-term financial position of the business. It is an accepted financial truth that the company must have sufficient long-term funds to meet its long-term liabilities. Long-term funds include long-term loans and shareholders funds. Solvency ratio also measure the relationship between external and Internal equities. Solvency Ratio = Total Liabilities Total Assets
Significance:This ratio gains much significance only when it is used in conjunction with the current and liquid ratios. A standard of 0.5: 1 absolute liquidity ratio is considered an acceptable norm. That is, from the point of view of absolute liquidity, fifty cents worth of absolute liquid assets are considered sufficient for one dollar worth of liquid liabilities.
25
Objective and Significance: This ratio indicates the number of times the utilisation of working capital in the process of doing business. The higher is the ratio, the lower is the investment in working capital and the greater are the profits. However, a very high turnover indicates a sign of over-trading and puts the firm in financial difficulties. A low working capital turnover ratio indicates that the working capital has not been used efficiently.
26
Objective and Significance: The objective of capital turnover ratio is to calculate how efficiently the capital invested in the business is being used and how many times the capital is turned into sales. Higher the ratio, better the efficiency of utilisation of capital and it would lead to higher profitability.
27
3.2 Objective of the study The study on Ratio analysis of Crompton Greaves Limited is aimed to achieve the following objectives
To evaluate organisational effectiveness of Crompton Greaves Limited in terms of financial position and performance. To evaluate the profitability of the concern. To study the short term and long term solvency. Relationship in various things from unit to unit. To evaluate the liquidity position availability of the company. The study will conclude financial position and profitability of the company. What are the factors to be considered to improve its working so as to provide better service to the consumers? How industry is useful for a common man. To outline the strength, weakness, opportunity and threats of Crompton Greaves Limited.
28
29
30
Profitability Ratio - Net profit Ratio Current Ratio - Operating Ratio Liquid Ratio -
- Fixed Asset Turnover Ratio - Capital Asset Turnover ratio Absolute Liquid Ratio
31
4.2 Key definitions Total Assets = Net Fixed Assets +Total Current Assets
Liquid Assets = Current Assets - Total Inventory Total Cost = Marginal Cost +Personal Cost +Processing Cost +Other Costs Other Cost = RE+CE RE = Regional Expenses CE = Corporate Expenditure Personal Cost = Wages & Benefits +Salaries & Benefits Processing Cost = Total Variable Expenses + Total Semi variable and Fixed Expenses CAPEX = Capital Expenditure UEOB = UN Executed Order Booked
32
4.5 INTERPRETATIONS
CURRENT RATIO
Particulars Current Ratio Current Assets Current Liability 06-07 Apr-Sept 1.02 3921.37 3862.83 06-07 Oct-Mar 1.19 4430.31 3735.38 07-08 Apr-Sept 1.09 4902.34 4488.93 07-08 Oct-Mar 1.21 6706.99 5977.96 08-09 Apr-Sept 1.22 8086.42 6642.49 08-09 Oct-Mar 1.27 9219.95 7271.92
Current Ratio = Current Assets Current Liability As the analysis of current ratio in between three years the companys position is not quite satisfactorily. The ideal current current ratio is 2:1,but here the values are less. There is a one good sign for the company that over the period the values are increasing from 1.02 to 1.27.If we want to achieve ideal current ratio in that case we will have to lower the values of current liabilities.
33
LIQUID RATIO
Particulars Liquid Ratio Liquid Assets Current Liability 06-07 Apr-Sept 0.83 3202.42 3862.83 06-07 Oct-Mar 0.79 2934.69 3735.38 07-08 Apr-Sept 0.71 3202.42 4488.93 07-08 Oct-Mar 0.78 4677.17 5977.96 08-09 Apr-Sept 0.81 5371.64 6642.49 08-09 Oct-Mar 0.86 6284.58 7271.92
Liquid ratio = Liquid Assets Current Liability The above table shows that the value of liquid ratio decreases from 0.83 to 0.71 for three consecutive period ,that is a good sign but in the last three period the values increases and rich up to 0.86.The ideal liquid ratio is 1:1,so we can say in this recessionary period this ratio is quite satisfactorily.
0.9 0.8 0.7 0.6 0.5 0.4 0.3 0.2 0.1 0
34
This ratio gains much significance only when it is used in conjunction with the current and liquid ratio. A standard of 0.5:1 absolute liquid ratio is considered as acceptable norm. The above interpretation shows that over the period the absolute liquid ratio is getting improved, so it shows good sign for the company.
35
Net Profit Ratio = PBT * 100 Total Net Sales The above table shows that the value of net profit ratio is increases over the year ,this shows the companies real position and this ratio is the main indicator of companys financial soundness.
9 8 7 6 5 4 3 2 1 0
36
OPERATING RATIO
Particulars Operating Ratio Total Operating Cost Total net sales 06-07 Apr-Sept 49.73 2747.97 5525.34 06-07 Oct-Mar 115.07 8102.50 7041.54 07-08 Apr-Sept 45.28 3175.81 7013.88 07-08 Oct-Mar 93.78 10247.73 10927.68 08-09 Apr-Sept 39.88 3481.96 8731.74 08-09 Oct-Mar 102.88 12022.80 11686.32
Operating Ratio = Total Operating Cost * 100 Total Net Sales As the study of operating ratio the values increases year by year by the evaluation of operating cost/net sales *100.The total operating cost is equal to Marginal Cost+ Personal Cost+ Processing Cost +Other Costs and net sales always be divided which produces operating ratio. The concentration of operating ratio is all cost of material.
37
SOLVENCY RATIO
Solvency Ratio = Total Liability Total Assets The solvency ratio is decreasing 0.72 to 0.58 in the period of 2006-09.And as we know that ideal solvency ratio is always less than one, therefore we can concluded that companies solvency position is quiet satisfactorily.
38
Inventory Turnover Ratio = Total Net Sales Average Inventory As the analysis of inventory turnover ratio, this ratio indicates the efficiency and effectiveness of the inventory management. The highest value is 5.38 in the period of 200708 due to maximum net sales. But in the year 2008-09 the values are relatively less as compare to previous year.
39
Average Working Capital Ratio = Total Net sales Average Working Capital Working Capital Ratio indicates ability of business concern in meeting its current obligation as well as its efficiency in managing current assets in generation of sales. Here the ratio are in decreasing order that is not a good sign for the company. The net sales value should always be increases so that we can get advantage in working capital ratio.
100 90 80 70
40
Fixed Assets Turnover Ratio = Total Net sales Average Fixed Assets The above table depicts that the values of fixed assets turnover ratios is of variable nature which shows good sign in some period and in some period it decreases. So in this case perfect ratio can be obtained by increasing the sales.
41
Total Capital Turnover Ratio = Total Net Sales Capital Employed This ratio is calculated to measure the efficiency or effectiveness with which a firm utilizes its resources. The values of total capital turnover ratio decreases from 0.60 to 0.38.The capital employed can be calculated as the sum of fixed assets+(current assets-current liability) ie.working capital.
CHAPTER- 5
42
D. The Average collection period is more, which is not a good sign for the firm as it results blocking of fund. E. The liquidity position of the company is declining. F. Insufficient management of inventories. G. Working capital is not properly utilised by the firm.
. AREAS OF STRENGTHS A. The sales figures is always increasing which is quite satisfactory. B. Company has recovered profitability for a very small duration. C. Sales per employees are beneficial for the company. D. The solvency position of the company is too sound. E. Net profit ratio is good indicator of companys financial position as it increasing over the year. F. Company has been more effective in using the investment in fixed assets to generate revenue.
CHAPTER-6
43
CONCLUSION:
Lastly I would like to conclude that these 6 to 7 weeks training will really prove helpful to my future career as it helped me to gain corporate knowledge and provide opportunity to apply my theoretical knowledge in the practical sense. As we are already aware about the fact that no study can be perfect in such a short span of time, but after analysing the company's financial position it is clear that even in recessionary period company is doing well and striving toward to achieve robust growth in near future. Crompton Greaves Limited at Malanpur is a transformer division. The staff under which i worked were of very cordial nature. They gave me proper guidance as and when required during my training period. In fact, it was a nice experience for me which will really help me in getting entered in to a renounce corporate world in near future.
44
CHAPTER-7 BIBLIOGRAPHY
1) Advanced Accountancy: S.P jain & K.L Narang 2) Accountancy: S.A. Siddiqui 3) MIS: Crompton Greaves 4) WWW.Cgonline .com 5) Business magazine
45
Capital Expenditure Finished Goods Days RM+ WIP Days Total Inventory Days Debtors Days Creditors Days
0 6 44 50 75 131
0.32 18 37 55 56 121
9.24 6 49 55 59 123
11.13 3 58 61 58 130
18.23 6 55 61 64 112
34.21 4 57 61 73 95
FINANCIAL HIGHLIGHTS : 2006-2007 (Half Yearly: OCT- MARCH) (Amount in Lakhs) Particulars Gross Sales Net Sales PBT Total Cost Debtors Creditors Finished Goods RM+WIP Total Inventory OCA OCL Total Current Assets Total Current Liability P-07 851.8 8 732.8 9 19.15 5677. 80 2536. 24 2259. 74 392.8 2 1235. 48 1628. 30 603.2 6 431.5 1 4769. 50 3359. 78 P-08 915.8 3 789.3 4 6.56 6427. 89 1822. 49 2157. 51 507.4 7 1139. 16 1646. 63 613.2 8 461.8 4 4083. 20 3387. 28 P-09 1620.7 2 1435.2 3 92.47 7747.2 4 2321.2 9 2422.5 9 227.63 1020.4 8 1248.1 1 551.99 431.46 4122.3 5 3697.0 9 47 P-10 787.81 689.46 -15.52 8404.2 6 2085.2 3 2370.0 9 273.10 1323.5 8 1596.6 8 673.17 389.90 4356.0 2 3712.5 5 P-11 1243.2 7 1091.3 6 97.93 9375.2 3 2398.5 6 2674.1 2 332.72 1349.1 9 1681.9 1 716.61 349.62 4798.3 2 4124.9 6 P-12 2530.11 2303.24 676.41 10982.6 0 2734.90 2610.76 250.75 921.33 1172.08 544.68 350.25 4452.44 4130.60 AVERAGE 1324.94 1173.59 146.17 8102.50 2316.45 2415.80 330.75 1164.87 1495.62 617.17 402.43 4430.31 3735.38
Total Liquid Assets Gross Fixd Assets Net fixed Assets Total Assets Capital WIP Customer Advances UEOB Manpower Working Capital Capital Employed Capital Expenditure Finished Goods Days RM+ WIP Days Total Inventory Days Debtors Days Creditors Days
3141. 2 2537 1469. 34 6238. 84 79.72 668.5 3 9875 269 1409. 72 2879. 06 51.42 17 55 72 69 93
2436. 57 2537 1475. 98 5559. 18 99.36 767.9 3 10390 298 695.9 2 2179. 90 71.06 23 49 72 52 90
2874.2 4 2579.9 4 1479.3 4 5601.6 9 81.80 843.04 9575 294 425.26 1904.6 0 88.44 10 42 52 61 100
2759.3 4 2580.0 4 1579.4 4 5935.4 6 187.89 952.56 10214 289 643.47 2222.9 1 202.63 12 58 70 58 97
3116.4 1 2580.0 4 1618.6 4 6416.9 6 239.38 1101.2 2 9863 287 673.36 2292 254.12 14 58 72 67 108
3280.36 2613.03 1646.69 6099.13 249.28 1169.59 11770 286 321.84 10168.5 3 297.01 10 37 46 70 102
2934.69 2569.84 1544.91 5975.21 156.24 9175 10281.17 287.17 694.53 3606.5 160.78 14.33 49.83 64 62.83 98.33
FINANCIAL HIGHLIGHTS : 2007-2008 (Half Yearly: APRIL- SEPT) (Amount in Lakhs) Particulars Gross Sales Net Sales PBT Total Cost P-01 660.11 580.78 -38.36 589.93 P-02 1428.5 3 1241.4 3 121.16 1688.8 P-03 1510.78 1314.11 120.96 2828.25 48 P-04 639.77 570.20 -64.15 3408.11 P-05 1438.22 1245.10 191.07 4441.98 P-06 2360.3 2 2062.2 7 394.07 6097.7 AVERAGE 1339.62 1168.98 120.79 3175.81
Debtors Creditors Finished Goods RM+WIP Total Inventory OCA OCL Total Current Assets Total Current Liability Total Liquid Assets Gross Fixd Assets Net fixed Assets Total Assets Capital WIP Customer Advances UEOB Manpower Working Capital Capital Employed Capital Expenditure Finished Goods Days RM+ WIP Days Total Inventory Days Debtors Days Creditors Days
2296.3 1 2417.4 5 78.25 1230.3 4 1308.5 9 688.99 287.46 4333.3 9 3936.7 4 302.8 2668.8 2 1803.9 3 6137.3 2 363.29 1231.8 3 13594 273 396.65 2200.5 8 169.80 3 51 54 56 95
6 2689.3 6 2765.8 1 154.98 1530.6 7 1685.6 5 769.87 415.25 5145.9 9 4312.9 8 3460.3 4 2678.8 1 1836.8 3 6982.8 2 396.20 1131.9 2 14351 273 833.01 2669.8 4 212.70 6 62 68 63 102
2312.36 2412.73 250.53 1257.05 1507.58 841.49 552.68 4663.07 4068.08 3155.49 2678.81 1860.75 6523.82 442.06 1102.67 15276 313 594.99 2455.74 258.56 10 47 57 54 90
1706.19 2581.99 698.0 1357.08 2055.88 874.61 372.90 4637.99 4177.16 2582.11 2678.81 1884.97 6522.96 468.90 1222.27 17828 320 460.83 2345.80 285.40 27 50 77 41 94
1760.94 3201.92 518.43 1674.93 2193.36 955.22 485.46 4910.43 5249.17 2717.07 2678.81 2044.21 6954.64 642.10 1561.79 18358 342 -338.74 1705.47 458.60 20 64 84 43 116
3 3232.6 5 3164.0 2 165.85 1282.6 1 1448.4 6 1041.3 1 512.74 5723.1 6 5189.4 6 4274.7 2678.8 1 2342.6 3 8065.7 9 953.56 1512.7 0 17307 318 533.70 2876.3 3 770.06 6 47 83 74 115
2332.97 2757.32 311.14 1388.78 1699.92 861.92 437.75 4902.34 4488.93 3202.42 2677.15 1962.22 6864.56 544.35 1293.86 16119 306.5 4131.41 2375.63 359.19 12 53.5 71 55.17 102
49
FINANCIAL HIGHLIGHTS : 2007-2008 (Half Yearly: OCT- MARCH) (Amount in Lakhs) Particulars Gross Sales Net Sales PBT Total Cost Debtors Creditors Finished Goods RM+WIP Total Inventory OCA OCL Total Current Assets Total Current Liability Total Liquid Assets Gross Fixd Assets Net fixed Assets Total Assets Capital WIP Customer Advances UEOB Manpower P-07 1177. 72 1028. 04 113.0 4 6842. 35 3069. 17 3073. 39 224.1 5 1739. 61 1963. 76 864.3 7 482.2 9 5898. 67 5258. 69 3934. 91 2678. 81 2414. 71 8313. 38 1040. 42 1703. 01 16980 281 P-08 1505. 25 1305. 15 152.7 5 7932. 77 3119. 18 3475. 15 359.0 0 1848. 05 2207. 05 723.1 6 570.7 6 6050. 58 5603. 36 3843. 53 2678. 81 2528. 85 8579. 43 1170. 56 1557. 45 18611 324 P-09 2587.0 6 2212.3 2 387.49 9747.8 9 4146.6 4 3681.5 9 228.21 1338.3 2 1566.5 3 555.28 812.75 6270.0 0 5855.8 7 4703.4 7 2938.1 1 2684.8 4 8954.8 4 1062.1 7 1361.5 3 17330 307 50 P-10 1159.65 990.27 137.62 10486.9 0 4012.43 4125.87 333.17 1919.69 2252.86 803.45 445.27 7070.78 6002.65 4817.92 2993.31 2870.79 9941.57 1226.09 1431.51 20849 325 P-11 P-12 AVERAGE 2042.28 1821.28 334.08 61486.36 3921.52 3944.09 226.20 1803.62 2029.82 754.22 581.05 6706.99 5977.96 4677.17 2880.40 2729.06 9436.05 1186.79 1452.82 18397.5 260.83
7214.80 7737.13 6520.01 6627.20 4445.69 6317.5 2993.31 300.02 2890.9 2984.22
Working Capital Capital Employed Capital Expenditure Finished Goods Days RM+ WIP Days Total Inventory Days Debtors Days Creditors Days
694.79
1109.93
FINANCIAL HIGHLIGHTS : 2008-2009 (Half Yearly: APRIL- SEPT) (Amount in Lakhs) Particulars Gross Sales Net Sales PBT Total Cost Debtors Creditors Finished Goods RM+WIP P-01 106.94 93.82 238.96 297.15 4396.1 2 4218.5 4 298.79 1914.4 5 P-02 2098.7 5 1895.3 3 438.76 1676 4080.5 7 4274.9 0 111.11 2018.8 8 P-03 2881.6 5 2557.9 6 717.10 3449.4 3 4651.1 5 3962.1 6 65.40 1601.5 4 51 P-04 210.50 180.41 199.33 3771.7 0 3572.3 9 4347.6 9 322.83 2635.0 1 P-05 1171.7 6 1075.8 9 59.66 4725.1 6 3282.8 6 4769.8 0 472.64 3353.1 2 P-06 3204.0 8 2928.3 4 624.53 6972.3 1 5128.8 3 4942.4 0 208.97 3285.9 4 AVERAGE 1612.28 1455.29 233.63 3481.96 4185.32 4419.25 246.62 2468.16
Total Inventory OCA OCL Total Current Assets Total Current Liability Total Liquid Assets Gross Fixd Assets Net fixed Assets Total Assets Capital WIP Customer Advances UEOB Manpower Working Capital Capital Employed Capital Expenditure Finished Goods Days RM+ WIP Days Total Inventory Days Debtors Days Creditors Days
2213.2 4 946.30 658.78 7797.0 8 6238.0 5 5583.8 4 2998.0 5 3108.4 2 10905. 5 1501.6 6 1360.7 3 18996 297 1559.0 3 4667.4 5 141.63 9 59 68 81 123
2129.9 9 1023.6 1 822.66 7236.1 8 6413.8 9 5106.9 9 2998.0 5 3202.2 9 10438. 47 1611.3 7 1316.3 3 19661 352 822.29 4024.5 8 249.37 3 62 65 73 127
1666.9 4 1142.0 6 1042.3 1 7460.7 9 6212.4 8 5793.8 5 3061.8 8 3215.2 5 10676. 04 1575.1 4 1208.1 1 20653 323 1248.2 1 4463.4 6 276.97 2 47 49 78 114
2957.8 4 1253.9 2 918.88 7784.9 9 6312.0 9 4827.1 5 3061.8 8 3199.1 0 10984. 09 1575.2 6 1045.5 2 20985 343 1472.9 0 4672 277.09 10 81 91 61 121
3825.7 6 1290.6 5 850.46 8399.9 5 6725.4 2 4574.1 9 3061.8 8 3190.3 0 11590. 25 1583.2 7 1105.1 6 23324 327 1674.5 3 4864.8 3 285.10 14 102 116 57 127
3494.9 1 1214.8 5 976.21 9839.5 2 7953 6344.6 1 3061.8 8 3190.2 6 13029. 78 1598.8 3 2034.3 9 23500 337 1886.5 2 5076.7 8 300.66 6 94 100 85 120
2698.11 1145.23 878.22 8086.42 6642.49 5371.64 3040.60 3184.27 11270.69 1574.26 1345.04 21186.5 329.83 1443.91 4628.18 255.14 7.33 74.17 81.5 72.5 122.33
52
FINANCIAL HIGHLIGHTS : 2008-2009 (Half Yearly: OCT- MARCH) (Amount in Lakhs) Particulars Gross Sales Net Sales PBT Total Cost Debtors Creditors Finished Goods RM+WIP Total Inventory OCA OCL Total Current Assets Total Current Liability Total Liquid Assets Gross Fixd Assets Net fixed Assets Total Assets Capital WIP Customer Advances UEOB Manpower Working Capital Capital Employed P-01 692.87 608.52 123.49 7545.8 3 4929.1 0 4635.5 9 198.02 3769.1 6 3967.1 8 1248.7 0 796.42 10145. 75 7456.2 9 6178.5 7 3061.8 8 3203.8 1 13349. 56 1628.5 1 2024.2 8 24889. oo 336 2689.4 6 5893.2 7 P-02 2679.2 1 2573.8 0 354.05 9658.8 8 4822.7 5 3989.8 2 301.69 2476.6 4 2778.3 3 1151.6 2 903.30 8753.4 2 6471.0 9 5975.0 9 3061.8 8 3231.8 3 11985. 25 1672.1 3 1577.9 7 24473. 00 314 2282.3 3 5514.1 6 p 2311.8 8 2129.7 3 110.01 11634. 00 4504.3 2 3827.5 2 46.94 2265.0 2 2311.9 6 1163.8 7 3827.5 2 7980.7 3 713.81 5668.7 7 3069.4 4 3240.2 9 11221. 02 1681.1 5 2492.6 3 23538. 00 316 845.92 4086.2 1 53 P-04 151.50 134.55 288.65 11940. 65 3834.1 4 3576.9 7 436.17 3025.5 9 3461.7 6 1180.9 7 737.31 8477.3 9 6903.3 6 5015.6 3 3069.4 4 3253.2 8 11730. 67 1709.2 3 2589.0 8 23977. 00 301 1574.0 3 4827.3 1 P-05 3043.5 5 2871.3 3 465.43 14294. 70 5562.1 1 4134.4 7 157.32 3004.8 3162.1 2 1106.0 3 954.41 9831.2 0 8046.3 0 6669.0 8 3071.7 4 3252.7 4 13083. 94 1720.0 3 2957.4 2 22923. 00 297 1784.9 0 5037.6 4 P-06 3534.6 0 3368.4 4 514.18 17062. 76 7168.3 8 4468.2 5 176.64 1754.2 1930.8 4 1031.6 0 769.37 10131. 20 7619.6 6 8200.3 66 4856.4 9 3290.4 5 13421. 65 29.80 2382.0 4 20946. 00 299 2511.5 4 5802.2 9 AVERAGE 2068.99 1947.72 1031.53 12022.80 5136.8 4105.44 219.46 2715.90 2935.37 1147.13 1314.72 9219.95 7271.92 6284.58 3365.15 3245.4 12465.35 1406.81 2337.24 23457.67 310.5 1948.03 5193.48
Capital Expenditure Finished Goods Days RM+ WIP Days Total Inventory Days Debtors Days Creditors Days
373.96 8 69 77 78 106
390.54 1 63 64 74 99
418.62 13 87 100 66 94
431.72 4 82 86 91 109
54
Depreciation Impairement of Assets TOT AL Profit Before Exceptional Items Exceptional Items (Net) Profit Before Taxes Provision for Taxation Current Tax DeferredTax Fringe Benefit Tax Trf to Doubtful Debts Reserve Profit After Tax
11275862.87 0.00 868297833.1 4 117531937.8 5 0.00 117531937.8 5 0.00 0.00 0.00 0.00 117531937.3 5 117531937.8 5
0.00 -305053822.85
-305053822.85
BALANCE SHEET
BALANCE SHEET SOURCES OF FUNDS Shareholders Funds Share Capital Reserves and Surplus 0.00 0.00 0.00 0.00 0.00 0.00 YEAR 2009 YEAR 2008 YEAR 2007
55
Loan Funds Secured Loans Unsecured Loans Deferred Tax Asset Current Account TOT ALAPPLICATION OF FUNDS Fixed Assets Investments Current Assets, Loans & Advances Inventories Sundry Debtors Cash & Bank Balances Loans & Advances Less: Current Liabilities & Provisions Liabilities Provisions NET CURRENT ASSET
CAPITAL EMPLOYED
56