Balance Sheet,as at 31March,2012
S.no
1)
Note No.
EQUITY AND LIABILITIES
Shareholder's funds
a)Share Capital
b)Reserves and surplus
2
3
203,500,000.00
438,046,418.00
641,546,418.00
Non-current liabilities
a) Long term borrowings
b) other long term liabilities
c)Long Term provisions
4
6
5
480,000,000.00
338,072,318.00
360,766,570.00
1,178,838,888.00
Current Liabilities
a) Short term borrowings
b) Trade Payables
c) Others current liabilities
d) Short term Provisions
4
6
6
5
207,413,792.00
1,573,776,953.00
625,451,511.00
262,261,338.00
2,668,903,594.00
4,489,288,900.00
TOTAL
2)
As at 31 March 2012
Rupees
Assets
Non-current Assets
a)Fixed assets
Tangible assets
Other intangible assets
capital work in progress
7
1,179,524,677.00
15,133,885.00
254,821,360.00
1,449,479,922.00
8
b)Non-current investments
c)Deferred tax assets(net)
d)Long term loans and advances
e)other non-current assets
9
12
Current assets
a)current investments
136,784,970.00
215,509,171.00
352,422,309.00
22,291,899.00
2,176,488,271.00
b)Inventories
c)Trade recievables
d) Cash and cash equivalents
e) Short term loans and advances
f) Other current assets
13
10
14
9
11
135,198,282.00
1,213,688,426.00
155,242,157.00
442,748,025.00
365,923,739.00
2,312,800,629.00
4,489,288,900.00
TOTAL
356,102,965.00
eet,as at 31March,2012
As at 31 March 2011
Rupees
203,500,000.00
1,168,037,979.00
1,371,537,979.00
440,000,000.00
218,468,202.00
398,502,160.00
1,056,970,362.00
6,496,823.00
1,494,836,228.00
470,486,661.00
151,843,339.00
2,123,663,051.00
4,552,171,392.00
1,183,279,649.00
18,073,634.00
124,408,843.00
1,325,762,126.00
286,335,570.00
215,509,171.00
214,057,640.00
34,858,940.00
2,076,523,447.00
30,006,394.00
180,127,961.00
1,236,257,976.00
225,322,288.00
427,330,037.00
376,603,289.00
2,475,647,945.00
4,552,171,392.00
351,984,894.00
Profit and Loss Account for the year end
Note no
1)
2)
Revenue from operations
Other income
3)
Total revenue(1+2)
4)
Expenses:a) Employee benefits expense
b)Finance costs
c) depriciation and amotization expense
Depriciation
Less:Transfer from contribution for capital expenditure
d) other expense
Total Expenses
5)
Profit /(loss) Before Taxes
6)
Tax expense
(1) current Tax (include Rs 21865589 related to past year:
previous year Rs 12,245,634)
(2)Defered Tax
Total Taxes
7)
Profit /(loss)After (5-6) for the year
15
16
17
18
19
ount for the year ended 31st March,2012
April -March 12
Rupees
4,979,194,246.00
23,233,128.00
5,365,182,154.00
31,259,678.00
5,002,427,374.00
5,396,441,832.00
1,107,111,213.00
113,011,840.00
1,384,721,703.00
42,950,354.00
98,878,802.00
20,699,281.00
4,423,971,700.00
79,325,224.00
15,299,620.00
3,939,097,752.00
5,722,274,274.00
5,430,795,413.00
719,846,900.00 -
34,353,581.00
21,865,589.00
-
53,426,598.00
94,619,451.00
21,865,589.00 -
41,192,853.00
April -March 11
Rupees
741,712,489.00
6,839,272.00
Ratio analysis
Liquidity Ratio
a) current Ratio
C.A/C.L
b) quick Ratio
L.A/C.L
c) Absolute liquid ratio
Absolute liquid assets/C.L
Profitability Ratio
a) Return on shareholders fund
(net profit after interest and tax)/Proprietors fund.
b) Net profit Ratio
(N.p/Net Sales)*100
c) operating profit ratio
(O.P/Net Sales)*100
d) ROCE
(EBIT/C.E)*100
Turnover ratio
a) Capital Turnover Ratio
(Net Sales/C.E)
b) Fixed asset turnover ratio
(Net sales/F.A)
c) Debtor turnover ratio
(Net Credit Sales/Avg recieveables)
d) Creditor turnover ratio
(Net Credit Purchase/Avg Payables)
Leverage ratio
a) Debt equity Ratio
(Long term Debt/Sh Holders Fund)
b) Debt to assets Ratio
(Total Debt/Total Assets)
c) Interst Coverage Ratio
(EBIT/Interest)
d) Proprietary ratio
(Sh holders fund/Total Assets)
Calculation of C.E=Total assets - Current Liability
operating Profit = Pbt+interest
Ratio analysis
2012
Absolute liquid assets/C.L
2011
0.87
1.17
0.82
1.08
0.06
0.11
(net profit after interest and tax)/Proprietors fund.
1.16
0.00
(N.p/Net Sales)*100
0.15
0.00
(O.P/Net Sales)*100
0.12
0.00
(EBIT/C.E)*100
0.33
0.00
(Net Sales/C.E)
2.75
2.22
(Net sales/F.A)
3.45
4.07
(Net Credit Sales/Avg recieveables)
3.13
3.66
(Net Credit Purchase/Avg Payables)
2.44
2.64
(Long term Debt/Sh Holders Fund)
0.75
0.32
(Total Debt/Total Assets)
0.15
0.10
5.37
0.20
(EBIT/Interest)
(Sh holders fund/Total Assets)
0.14
0.30
Working note for the year 2012
Other expenses
a)
Cost of Services
b)
Consumption of stores and spare parts
c)
Repaires to machinery
d)
Purchase of power
e)
Rent
f)
Rates and taxes
g)
Insurance charges
h)
Provision for doubtful debts and advances
i)
Provision for estimated loss on Projects
j)
Legal and Professional Fees
k)
Travelling and Conveyance Expenses
l)
Advertisement & Promotional Expenses
m)
Electricity Charges
Provision for diminution in value of invt in subsidiary co.
n)
o)
Works Contract tax
p)
Bad debts written off
q)
Others
r)
Less : Stores included under Cost of Services
s)
Less: Expenses transferred to capital account
2008
2009
1,101,319,505
689,772,800
4,399,595
12,869,965
6,572,438
1,724,914
1,684,480
10,867,025
1,382,542,262
827,520,445
4,906,527
116,412,999
11,530,711
7,401,582
4,915,090
8,138,200
19,413,097
20,878,673
5,868,868
29,766,999
31,599,499
4,654,619
33,096,503
23,712,068
7,693,973
64,217,287
46,380,769
5,538,656
2,473,092,836
36,761,572
48,200,664
7,667,932
1,889,360,839
he year 2012
2010
2011
2012
1,960,711,777
771,147,612
12,253,005
372,525,299
7,795,329
11,629,515
1,914,001
2,694,115
1,484,109,299
1,417,760,624
20,338,019
683,916,337
9,840,133
41,542,373
4,651,546
3,923,731
109,646,865
39,006,893
31,423,368
6,840,604
10,797,373
-
1,669,183,429
1,278,787,338
18,755,417
793,723,621
10,230,942
52,513,265
4,431,067
112,695,917
77,972,935
85,745,850
29,981,238
5,446,932
26,045,775
166,642,100
19,884,455
25,604,173
7,886,185
33,521,337
78,932,552
71,693,820
1,203,896
3,233,601,639
75,300,587
3,939,097,752
raw material
raw material
factory
raw material
admin
admin
admin
NA
NA
admin
admin
admin
factory
NA
admin
NA
91,815,874 admin
raw material
NA
4,423,971,700
Balance Sheet,as at 31March,201
Note No.
FUNDS EMPLOYED
a)Share Capital
b)Reserves and surplus
TOTAL SHAREHOLDERS FUND
Loans
Secured
1.00
2.00
As at 31 March 2010
Rupees
203,500,000.00
1,093,281,169.00
1,296,781,169.00
3.00
110,174,818.00
Unsecured
50,000,000.00
Total Fund Employed
1,456,955,987.00
APLICATION OF FUNDS:
FIXED ASSETS
Gross block
Less:Depriciation
Net Block
Capital work in progress
4.00
INVESTMENT
5.00
1,280,593,219.00
152,440,639.00
1,128,152,580.00
73,923,330.00
1,202,075,910.00
120,889,720.00
DEFFERED TAX ASSETS(NET)
CURRENT ASSETS ,LOANS & ADVANCES
Inventories
S.debtors
Cash & bank balances
Loans & advances
LESS:CURRENT LIABILITIES &PROVISIONS
214,356,570.00
6.00
7.00
8.00
9.00
93,603,467.00
1,333,482,084.00
183,657,139.00
262,668,681.00
1,873,411,371.00
Current Liabilities
Provisions
Net current Assets/(Liabilities)
Total Fund Applied
10.00
11.00
1,750,709,768.00
203,067,816.00
1,953,777,584.00
80,366,213.00
1,456,955,987.00
as at 31March,2010
As at 31 March 2009
Rupees
203,500,000.00
758,359,765.00
961,859,765.00
49,012,501.00
1,010,872,266.00
1,026,640,722.00
80,625,948.00
946,014,774.00
131,218,575.00
1,077,233,349.00
32,984,970.00
18,715,792.00
54,800,158.00
965,267,895.00
100,509,430.00
267,858,178.00
1,388,435,661.00
1,610,742,690.00
1,120,577,483.00
1,328,091,623.00
178,405,883.00
1,506,497,506.00
- 118,061,845.00
1,010,872,266.00
Profit and Loss Account for the year ende
Note no
INCOME:
INCOME FROM SALES AND SERVICES
OTHER OPERATIONAL INCENTIVES
OTHER INCOME
Total income
12
13
EXPENDITURE
Operating expenses
Depriciation
Less:Transfer from capital contribution
Interest paid
14
15
Profit Before tax
Taxes
current tax(Includes Rs 25435810 related to past year:previous Rs 6112005)
Defferd Tax( Includes credit of Rs Nil related to
past year:Previous year Rs 10849438)
Fringe benefit tax(Net Of write back Rs 586463 related
to past year:Previous year Rs 1032820)
Total taxes
Profit After Tax
Balance of profit/(loss) brought forward from Previous year
Balance Carried to Balance sheet
unt for the year ended 31st March,2010
April -March 10
Rupees
4,251,874,340.00
April -March 09
Rupees
33,186,782.00
4,285,061,122.00
3,204,276,206.00
245,000,000.00
32,204,769.00
3,481,480,975.00
3,944,319,569.00
73,005,282.00
9,806,384.00 19,675,353.00
4,027,193,820.00
3,135,483,170.00
52,825,170.00
3,699,473.00
17,631,417.00
3,202,240,284.00
257,867,302.00
279,240,691.00
165,202,604.00
80,657,791.00
102,173,928.00 63,028,676.00
5,140,578.00
75,517,213.00
586,463.00
62,442,213.00
4,467,180.00
79,984,393.00
195,425,089.00
199,256,298.00
613,130,373.00
413,874,075.00
808,555,462.00
613,130,373.00
Ratio analysis
Liquidity Ratio
a) current Ratio
C.A/C.L
b) quick Ratio
L.A/C.L
c) Absolute liquid ratio
Absolute liquid assets/C.L
Profitability Ratio
a) Return on shareholders fund
(net profit after interest and tax)/Proprietors fund.
b) Net profit Ratio
(N.p/Net Sales)*100
c) operating profit ratio
(O.P/Net Sales)*100
d) ROCE
(EBIT/C.E)*100
Turnover ratio
a) Capital Turnover Ratio
(Net Sales/C.E)
b) Fixed asset turnover ratio
(Net sales/F.A)
c) Debtor turnover ratio
(Net Credit Sales/Avg recieveables)
d) Creditor turnover ratio
(Net Credit Purchase/Avg Payables)
Leverage ratio
a) Debt equity Ratio
(Long term Debt/Sh Holders Fund)
b) Debt to assets Ratio
(Total Debt/Total Assets)
c) Interst Coverage Ratio
(EBIT/Interest)
d) Proprietary ratio
(Sh holders fund/Total Assets)
Calculation of C.E=Total assets - Current Liability
operating Profit = Pbt+interest
Ratio analysis
2010
2009
0.92
0.84
0.87
0.80
Absolute liquid assets/C.L
0.10
0.08
(net profit after interest and tax)/Proprietors fund.
0.15
0.21
(N.p/Net Sales)*100
0.05
0.06
(O.P/Net Sales)*100
0.07
0.09
(EBIT/C.E)*100
0.22
0.36
(Net Sales/C.E)
2.56
2.69
(Net sales/F.A)
3.54
2.97
(Net Credit Sales/Avg recieveables)
3.70
3.61
(Net Credit Purchase/Avg Payables)
2.65
1.84
(Long term Debt/Sh Holders Fund)
0.01
(Total Debt/Total Assets)
0.05
0.02
14.11
16.84
(EBIT/Interest)
(Sh holders fund/Total Assets)
0.38
0.38
2010
Schedule 10
Current Liability
A) Sundry Creditors:
1) For Purchase of goods and Services
Due to Micro ,Small and Medium Enterprises
others
1246570
1071386980
2) For Accrued wages and salaries
145306970
B) Others Liabilities
414159025
C) Advance from customers
118610223
1750709768
Schedule 3
CASH CREDIT FROM BANKS
1) State bank of india
2) Axis bank Ltd.
TERM LOAN
State bank of india
100174818
-
10000000
110174818
Schedule 15
Schedule 18 : Fianace cost
Interest on
Fixed Loans
Others
2010
2009
2,976,273
16699080
0
21736250
19,675,353
21,736,250
Less: Interst transferred to capital reserve and other account
0
19,675,353
4104833
17,631,417
2009
Other Expense
Other expenses
408121
820845381
128876627
222802169
155159325
1328091623
49012501
49012501
a)
b)
c)
d)
e)
f)
g)
h)
i)
j)
k)
l)
m)
n)
o)
p)
q)
r)
s)
2008
2009
2010
2011
Cost of Services
1,101,319,505
1,382,542,262
Consumption of stores and689,772,800
spare parts
827,520,445
Repaires to machinery
4,399,595
4,906,527
Purchase of power
12,869,965
116,412,999
Rent
6,572,438
11,530,711
Rates and taxes
1,724,914
7,401,582
Insurance charges
1,684,480
4,915,090
Provision for doubtful debts 10,867,025
and advances
8,138,200
Provision for estimated loss on Projects
Legal and Professional Fees 19,413,097
29,766,999
Travelling and Conveyance Expenses
20,878,673
31,599,499
Advertisement & Promotional5,868,868
Expenses
4,654,619
Electricity Charges
1,960,711,777
771,147,612
12,253,005
372,525,299
7,795,329
11,629,515
1,914,001
2,694,115
1,484,109,299
1,417,760,624
20,338,019
683,916,337
9,840,133
41,542,373
4,651,546
3,923,731
109,646,865
39,006,893
31,423,368
6,840,604
10,797,373
19,884,455
25,604,173
7,886,185
Provision for diminution in
value of invt in subsidiary
co.
Works Contract tax
33,096,503
23,712,068
Bad debts written off
7,693,973
Others
36,761,572
64,217,287
Less : Stores included under 48,200,664
Cost of Services 46,380,769
Less: Expenses transferred to 7,667,932
capital account 5,538,656
1,889,360,839
2,473,092,836
33,521,337
78,932,552
71,693,820
1,203,896
3,233,601,639
75,300,587
3,939,097,752
TRADE PAYABLE
Year
2,008
2009
2010
2011
852,959,007
950,130,129
1,217,940,520
1,494,836,228
2012
1,669,183,429
1,278,787,338
18,755,417
793,723,621
10,230,942
52,513,265
4,431,067
112,695,917
77,972,935
85,745,850
29,981,238
5,446,932
26,045,775
raw material
raw material
factory
raw material
admin
admin
admin
NA
NA
admin
admin
admin
factory
166,642,100 NA
admin
NA
91,815,874 admin
raw material
NA
4,423,971,700
PAYABLE
2012
1,573,776,953
Ratio analysis
2009
2010
2011
2012
Liquidity Ratio
a) current Ratio
C.A/C.L
0.84
0.92
1.17
0.87
b) quick Ratio
L.A/C.L
0.80
0.87
1.08
0.82
c) Absolute liquid ratio
Absolute liquid assets/C.L
0.08
0.10
0.11
0.06
a) Return on shareholders fund
(net profit after interest and tax)/Proprietors fund.
0.21
0.15
0.00 -
1.16
b) Net profit Ratio
(N.p/Net Sales)*100
0.06
0.05
0.00 -
0.15
c) operating profit ratio
(O.P/Net Sales)*100
0.09
0.07
0.00 -
0.12
d) ROCE
(EBIT/C.E)*100
0.36
0.22
0.00 -
0.33
a) Capital Turnover Ratio
(Net Sales/C.E)
2.69
2.56
2.22
2.75
b) Fixed asset turnover ratio
(Net sales/F.A)
2.97
3.54
4.07
3.45
c) Debtor turnover ratio
(Net Credit Sales/Avg recieveables)
3.61
3.70
3.66
3.13
d) Creditor turnover ratio
(Net Credit Purchase/Avg Payables)
1.84
2.65
2.64
2.44
a) Debt equity Ratio
(Long term Debt/Sh Holders Fund)
0.01
0.32
0.75
b) Debt to assets Ratio
(Total Debt/Total Assets)
0.02
0.05
0.10
0.15
c) Interst Coverage Ratio
(EBIT/Interest)
16.84
14.11
0.20 -
5.37
d) Proprietary ratio
(Sh holders fund/Total Assets)
0.38
0.38
0.30
0.14
Profitability Ratio
Turnover ratio
Leverage ratio
