Upload
daxesh-thakkar
View
248
Download
0
Embed Size (px)
Citation preview
7/31/2019 New Kalpataru
1/57
7/31/2019 New Kalpataru
2/57
1.1 Name and Detail of Company
Its established over 3 decades ago in 1969 by Mr. Mofatraj P. Munot, a first
generation entrepreneur. The Group employs over 4,000 people. Kalpataru borrows its
name from the ancient Indian mythological tree - the Kalpa-Vriksha -beneath which all
wishes are fulfilled. The group's flagship company, Kalpataru Ltd. is a leading real estate
developer with premium residential and commercial complexes in Mumbai and Pune.
Pioneering the concept of creating lifestyle living, it has built more than 75 landmark
edifices in the last 39 years. With a team of 1,000 dedicated, Kalpataru has created an
incomparable brand and reputation for itself in the Property Development and Real Estate
industry.
Its pride at being one of the largest Property Groups in India, with development of
over 1.5 Million sq.ft at any point of time.
Every Kalpataru project reflects a "no compromise" attitude; one that manifests in
the architecture, engineering and construction of every project; from towering structures to
expansive complexes, Kalpataru has proven its commitment and expertise in every segment
of property development.
The residential complexes are replete with landscaped gardens, swimming pools,
gymnasium, and squash courts, clubhouses and several innovative amenities.
In an age where architecture is mainly utilitarian, Kalpataru endeavors to combine the
functional with the aesthetic and maintains the highest standards of quality right down to the
last detail. Kalpataru Power Transmission Limited is one of the leading companies in the
field of Turnkey projects for EHV Transmission Lines up to and including 800 KV in India
and Overseas. As an EPC contractor, scope of work includes design, testing, fabrication,
galvanizing of towers and construction activities from survey, civil works/ foundation,
erection to stringing and commissioning of EHV lines, besides procurement of items such as
conductors, insulators, hardware accessories etc. its also participates in Substation projects
on a partnership basis.
Its provide EPC services for Distribution Projects of 11/33 kv and also construct cross
country Pipelines, besides Telecom Towers.
http://www.kalpatarupower.com/distribution-projects-division.htmlhttp://www.kalpatarupower.com/pipeline-division.htmlhttp://www.kalpatarupower.com/pipeline-division.htmlhttp://www.kalpatarupower.com/distribution-projects-division.html7/31/2019 New Kalpataru
3/57
Located at Gandhinagar Gujarat, in Western India, Kalpataru Power Transmission is a
public listed company with a turnover of USD 350 Million (Rs. 17.5 Billion) and annual
production of 80,000MTs till 2008-09. The company has a net worth of over USD 200
Million and an order booking of over Rs 30 Billion (USD 600 Million). The company has
also attained distinction of crossing the USD 800 Million (Rs. 40 Billion) market
capitalizations. On a combined basis (with JMC Projects), the consolidated turnover is poised
to cross Rs 32 Billion (USD 640 Million) by March, 2010
It is a part of the diversified Kalpataru Group which has a presence in Real Estate /
Property Development, Civil Contracting, International Trading and Consumer Goods &
Services. The Kalpataru group holds over 63% of the equity.
Kalpataru Power has two large Fabrication Plants with an annual installed capacity of
108,000MTs (with a capacity addition of 24,000MTs in Oct, 2009) one of the largest in the
world and is equipped with modern machineries (including 16 CNC machines) and
automated temperature controlled Galvanizing Baths, besides its own state-of-the-art Testing
Station and R & D Centre. It was the first company in 1994 in the Indian transmission
industry to be ISO 9001 certified.
About 650,000+MTs of towers and substation structures have already been designed,
manufactured and supplied over the last few years of which over 175,000MTs has been
exported. Over 250 Tower Tests of 132-500KV have been carried out successfully, including
125 nos. at our own Testing Station, which is one of the largest facilities of its kind in the
world.
Besides workmen at the plant & construction sites, the Company employs over 1,400
Managers and Staff. Also, a full-fledged Design / Engineering Department with over 35qualified design engineers using PLS Tower, i-tower, STADD, PLSCADD, BOCAD,
AUTOCAD faculties.
The Construction division has completed over 8,000+kms of turnkey projects in India
for various clients such as the Power Grid Corporation of India and various State Electricity
Boards (SEBs) of Gujarat, Karnataka, Maharashtra, Rajasthan, Andhra Pradesh, Rajasthan,
Orissa, Tamilnadu, and Madhya Pradesh.
http://www.kalpatarupower.com/kalpataru-corporate-profile.htmlhttp://www.kalpatarupower.com/kalpataru-corporate-profile.html7/31/2019 New Kalpataru
4/57
With a strong thrust on overseas markets, the Company is/has already exported
Towers or is executing/has completed Turnkey projects in:
Asia Middle East Africa America Australia
Nepal Iraq South Africa USA Tasmania
Bangladesh Turkey Uganda Canada
Thailand Syria Tanzania Mexico
Indonesia Qatar Kenya Peru
Vietnam UAE Nigeria
Malaysia Kuwait ZambiaPhilippines Ethiopia
Company Country Company Country
ABB SAE Italy Downer Australia
Alstom / Cegelec France Enel Power Italy
Cobra Spain Sumitomo Electric JapanETA UAE Siemens
7/31/2019 New Kalpataru
5/57
1.2. Detail of Group Companies
Subsidiaries of Kptl
Shree Shubham Logistics Limited:-
Shree Shubham Logistics Limited was incorporated in January, 2007, and
subsequently converted into a Public Limited company in April, 2007. SSLL is a subsidiary
of Kalpataru Power Transmission Limited (KPTL). KPTL holds around 80% stake in the
company.
SSLL is created to serve the needs of Agri and Non-Agri Commodity Storage in best
Present investment of company in SSLL is Rs. 16 crores in equity shares and Rs. 12.50
crores in preference share capital. SSLL is an 80% subsidiary of our company.
Practice ambient and temperature-controlled warehouses across major markets in
North, South and West India.
The main objectives of SSLL is to offer end-to-end logistics solutions with a pan-
India presence, to all the commodity stake holders in the agricultural and non-agricultural
segment including, but not limited to warehousing, cold storage services, and third party
logistics (3PL), across the country.
Jmc Projects (India) Ltd. (Jmc):-
During reporting period JMC has reported strong consolidated revenue of Rs.
1,311.95 crores (USD 257 million) an annualized rise of 43% as against Rs. 918.47 crores
(USD 180 million) in previous reporting period. Profit before tax as well as profit after tax
stood at Rs. 52.04 crores and Rs. 36.81 crores as against Rs. 47.51 crores and Rs. 30.57
crores respectively, reflecting a good performance.
MC has an order book exceeding Rs. 2,200 crores (USD 432 million). Your company
has strengthened JMC in terms of its capital base, business profile (through diversification)
and improved financial discipline which will enable the company to achieve rapid growth.
The company has invested Rs. 95.30 crores in JMC and hold 53.02% Stake in JMC.
7/31/2019 New Kalpataru
6/57
Energy link (India) Ltd (Ell):-
Energy link (India) Ltd. plans to foray into construction of commercial complexes and
integrated township targeting middle and upper middle class income households. During
reporting period, ELL has entered into MOU, for setting up a Multi Product SEZ with
Government of Gujarat during "Vibrant Gujarat", an Investors Meet for Infrastructure
development and is in the process of acquiring land near Ahmadabad for the same.
Present investment of kptl is ELL is Rs.1 crores in equity shares. ELL is a Wholly
Owned Subsidiary of our company.
Amber Real Estate Ltd. (Amber):
Amber Real Estate Ltd. decided to explore opportunity in the field of construction of
IT Parks, Software Technology Park etc. that company has 100% stake in Amber, to make an
entry by building IT Parks/ Software Technology Parks across the country. Amber is in the
initial stage of developing an IT Park in Mumbai. our company has invested Rs. 0.99 crores
towards equity capital in this company.
7/31/2019 New Kalpataru
7/57
1.3 Activity of Business
The KPTL has undergone activities are as under:-
1.3.1 Conservation of Energy:-
Transmission & Distribution Division:-
Following measures taken by the Company from time to time. Has helped us
maintaining energy consumption at optimum level:
1. Use of Voltage Stabilizer to regulate fluctuations in voltage of the Ahmadabad
Electricity Company supply, which helps to reduce energy consumption and eliminates
wastage.
2. Installed enough number of Capacitors at Electrical Control Panel Boards to
improve the overall power factor.
3. Took PNG Connection, an environment friendly fuel, for galvanizing plant and hot
bending machine to conserve the energy.
Total energy cost is less than 1% total turnover, which reflects success of the
company's efforts in this direction.
Bio-mass Energy Division:-
The company has diversified into Power Generation using renewable/non
conventional energy sources such as agricultural waste and crop residues (biomass) in the
State of Rajasthan.
The plants uses biomass (mustard crop residue / cotton sticks) and has established
infrastructure / logistics enabling it to collect over 75,000 MTs last year. Based on first hand
7/31/2019 New Kalpataru
8/57
experience and holding of buffer stocks, the company foresees no biomass collection risks in
Ganganagar.
Distribution companies of Jaipur, Jodhpur & Ajmer based on the Rajasthan State
Policy of Non-Conventional energy. Third party sale to Large Industrial Customer is also
permitted as per existing Policy & Regulatory guidelines. The Plant sale will be approx. 90
million units/kwh in 2007-08 to the Rajasthan Grid with timely payments.
Besides being environment friendly, the Project is expected to contribute to the prosperity
and sustainable development of the region, besides generating local employment
opportunities.
1.3.2 Infrastructure Division:-
Oil and Gas Pipeline Sector:-
After the Oil & Gas sector has been opened up in India, and the demand of energy per
capita has been rising steadily with the growth in economy, the demand of Pipelines for
natural gas and petroleum products in India has been witnessing a spurt. The phenomenon
has been replicated in many parts of world and as a result, more and more pipelines are being
set up in various parts of the world to facilitate transport connectivity between farthest points
to the source.
Natural gas has emerged as the dominant source of additional energy in world. There
exists a huge deficit of natural gas based on current production and demand data in India.
According to GAIL (India) Limited, the nodal agency for transportation of natural
gas, the demand for natural gas is increasing @12% per annum. Pipeline transports only 25%
of petroleum product consumed by Indian industry in spite of being cheaper than Railways
and Road transportation. It is estimated that total pipeline network would increase from the
present 16,000 km to 40,000 km in the next 3-4 years, total Capital Expenditure required for
Oil & Gas Network is estimated around USD 10 billion.
Logistics & Warehousing Business:-
According to industry estimates, storage capacity in the country vis--vis production
of vegetables and fruits stands at a meager 12% compared with the international average of
50%. The result: nearly 38% of the perishable goods, such as vegetables and fruits, are lost
7/31/2019 New Kalpataru
9/57
7/31/2019 New Kalpataru
10/57
1.4 Organization Chart:-
Executive Chairman
Executive
DirectorManagement
VPMarketing
VPEngineering VP
Production
DVGeneralManager
SRManager
ConstructionVPFinance
Commercial
Engineering
Design
Drawing
Tower Test
QualityControl
Fabrication
Galvanizing
Dispatch
TowerTesting
DomesticPlanning
Computer
Raw/LineMaterial
Steel &Zinc
Miscellaneous
Overseas
7/31/2019 New Kalpataru
11/57
1.5 Location Chart:-
GH-7
Sector
28
PethapurGH-6
Kalpataru
power
transmission
limited
7/31/2019 New Kalpataru
12/57
1.6 PLANT LAYOUT
DMSDepartment
Plant
AdministrativeOffice
SecurityOffice
Garden
Parking
Facility
Entrance
G
I
D
C
R
O
A
D
7/31/2019 New Kalpataru
13/57
1.7 Board of Directors:-
POSITION MANAGEMENT BODY
Executive Director Mr. Manish Mohnot
Managing Director Mr. K. V. Mani
Dy. Managing Director Mr. Pankaj Sachdeva
President (Operations) Mr. Dinesh B. Patel
President (Finance &
Administration)
Mr. Kamal K. Jain
President (Engineering &
Marketing)
Mr. B.K. Satish
President (Pipelines) Mr. Gyan Prakash
Company Secretary Mr. Bajarang Ramdharani
1.8 Bankers and Auditors:-
Bankers:-
Indian Bank
Oriental Bank of Commerce
Union Bank of India
State Bank of India
Exim Bank
ICICI Bank Ltd.
HDFC Ltd.
Auditors:-
Mr. Kishan M. Mehta
http://www.kalpatarupower.com/kalpataru-management-team.html#manishhttp://www.kalpatarupower.com/kalpataru-management-team.html#manihttp://www.kalpatarupower.com/kalpataru-management-team.html#pankajhttp://www.kalpatarupower.com/kalpataru-management-team.html#pankajhttp://www.kalpatarupower.com/kalpataru-management-team.html#manihttp://www.kalpatarupower.com/kalpataru-management-team.html#manish7/31/2019 New Kalpataru
14/57
1.9 Listing on Stock Exchange:-
Kalpataru Power Transmission Limited is a Public Listed Company with its shares
listed.
The Mumbai Stock Exchange Code 522287
The National Stock Exchange of India Ltd. KALPATPOWR
ISIN No. (Dematerialized Shares) INE220B01014
The Promoter Group:-
Kalpataru Group holds 63.68% of the equity share capital of the company with the
remaining shares held by over 12,000 shareholders.
1.10 Basic Detail of Company:-
Corporate Office:-
111, Maker Chambers IV, Nariman Point
Mumbai400 021
India.
Tel No.: 91-22-2282 2888 / 2288 4780
Fax No.: 91-22-2204 1548
Factory & Registered Office:-
Plot No. 101, Part III,
G.I.D.C. Estate, Sector 28,
Gandhinagar382 028, Gujarat, India
Tel No.: 91-79-2321 1951 / /2321 1955
Fax No.: 91-79-2321 1966 / 68 / 71
Email:[email protected]
7/31/2019 New Kalpataru
15/57
Website:-
www.kalpatarupower.com
International Partners:-
ABB SAE (Italy)
Downers (Australia)
Cegelec (France)Cobra (Spain)
Contracts for power utilizing with:-
EAIS (Turkey)
EEPCO (Ethopia)
ZESCO (Zambia)
http://www.kalpatarupower.com/http://www.kalpatarupower.com/7/31/2019 New Kalpataru
16/57
1.11 Power Sector Scenario:-
The Ministry of Power has set a goal - Mission 2012: Power for All. A comprehensive
Blueprint for Power Sector development has been prepared encompassing an integrated
strategy for the sector development with objectives of sufficient power to achieve GDP
growth rate of 8%, Reliable of power, Quality power, Optimum power cost, and Commercial
viability of power industry and Power for all.
Strategies to achieve the objectives:-
Power Generation Strategy with focus on low cost generation, optimization of
capacity utilization, controlling the input cost, optimization of fuel mix, Technology up
gradation and utilization of Non Conventional energy sources.
Transmission Strategy with focus on development of National Grid including
Interstate connections, Technology up gradation & optimization of transmission cost.
Distribution strategyto achieve Distribution Reforms with focus on System up
gradation, loss reduction, theft control, consumer service orientation, quality power supply
commercialization, Decentralized distributed generation and supply for rural areas.
Regulation Strategy aimed at protecting Consumer interests and making the sector
commercially viable.
Communication Strategy for political consensus with media support to enhance the
genera; public awareness.
7/31/2019 New Kalpataru
17/57
1.11.1 Overview
The Government of India has an ambitious mission ofPOWER FOR ALL BY
2012. This mission would require that our installed generation capacity should be at
least 2, 00,000 MW by 2012 from the present level of 1, 14,000 MW. To be able to
reach this power to the entire country an expansion of the regional transmission
network and inter regional capacity to transmit power would be essential. The latter is
required because resources are unevenly distributed in the country and power needs to
be carried great distances to areas where load centres exist.
Certain provisions in the Electricity Act 2003 such as open access to the transmission
and distribution network, recognition of power trading as a distinct activity, the liberal
definition of a captive generating plant and provision for supply in rural areas are
expected to introduce and encourage competition in the electricity sector. It is
expected that all the above measures on the generation, transmission and distribution
front would result in formation of a robust electricity grid in the country.
The total Installed generating capacity in the country is over 1.35,000 MW and the total number ot consumers is over 144
million. Apart from an extensive transmission system network at 500 kV HVDC ,400kV 220 kV, 132 kV and 66 kV which has
developed to transmit the Power from the generating station to the grid substations, a vast network ot subtransmission in
distnbution system has also come up for the utilization of the power by the ultimate consumers.
However, due to lack of adequate investment on T&D works, the T&D losses have
been consistently on higher side, and reached to the level of 32.86% in the year 2000-
01.The reduction of these losses was essential to bring economic viability to the State
Utilities.
High technical losses in the system are primarily due to inadequate investments over
the years for system improvement works, which has resulted in unplanned extensions
of the distribution lines, overloading of the system elements like transformers and
conductors, and lack of adequate reactive power support.
The commercial losses are mainly due to low metering efficiency, theft & pilferages.
This may be eliminated by improving metering efficiency, proper energy accounting
& auditing and improved billing & collection efficiency. Fixing of accountability ofthe personnel / feeder managers may help considerably in reduction of AT&C loss.
7/31/2019 New Kalpataru
18/57
With the initiative of the Government of India and of the States, the Accelerated
Power Development & Reform Programme (APDRP) was launched in 2001, for the
strengthening of Sub Transmission and Distribution network and reduction in AT&C
losses.
The main objective of the programme was to bring Aggregate Technical &
Commercial (AT&C) losses below 15% in five years in urban and in high-density
areas. The APDRP programme is being restructured by the Government of India, so
that the desired level of 15% AT&C loss could be achieved by the end of 11th plan.
Rural Electricity involves supply of energy for two types of programmes:
a. Production oriented activities like minor irrigation, rural industries etc.;
b. Electrification of villages.
While the emphasis is laid on exploration of ground water potential and energisation of pump
sets/tube wells, which has a bearing on agricultural production, the accent in respect of areas
covered under the Revised Minimum Needs Programme (RMN P), is on village
electrification.
1.11.2 Rajiv Gandhi Grameen Vidyutikaran Yojana
Rajiv Gandhi Grameen Vidyutikaran Yojana (RGGVY) was launched in April-05 by
merging all ongoing schemes. Under the programmed 90% grant is provided by Govt. of
India and 10% as loan by REC to the State Governments. REC is the nodal agency for the
programme. The RGGVY aims at:
Electrifying all villages and habitations as per new definition
Providing access to electricity to all rural households
Providing electricity Connection to Below Poverty Line (BPL) families free of charge
7/31/2019 New Kalpataru
19/57
Infrastructure under RGGVY:
Rural Electricity Distribution Backbone (REDB) with 33/11 KV (or 66/11 KV) sub-
station of adequate capacity in blocks where these do not exist.
Village Electrification Infrastructure (VEI) with provision of distribution transformer
of appropriate capacity in villages/habitations.
Decentralized Distributed Generation (DDG) Systems based on conventional & non
conventional energy sources where grid supply is not feasible or cost-effective.
Size:-
India has the fifth largest electricity generation capacity in the world.
o Low per capita consumption at 631 units; less than half of China.
Transmission & Distribution network of 6.6 million circuit km - the third largest in
the world.
Structure:-
Majority of Generation, Transmission and Distribution capacities are with either
public sector companies or with State Electricity Boards (SEBs).
Private sector participation is increasing especially in Generation and Distribution.
o Distribution licenses for several cities are already with the private sector.
o Three large ultra-mega power projects of 4000MW each have been recently
awarded to the private sector on the basis of global tenders.
Policy:-
100% FDI permitted in Generation, Transmission & Distribution - the Government is
keen to draw private investment into the sector.
Policy framework: Electricity Act 2003 and National Electricity Policy 2005.
7/31/2019 New Kalpataru
20/57
Incentives: Income tax holiday for a block of 10 years in the first 15 years of
operation; waiver of capital goods' import duties on mega power projects (above
1,000 MW generation capacities).
Independent Regulators: Central Electricity Regulatory Commission for central PSUs
and inter-state issues. Each state has its own Electricity Regulatory Commission.
Outlook:-
Over 78,000 MW of new generation capacity is planned in the next five years.
o A corresponding investment is required in Transmission and Distribution
networks.
Power costs need to be reduced from the current high of 8-10 cents/unit by acombination of lower AT & C losses, increased generation efficiencies and added
low-cost generating capacity.
Potential:-
Large demand-supply gap: All India average energy shortfall of 9% and peak demand
shortfall of 14%.
The implementation of key reforms is likely to foster growth in all segments.
o Unbundling of vertically integrated SEBs
o Open Access to Transmission and Distribution networks
o Select distribution circles to be franchised/privatized
o Tariff reforms by regulatory authorities
Opportunities in Generation for:
o Ultra Mega Power Plants (UMPP)9 projects of 4000 MW each
o Coal based plants at pithead or coastal locations (imported coal)
o Natural Gas/CNG-based turbines at load centers or near gas terminals
o Hydel power potential of 150,000 MW is untapped as assessed by the
Government of India.
7/31/2019 New Kalpataru
21/57
o Renovation, modernization, up-rating and life extension of old thermal and
hydro power plants.
Opportunities in Transmission network ventures - additional 60,000 circuit km of
Transmission network expected by 2012
o Private sector participation possible through JV and 100% equity mode
Total investment opportunity of about US$ 150 billion over a 5 year horizon.
7/31/2019 New Kalpataru
22/57
7/31/2019 New Kalpataru
23/57
1.RATIO ANALYSIS: -(1) Raw Material Conversation Period: - (In Days)
Stock of Raw material
= 360 days
Cost of Raw material consumed
Raw material holding period shows duration of raw material holding. In the year
2006-07 it is 403, in the year 2007-08 is decreases to 394, in the year 2008-09 it is increases
to 448 and in the year 2009-10 it decreases to 384 but in the year 2010-11 it increases to 40.
So here raw material holding period is decrease so it is not good for the company.
0.00
2,000.00
4,000.00
6,000.00
8,000.00
10,000.00
12,000.00
14,000.00
2006-07 2007-08 2008-09 2009-10 2010-11
Raw Material Inventory
Raw Material Consumed
Raw Material Inventory
Conversation Period
Particular 2006-07 2007-08 2008-09 2009-10 2010-11
Raw Material Inventory 7,682.46 8,400.45 10,466.18 11,168.49 12,476.71
Raw Material Consumed 6,866.57 7,682.46 8,400.45 10,466.18 11,168.49
Raw Material Inventory Conversation
Period 403 394 448 384 402
7/31/2019 New Kalpataru
24/57
(2) Finished Goods Holding Period:-
Stock of finished goods
= 360
Cost of goods sold days
Particular 2006-07 2007-08 2008-09 2009-10 2010-11
Finished goodsinventory 357768818 281053000 553190000 607554000 429189000
Cost of goodsinventory 1367461915 1537022000 2368861000 2689212000 2410372000
Finished goodconversation period 94 66 84 81 64
Finish good inventory shows duration of holding finish good. In the year2006-07 it is
94, in the year2007-08 it is 66 and in the year 2008-09 it is 84.in the year 2009-10 it is 81 and
in the year 2010-11 it is 64. So, company has high risk about the finish good holding.
Therefore company has to decrease it.
0
500000000
1E+09
1.5E+09
2E+09
2.5E+09
3E+09
2006-07 2007-08 2008-09 2009-10 2010-11
Finished goods inventory
Cost of goods inventory
Finished good conversation period
7/31/2019 New Kalpataru
25/57
(3) Debtors Collection Period:-
Debtor 360 days
=
Credit sales
(Note:-Here assumed that the whole sales are Credit Sales.)
The debtors collection period shows he period to which collection made from
debtors. In the year2006-07 it is157.62days, in the year2007-08 it is 125.60 days, in the year
2008-09 it is 157.045 days and in the year 2009-10 it increase to 164.52 days and in the year
2010-11 it also increase to171.52. So company have to think about to reduce collection
period.
0
50000
100000
150000
200000
250000
300000
350000
400000
450000
2006-07 2007-08 2008-09 2009-10 2010-11
Debtors
Bills Receivable
Total
Credit Sales/ Net Sales
Debtors Ratio
Particular 2006-07 2007-08 2008-09 2009-10 2010-11
Debtors 69993.89503 93,320.50 1,41,601.09 182,627.58 207,472.81
Bills Receivable 0 0 0 0 0
Total 69993.89503 65,068.31 97,715.66 132,212.68 207,472.81
Credit Sales/ Net
Sales
159867.55 267485.45 324,596.36 399,631.20 435,465.23
Debtors Ratio 157.617 125.60 157.045 164.52 171.52
7/31/2019 New Kalpataru
26/57
(4) Payable Deferral Period :-(in lacs.)
Creditor 360 days
=
Credit Purchases
(Note:-Here assumed that the whole Purchases are Credit Purchases.)
Payable deferral period shows the period to which payment made to creditors. In the year
2006-07 it is48.78 days, in the year 2007-08 it is 29.76 days and in the year 2008-09 it
decrease to 15.86 days, in the year 2010-11 it is decreases to 12.88 days and in the year 2010-
11 it decrease to 12.60. So it is beneficial for the company. So company has applied sound
payment policy. Therefore company has to reduce it in future.
0
200000
400000
600000
800000
1000000
1200000
1400000
1600000
1800000
2006-07 2007-08 2008-09 2009-10 2010-11
Creditors
Credit Purchase
Total Payment Deferral Period
Particular 2006-07 2007-08 2008-09 2009-10 2010-11
Creditors 24978.73 23450.35 31624.48 48015.88 57334.65
Credit Purchase 184333 283664 717565 1341410 1637350
Total Payment
Deferral Period 48.78 29.76 15.86 12.88 12.60
7/31/2019 New Kalpataru
27/57
(5) Summary of Net Operating Cycle
Particular 2006-07
(Days)
2007-08
(Days)
2008-09
(Days)
2009-10
(Days)
2010-11
(Days)
(1) R/M Conservation period 402.77 393.65 448.52 384.16 402.17
(2) FG Holding Period 94.19 65.82 84.07 81.33 64.10
(3) Debtors Collection period 157.617 125.60 157.045 164.52 171.52
Gross Operating Cycle 654.577 586.07 689.635 360.01 637.79
(-) Decrease in PDP 48.78 29.76 15.86 12.88 12.60
Net Operating Cycle 605.797 556.31 673.775 347.13 625.19
Operating cycle shows duration for which investment made to working capital. Here in the
year 2006-07 it is 606 days, in the year 2007-08 it is 557 days, in the year 2008- 09 it is 674
days and in the year 2009-10 it is 347.13 days and in the year 2010-11 it is 625.19 days. So
company has operated liberal credit policy and holding period. Therefore company needs to
reduce it in future because more operating cycle need more investment in working capital.
0
5E+09
1E+10
1.5E+10
2E+10
2.5E+10
2006-07 2007-08 2008-09 2009-10 2010-11
CA
CL
CR
7/31/2019 New Kalpataru
28/57
(6) Summary of Net Operating Cycle
Particular 2006-07
(Days)
2007-08
(Days)
2008-09
(Days)
2009-10
(Days)
2010-11
(Days)
(1) R/M Conservation period 402.77 393.65 448.52 384.16 402.17
(2) FG Holding Period 94.19 65.82 84.07 81.33 64.10
(3) Debtors Collection period 157.617 125.60 157.045 164.52 171.52
Gross Operating Cycle 654.577 586.07 689.635 360.01 637.79
(-) Decrease in PDP 48.78 29.76 15.86 12.88 12.60
Net Operating Cycle 605.797 556.31 673.775 347.13 625.19
Operating cycle shows duration for which investment made to working capital. Here in the
year 2006-07 it is 606 days, in the year 2007-08 it is 557 days, in the year 2008- 09 it is 674
days and in the year 2009-10 it is 347.13 days and in the year 2010-11 it is 625.19 days. So
company has operated liberal credit policy and holding period. Therefore company needs to
reduce it in future because more operating cycle need more investment in working capital.
7/31/2019 New Kalpataru
29/57
2.Ratio Related To Working Capital Analysis:-
(1) Ratio of Current Assets to Fixed Assets:-The financial manager should determine the optimum level of current assets so that
the wealth of shareholder maximized. A firm needs fixed and current assets to support a
particular level of output. However I, to support the same level; of output, the firm can have
different level of current assets. Generally, current assets do not increases in direct proportion
to output; current assets increases at decreasing rate with output.
Current Assets
=
Fixed Assets
Particular 2006-07 2007-08 2008-09 2009-10 2010-11
Current Assets 14796 14135.10 22028.23 24352.48 22296.74
Fixed Assets 20916.09 22461.90 26839.40 33847.86 37398.43
CA to FA Ratio 70.74 62.92 82.07 71.95 59.62
According to this ratio the aggressive plan is the most risky because a short-term
fund is maximum in this scheme; while short-term funds to total funds is minimum in the
conservative plan and is less risky. As per this approach the year 2006-07 it is 70.74, in the
year 2007-08 it is 62.92, in the year 2008-09 it is 82.07, in the year 2009-10 it is 71.95 and in
the year 2010-11 it is 59.62 .
0
50
100
2006-07 2007-08 2008-09 2009-10 2010-11
CA to FA Ratio
CA to FA Ratio
7/31/2019 New Kalpataru
30/57
(2) Level of Current Assets [Rs]:-
In 2006-07 is 87677.92, in the year 2007-08 is 99198.10 & in 2008-09 is 138324.21, in 2009-
10 it is 175354.97 & in the year 2010-11 it is195499.15 the position of net current assets is
better.
0
50000
100000
150000
200000
2006-07 2007-08 2008-09 2009-10 2010-11
Total Current assets
Total Current assets
Particular 2006-07 2007-08 2008-09 2009-10 2010-11
1) Inventory: - 14796 14135.10 22028.33 24352.48 22296.74
2) Sundry Debtors:- 53705.1 65068.31 97715.65 132212.68 141848.58
3) Cash & Bank Balances:- 9365.24 8917.16 4451.89 3687.15 14425.62
4) Advance Receivable 9811.58 11077.53 14128.34 15102.66 16928.21
Total Current assets 87677.92 99198.10 138324.21 175354.97 195499.15
7/31/2019 New Kalpataru
31/57
7/31/2019 New Kalpataru
32/57
Estimation of Working Capital
0
50000
100000
150000
200000
250000
300000
350000
2006-07 2007-08 2008-09 2009-10 2010-11
Net Working Capital
Net Working Capital
Particular2006-07 2007-08 2008-09 2009-10 2010-11
Current Assets 87677.92 99198.10 138324.21 175354.97 195499.15
Less: Current Liabilities 45494.88 51309.59 72142.92 111588.89 128101.11
Net Working Capital 133172.8 47888.51 66181.29 63766.08 323600.26
Working capital = Current AssetsCurrent Liabilities
7/31/2019 New Kalpataru
33/57
CURRENT RATIO =CURRENT ASSET
CURRENT LIABILITY
CURRENT RATIO =CURRENNT ASSET/CURRENTLIABILITIES
2006-07 2007-08 2008-09 2009-10 2010-11
CA 9637156833 11792360582 16138817000 19571275000 22163585000
CL 4549487864 5130958999 7214292000 11158889000 14302033000
CR 2.118294876 2.298276128 2.237061793 1.753873078 1.549680734
This ratio measures the ability of the firm to meet current liability. The ideal
current ratio is 2:1. Here we can see that the ratio is around 2 times in every
year, it is good for the firm.
0
5E+09
1E+10
1.5E+10
2E+10
2.5E+10
2006-07 2007-08 2008-09 2009-10 2010-11
CA
CL
CR
7/31/2019 New Kalpataru
34/57
7/31/2019 New Kalpataru
35/57
7/31/2019 New Kalpataru
36/57
7/31/2019 New Kalpataru
37/57
LONG TERM FUND TO FIXED ASSET RATIO=
LONG TERM FUND
FIXED ASSET
LONG TERM FUND TO FIXED ASSET RATIO
2006-07 2007-08 2008-09 2009-10 2010-11LONG TERMFUND 3367105089 3258507305 6547062000 6043191000 4530836000
FIXED ASSET 2050435538 2226850410 2583990000 3349294000 3593584000
RATIO= 1.642141402 1.463280735 2.53370253 1.804317865 1.260812604
Useful to know whether the fixed assets have been purchase from funds. Here the ratio is
1.64 in 2006-07, 1.46 in 2007-08, 2.53 in 2008-09 .1.80 in 2009-10 and 1.26 in 2010-11.
0
1E+09
2E+09
3E+09
4E+09
5E+09
6E+09
7E+09
2006-07 2007-08 2008-09 2009-10 2010-11
LONG TERM FUND
FIXED ASSET
RATIO=
7/31/2019 New Kalpataru
38/57
P/E RATIO = MARKET PRICE
EPS
P/E RATIO= MARKET PRICE/ EPS
2006-07 2007-08 2008-09 2009-10 2010-11
Market Price 48.44 57.9 62.9 73.67 102.35
EPS 13.06 11.32 7.13 12.86 12.58
RATIO 3.71 5.11 8.82 5.73 8.14
0
20
40
60
80
100
120
2006-07 2007-08 2008-09 2009-10 2010-11
P/E RATIO
=
MARKET PRICE/ EPS
M P
EPS
RATIO
7/31/2019 New Kalpataru
39/57
RETURN ON CAPITAL EMPLOYED=
EBIT *100
CAPITAL EMPLOYED
RETURN ON CAPITAL EMPLOYED= EBIT/CAPITAL EMPLOYED*100
2006-07 2007-08 2008-09 2009-10 2010-11
EBIT 2.33 2.23 1.48 2.66 3.03
Cap. Employed 7.29 8.38 9.68 11.57 17.33
Ratio 31.96159122 26.61097852 15.2892562 22.99049265 17.48413156
Useful to know the profitability of the business. Here in the year 2006-07 the ratio was
31.96%, 26.61% in 2007-08. It was 15.29% in 2008-09 and 22.99% in 2009-10 which was
17.48% in 2010-11.
0
5
10
15
20
25
30
35
2006-07 2007-08 2008-09 2009-10 2010-11
RETURN ON CAPITAL EMPLOYED= EBIT/CAPITAL
EMPLOYED*100
EBIT
Cap.employed
ratio
7/31/2019 New Kalpataru
40/57
Degree of Operating Leverage (D.O.L.) (in millions): =Contribution/EBIT
year Contribution/EBIT Contribution/EBIT D.O.L.
2006-07 = (15669.6-1001.7)/2166.52 =14667.9/2166.52 =6.772007-08 = (17682.03-1386.77)/2015.52 =16295.26/2015.52 =8.08
2008-09 = (19136.22-1109.72)/1205.85 =18026.5/1205.85 =14.952009-10 = (26428.93-1489.91)/2275.96 =24939.02/2275.96 =10.962010-11 = (29344.48-1629.98)/2566.06 =27714.5/2566.06 =10.80
Degree of Financial Leverage (D.F.L.) (in Millions): =EBIT/EBT
Year EBIT/EBT D.F.L.
2006-07 =2166.52/1594.95 =1.36
2007-08 =2015.52/2015.52 =12008-09 =12058.47/9441.09 =1.282009-10 =22759.62/17045.62 =1.342010-11 =2566.06/1905.89 =1.35
Degree of Combine Leverage (D.C.L.): = D.O.L.* D.F.L.
Year D.O.L.*D.F.L. D.C.L.
2006-07 =6.77*1.36 =9.21
2007-08 =8.08*1 =8.082008-09 =14.95*1.28 =19.14
2009-10 =10.96*1.34 =14.69
2010-11 =10.80*1.35 =14.58
7/31/2019 New Kalpataru
41/57
Particulars 2006-07(In Lacs.)
2007-08(In Lacs.)
2008-09(In Lacs.)
2009-10(In Lacs.)
2010-11(In Lacs.)
Direct material
Opening stock of raw material 788.04 764.84 7844.01 9734.93 11790.82
Add: Purchased 7659.72 8420.01 106936.66 114424.96 112562.63
Less: Closing stock 765.30 784.40 9734.93 12475.03 15234.48
Wages 8100.83 6458.85 9669.84 14915.82 17885.06
Prime cost 17313.89 16428.1 114715.58 126600.68 127004.03Factory overheads
Erection & sub- contractingExp.
27675.41 33496.49 36650.66 73279.71 78512.79
Job charges 646.46 747.16 1048.46 1108.28 2567.72
Power & Fuel 608.63 515.5 650.56 612.8 683.26Excise Duty - - - - 184.91
Repairs & Maintenance:
Plant & Machinery 117.44 151.64 211.78 199.83 191.16
Building 73.73 59.73 83.52 136.84 100.77
Others 254.06 44.39 28.48 38.70 55.12
Freight & ForwardingExpenses
1661.36 2303.24 2359.52 2958.82 2496.42
Stores, spares and Toolsconsumed
621.73 660.89 833.62 1027.96 1037.70
Vehicles running & HireCharges
128.99 124.42 237.32 267.07 325.44
Testing Expense 39.23 147.18 131 47.12 176.49
Pollution Control Expenses 33.21 38.43 46.57 61.38 73.68
Other Operating Expenses 52.29 13.41 - - -
TOTAL 31683.90 38302.52 42281.49 79738.51 86405.46
Finished Goods 3577.69 2810.53 5531.9 6075.54 4291.89Semi Finished Goods 1250.73 941.73 1844.13 1145.75 2058.39
Scrap 913.06 60.28 77.23 175.3 224.43W.I.P. - - 1536.92 553.33 121.06
TOTAL 3812.53 4919.73 8990.18 7949.92 6695.77
Works cost 52810.32 59650.35 165987.25 214289.11 220105.26
Office overheads:-
Salaries 6458.85 8100.83 9669.84 14915.82 17885.06
Contribution to P.F. 296.71 474.76 671.51 754.72 925.43
Employee Welfare Expenses 405.52 482.89 520.44 505.19 531.42
TOTAL 7161.09 9058.49 10861.79 16175.73 19341.91
Cost of goods sold 59971.41 68675.84 176849.04 230464.84 239447.17
7/31/2019 New Kalpataru
42/57
Selling and distribution O/H:Insurance Charges 1027.34 1079.75 999.68 1196.15 1032.97Rent 495.67 649.29 910.65 1571.24 1662.31Rates & Taxes 11.58 46.23 26.32 124.03 147.74Stationery, Printing & Drawing Expenses 137.31 155.42 161.79 319.75 284.72
Telecommunication Expenses 201.53 232.21 262.43 357.46 373.52Travelling Expenses 540.15 689.85 918.82 1453.14 1431.64Legal & Professional Expenses 757.59 379.70 396.06 588.58 914.78Conveyance Expenses 42.75 61.39 - - -Service Charges 375.58 464.96 391.72 1688.91 1989.83Audit Fees 17.75 19.5 30 38 42General Expenses 272.30 267.09 379.05 409.18 420.09Preliminary Exp. Written Off 50.08 5.08 - - -Miscellaneous Expenses 513.93 1398.45 764.26 1120.34 1429.14Taxes & Duties 1988.95 2461.26 1266.7 1789.42 1884.97Loss on sale of assets
2.24 6.84 7.74 3.29 -Bad Debts Written Off - 11.09 11.98 8.86 2.3Balances Written Off 17.90 45.74 - 21.94 82.18Performance Warranties Expenses 2206.83 2123.59 1856.15 3698.74 3640.28Loss by Theft/Damage/Fire 28.10 107.58 66.94 244.33 306.07Service Tax 1368.23 3075.52 1491.86 918.63 1813.78Exchange Rate Variation (27.09) 130.72 775.9 (735.77) (1421.65)Carbon Credit Expenses 6.24 9.34 -Loss on Outstanding Contracts foroptions
- 453.77 8.4 31.15 263.04
Foreign Currency Translation Expenses - 3.35 5.89 50.73 .11
Provision for Diminution in value ofInvestments 0.135 - 1.3 - -
TOTAL 9990.06 13867.72 10733.76 14898.10 16299.82
Office Cost/Total cost 69961.47 82543.56 187582.8 245362.94 255746.99
Profit 69264.89 71969.83 3599.21 18119.52 37697.81
Sales 139226.36 154513.39 191185.01 263482.46 293444.80
7/31/2019 New Kalpataru
43/57
2006-07 2007-08 2008-09 2009-10 2010-11 2010-11
RS. IN BILLION USD In Million
Production in MTs 78,404 79,531 93,484 * 121,483 * 127055 * 127055
Gross Revenue 15.67 17.68 19.14 26.78 29.34 657.21
Sales Growth 79.9% 12.8% 8.2% 40.0% 9.6% 9.6%
International Revenue 4.01 5.01 5.19 11.58 9.70 217.27
Total Expenditure 13.18 15.27 17.28 23.58 25.98 581.88
Operating Profit (PBDIT & other income) 2.49 2.42 1.86 3.21 3.36 75.34
Other Income 0.12 0.21 0.31 0.35 0.51 11.44
Interest 0.28 0.40 0.68 0.90 0.85 19.02
Profit before depreciation & tax (PBDT) 2.33 2.23 1.48 2.66 3.03 67.76
Depreciation 0.17 0.22 0.27 0.38 0.46 10.29
Profit before Tax 2.17 2.02 1.21 2.28 2.57 57.47
Provision for Taxation (Incl. FBT & Deferred Tax) 0.57 0.52 0.26 0.57 0.66 14.79
Profit after Tax (PAT) 1.59 1.50 0.94 1.70 1.91 42.68
Profit betore Tax & Int. on Term Loans 2.23 2.08 1.29 2.46 2.73 0.61
Equity Share Capital 0.27 0.27 0.27 0.27 0.31 6.87
Net Worth (excluding Revaluation reserve &Debenture Redemption Reserve) 6.42 7.67 8.33 9.76 15.71 351.77
Total Borrowings 3.37 3.26 6.54 6.04 4.53 101.47
Capital Employed (Net Worth + Term Borrowings) 7.29 8.38 9.68 11.57 17.33 388.08
Debt Equity Ratio 0.52:1 0.43:1 0.79:1 0.62:1 0.29:1 0.29:1
Book Value Per Equity Share (Rs) (excludingrevaluation Reserve & Debenture RedemptionReserve)**
48.44 57.90 62.90 73.67 102.35 2.29
Earning per Equity Share (Rs.) ** 13.06 11.32 7.13 12.86 12.58 0.28
7/31/2019 New Kalpataru
44/57
Operating Profit 15.9% 13.7% 9.7% 12.0% 11.5% 11.5%
Profit before Tax 13.7% 11.3% 6.2% 8.4% 8.6% 8.6%
Profit after Tax 10.1% 8.4% 4.9% 6.3% 6.4% 6.4%
Order Book at year end 16.88 23.57 43.70 50.15 55.00 1231.80
Consolidated Financial highlights :
Gross Revenue 16.41 27.05 32.77 40.43 44.15 988.80
Profit after Tax (PAT) 1.61 1.65 1.11 1.78 2.00 44.81
Earning per Equity Share (Rs.) 13.21 12.44 8.37 13.41 13.21 0.30
Consolidated Order Book at year end 28.50 44.42 65.70 76.86 96.50 2,161.25
* The quantity includes production, on job work basis and purchased from/got processed from third parties.
** Face value of Shares: Rs. 10 each up to 07.09.2010 and Rs. 2 each w.e.f. 08.09.2010 on account of split of
Shares. The pre split EPS and book value per equity share are adjusted to make it comparable with post split
Share capital.
1 USD = Rs.44.65.
7/31/2019 New Kalpataru
45/57
Balance SheetSchedule 2006-07 2007-08 2008-09 2009-10 2010-11
Source of fund:
Share capital A 2.685501 2.401804 1.761435 1.649589 1.493661
Reserve and surplus B 62.41851 67.18438 53.87003 59.85601 75.93755A+B 65.10401 69.58618 55.63147 61.50559 77.43122
Loan funds:Secured loans C 29.98142 26.81417 32.26681 31.9088 17.69391
Unsecure loans D 34.12213 2.719024 11.25102 5.70924 4.355848
C+D 34.12213 29.53319 43.51783 37.61804 22.04976
Deferred TAX 0.773857 0.880625 0.8507 0.876361 0.519028
TOTAL 100 100 100 100 100Application of funds:
Fixed assets: EGross block 26.01888 26.82529 23.86859 29.33508 26.20889
less: depreciation 5.239834 6.642424 6.693002 8.486183 8.72035
Net block a 20.77905 20.18286 17.17559 20.8489 17.48853Capital work inprogress b 0.417247 0.175286 0.66436 0.220933 0.711784
a+b 21.19629 20.35815 17.83995 21.06983 18.20031Investment F 22.18553 13.36987 8.429976 7.875325 19.25127
current asset; loan andadvances:
Inventories G 16.03902 13.93066 15.74564 16.73998 11.73031Accrued value of workdone 17.70833 25.89228 23.61786 20.49275 20.07858sundry debtors H 54.42458 58.97409 64.95087 82.3006 69.032
Cash & Bank Balance I 9.490703 8.081988 2.959138 2.295201 7.020369loan & Advances J 12.26685 13.70171 20.72356 26.6312 24.2894
109.9295 120.5807 127.9971 148.4597 132.1507
less: current liabilitiesand provisions Kcurrent liabilities 46.10436 46.50399 47.95286 69.46257 62.34166
Provisions 7.212121 7.804756 6.31414 7.942323 7.260584
53.31648 54.30875 54.267 77.40489 69.60224
Net current Assets 59.65319 66.27198 73.73008 71.05484 62.54842
Miscellaneousexpenditure L 0.005075
TOTAL 100 100 100 100 100
7/31/2019 New Kalpataru
46/57
Profit and Loss A/C
Particulars 2006-07 2007-08 2008-09 2009-10 2010-11
INCOME :
Sales & Services-Gross 100.7959 101.1598 97.38 100.85 100.75
Less : Excise Duty 2.709977 1.751763 1.58 1.76 2.07Sales & Services-Net 98.0859 99.40808 95.80 99.09 98.68Other Income 0.802204 1.229328 1.56 1.30 1.75
Provision for Diminution in value ofInvestments reversed
- - -
Increase(Decrease) in Stocks
a) Transmission & DistributionDivision: 1.115471 -0.63343 2.63 (0.39) (0.43)
b) Real Estate Division: -0.00358 -0.00398 - -
TOTAL 100 100 100 100 100
EXPENDITURE :
Material Cost (Refer Note :- 35) 50.78362 49.059 54.42 43.10 43.83Employees Emoluments 4.607854 5.182409 5.53 5.87 6.64Manufacturing & Operating Expenses 20.38723 21.91307 21.50 31.58 29.67
Administrative, Selling & OtherExpenses 6.428174 8.086415
5.65 5.61 5.60
Financial Expenses 2.773802 2.980777 5.39 3.82 3.87
Depreciation(Less: Transferred toRevaluation Reserve) 1.078717 1.247424
1.39 1.44 2.61
TOTAL 86.05939 88.46909 93.86 91.43 91.19PROFIT BEFORE TAX 13.94061 11.53091 6.14 8.57 8.81
Provision for TaxationCurrent Tax 0.345086 2.743817 1.11 2.10 2.38
Fringe Benefit Tax 0.108423 0.058612 0.06 - -Deferred Tax 0.118493 0.14964 1.16 0.05 (0.12)
NET PROFIT FOR THE YEAR
AFTER TAX 10.26284 8.5788494.80 6.42 6.54
Balance brought forward 6.334796 12.20242 16.28 14.15 16.73
(Less) : Prior Year's adjustments -0.00329 -0.00414 (0.002) 0.00001 (0.001)(Less)/ Add : Prior Year's Taxes -0.08692 (0.006) 0.03 -
AMOUNT AVAILABLE FORAPPROPRIATION 16.50741 20.77713
21.08 20.60 23.28
APPROPRIATIONS :Proposed Dividend 1.278871 1.137059 1.01 0.87 0.79
Add: Corporate Tax on Dividend 0.217347 0.193246 .17 0.12 0.115Transfer to Debentures RedemptionReserve
0.15 0.32 0.29
Transfer to General Reserve 1.286914 1.14421 0.61 0.94 1.03
Balance carried over to Balance Sheet 13.72428 18.30261 19.13 18..35 21.05
TOTAL 16.50741 20.7769 21.08 20.60 23.28No. of equity shares at the end of theyear
2,65,00,000 2,65,00,000 2,65,00,000 132,500,000
153,460,570
Weighted No. of equity shares at theend of period
2,65,00,000 2,65,00,000 2,65,00,000 132,500,000
151,450,652
Profit for calculation of E.P.S. (Rs.) 15949.53 14,995.23 9,441.09 17,045.62 19058.90
Nominal value of Equity shares (Rs.) 10 10.00 10.00 2.00 2.00
Basic/diluted earnings per share (Rs.) 65.32 56.59 35.63 12.86 12.58
7/31/2019 New Kalpataru
47/57
Trend analysis profit & loss a/c
Particulars 2006-07 2007-08 2008-09 2009-10 2010-11
INCOME :
Sales & Services-Gross 100 112.87 122.16 171 187.32
Less : Excise Duty 100 73 74 111.25 143.38
Sales & Services-Net 100 114 123.5 172.63 188.54
Other Income 100 172.36 246.7 277.65 409
Provision for Diminution in value ofInvestments reversed
- - - - -
Increase(Decrease) in Stocks
a) Transmission & Distribution Division: 100 (63) 5,177.63 (40) (72)
b) Real Estate Division: (100) (125) - -
TOTAL 100 112.5 126.44 171 187.41
EXPENDITURE :
Material Cost (Refer Note :- 35) 100 108.65 135.5 145 162Employees Emoluments 100 126.5 152 217.84 270
Manufacturing & Operating Expenses 100 121 133.3 264.7 272.71
Administrative, Selling & Other Expenses 100 141.49 111.08 149.10 163.16
Financial Expenses 100 120.86 244.94 235.50 261.64
Depreciation(Less: Transferred toRevaluation Reserve)
100 130.06 162.95 228.09 273.95
TOTAL 100 115.62 137.91 181.56 198.59
PROFIT BEFORE TAX 100 93.03 55.66 105.05 118.44
Provision for Taxation
Current Tax 100 894.28 408.35 1041.58 1294.61Fringe Benefit Tax 100 60.80 70.72 - -
Deferred Tax 100 142.04 167.37 69.51 (185.35)
NET PROFIT FOR THE YEAR AFTER
TAX
100 94.02 59.19 106.87 119.50
Balance brought forward 100 216.65 324.96 381.85 495.07
(Less) : Prior Year's adjustments 100 141.21 78.71 (1.95) 51.36
(Less)/ Add : Prior Year's Taxes 100 - 8.10 (59.37) -
AMOUNT AVAILABLE FOR
APPROPRIATION
100 0.55 0.63 0.83 1.03
APPROPRIATIONS :
Proposed Dividend 100 100 100 115.82 115.82Add: Corporate Tax on Dividend 100 100 100 96.76 99.20
Transfer to Debentures Redemption Reserve - - 300.00 850.00 850.00
Transfer to General Reserve 100 100 60 125 150
Balance carried over to Balance Sheet 100 150 176.25 228.51 287.44
TOTAL 100 141.56 161.45 213.29 264.27
No. of equity shares at the end of the year 2,65,00,000 2,65,00,000 2,65,00,000 132,500,000 153,460,570
Weighted No. of equity shares at the end ofperiod
2,65,00,000 2,65,00,000 2,65,00,000 132,500,000 151,450,652
Profit for calculation of E.P.S. (Rs.) 15949.53 14,995.23 9,441.09 17,045.62 19058.90
Nominal value of Equity shares (Rs.) 10 10.00 10.00 2.00 2.00
Basic/diluted earnings per share (Rs.) 65.32 ss56.59 35.63 12.86 12.58
7/31/2019 New Kalpataru
48/57
Trend analysis
Schedule 7-8 8-9 9-10 10-11 11-12
Source of fund:
Share capital A 100 100 100 100 115.58
Reserve and surplus B 100 120.35 131.58 156.11 253.34A+B 100 119.51 130.27 153.8 247.66
Loan funds:Secured loans C 100 87.86 144.17 152.24 108
Unsecure loans D 300 169 91 89
C+D 100 96.77 194.44 179.48 134.56Deferred TAX 100 127.24 167.6 184.36 139.66
TOTAL 100 111.81 152.46 162./8 208.24Application of funds:
Fixed assets: EGross block 100 115.28 139.86 183.55 209.75
less: depreciation 100 141.74 194.74 136 346.55
Net block a 100 108.6 126.02 163.35 175.26
Capital work in progress b 100 48 242.75 86.20 346.4
a+b 100 107.4 128.3 161.8 178.6Investment F 100 67 58 58 180
current asset; loan andadvances:
Inventories G 100 97 150 170 152.3Accrued value of workdone 100 163.5 203 188.4 236.11sundry debtors H 100 121.16 182 246.18 264
Cash & Bank Balance I 100 95 47 40 154.03loan & Advances J 100 125 257.57 353.43 412.32
100 122.65 177.5 229 250.32less: current liabilitiesand provisions K
current liabilities 100 112.78 158.57 245.28 281 57Provisions 100 121 133.5 179.28 271.79
100 114 155.18 236.35 271.84
Net current Assets 100 124.22 188.44 194 218.34Miscellaneousexpenditure L 100 - - -
TOTAL 100 111.81 152.46 163.13 208.23
7/31/2019 New Kalpataru
49/57
Budgets
Material purchase budget
Direct material
Opening stock of raw
material
788.04 765.30 784.401 973.49 1247.50
Add: Purchased 7659.72 8420.01 10693.6 11442.496 11256.263
Less: Closing stock 765.30 784.40 973.49 1247.50 1523.448
Estimated cost of purchase 7682.46 8400.91 10504.51 11168.49 10980.32
Production budget
Sales 139226.36 154513.39 191185.01 263482.46 293444.80
Less Finished Goods: op 3577.69 2810.53 5531.9 6075.54 4291.89
Add: Finished Goods: clo 2810.53 5531.9 6075.54 4291.89 2058.39
Estimated cost of production 138459.2 157234.76 191728.65 261698.81 291211.3
7/31/2019 New Kalpataru
50/57
After completing of the analysis ofKALPATARU POWER TRANSMISSION
LIMITED I can say that the Analysis is very important for management students like me.
Practical knowledge is a very important in the every field. It was great experience during the
Analysis and I learnt practically knowledge. I also took some experience about the
organizations work. The employees of the company were supportive during the Analysis.
They provide us the proper guidance and information about all the departments like
marketing, finance, production and personnel, etc. The unit maintains the financial position
also because of good relationship with bank, debtors, creditors and others.
7/31/2019 New Kalpataru
51/57
1) Reference Books of Financial Management I M Pandey, Financial Management 8th Edition, Vikas publishing House Pvt Ltd,New Delhi, 2003.
M Y Khan & P K Jain, Financial Management 4th Edition, Tata McGraw- Hill
Publishing Company Limited, New Delhi, 2004.
2) Auditors Report Financial Year 2006-2007.
Financial Year 2007-2008.
Financial Year 2008-2009.
Financial Year 2009-2010.
Financial Year 2010-2011.
3) Website List
http://energybusiness.in/kalptaru-bags-transmission-project-order-kenya
http://www.kalpataru.com/contactus/project.asp
http://www.zimbio.com/Govt+Jobs+in+India/articles/ezDdFII83zh/Kalptaru+Power+Transmission+Ltd+Chhattisgarh
http://energybusiness.in/kalptaru-bags-transmission-project-order-kenyahttp://energybusiness.in/kalptaru-bags-transmission-project-order-kenya7/31/2019 New Kalpataru
52/57
Schedule 2006-07 2007-08 2008-09 2009-10 2010-11
Source of fund:
Share capital A 265000000 265000000 265000000 265000000 306921000
Reserve and surplus B 6159335775 7412702737 8104504000 9615632000 15603828000A+B 6424335775 7677702737 8369504000 9880632000 15910749000
Loan funds:Secured loans C 2958507305 2958507305 4854396000 5126024000 3635786000
Unsecure loans D 3367105089 300000000 1692666000 917167000 895050000
C+D 3367105089 3258507305 6547062000 6043191000 4530836000Deferred TAX 76362642 97162642 127984000 140784000 106651000
TOTAL 9867803505 11033372684 15044550000 16064607000 20548236000Application of funds:
Fixed assets: EGross block 2567492018 2959733797 3590922000 4712566000 5385465000
less: depreciation 517056481 732883387 1006932000 1363272000 1791878000
Net block a 2050435538 2226850410 2583990000 3349294000 3593584000Capital work inprogress b 41173141 19339934 99950000 35492000 146259000
a+b 2091608679 2246190344 2683940000 3384786000 3739843000Investment F 2189224419 1475147952 1268252000 1265140000 3955797000
current asset; loan andadvances:
Inventories G 1582699085 1537021784 2368861000 2689212000 2410372000Accrued value of workdone 1747423665 2856792251 3553201000 3292080000 4125793000sundry debtors H 5370510150 6506830664 9771566000 13221268000 14184858000
Cash & Bank Balance I 936523933 891715883 445189000 368715000 1442562000loan & Advances J 1210468551 1511760623 3117767000 4278198000 4991044000
1084762538
4 13304121205 19256584000 23849473000 27154629000less: current liabilitiesand provisions K
current liabilities 4549487864 5130958999 7214292000 11158889000 12810111000Provisions 711677891 861127819 949934000 1275903000 1491922000
5261165737 5992086818 8164226000 12434792000 14302033000
Net current Assets 5886459647 7312034388 11092358000 11414681000 12852596000Miscellaneousexpenditure L 500760 - - -
TOTAL 9867803505 11033372684 15044550000 16064607000 20548236000
7/31/2019 New Kalpataru
53/57
PROFIT & LOSS ACCOUNT FOR THE PERIOD ENDED ON 31 ST MARCH, 2008
Particulars 2006-07 2007-08 2008-09 2009-10 2010-11
INCOME :Sales & Services-Gross 156647.40 1,76,820.35 1,91,362.20 267,846.38 293,444.80
Less : Excise Duty 4211.59 3,061.96 3,112.35 4,685.61 6,038.67
Sales & Services-Net 152435.82 1,73,758.39 1,88,249.85 263,160.77 287,406.13Other Income 1246.71 2,148.78 3,075.63 3,461.50 5,107.02
Provision for Diminution in value ofInvestments reversed
- - - - -
Increase(Decrease) in Stocksa) Transmission & Distribution
Division:1733.56 (1,107.19) 5,177.63 (1,040.26) (1,254.15)
b) Real Estate Division: (5.56) (6.95) - -
TOTAL 155410.53 1,74,793.03 1,96,503.10 265,582.01 291,259.00
EXPENDITURE :
Material Cost (Refer Note :- 35) 78923.09 85,751.71 1,06,946.78 114,480.80 127,679.63Employees Emoluments 7161.09 9,058.49 10,861.79 15,600.21 19,341.91
Manufacturing & Operating Expenses 31683.90 38,302.52 42,248.27 83,871.11 86,405.46Administrative, Selling & OtherExpenses
9990.06 14,134.49 11,097.16 14,894.80 16,299.82
Financial Expenses 4310.78 5,210.19 10,558.82 10,151.70 11,278.93
Depreciation(Less: Transferred toRevaluation Reserve)
1676.44 2,180.41 2,731.81 3,823.77 4592.67
TOTAL 133745.35 1,54,637.80 1,84,444.63 242822.39 265,598.42PROFIT BEFORE TAX 21665.18 20,155.23 12,058.47 22759.62 25,660.58
Provision for Taxation
Current Tax 536.3 4,796.00 2,190.00 5586.00 6,943.00Fringe Benefit Tax 168.5 102.45 119.17 - -Deferred Tax 184.15 261.56 308.21 128.00 (341.32)
NET PROFIT FOR THE YEAR
AFTER TAX
15949.53 14,995.23 9,441.09 17045.62 19,058.90
Balance brought forward 9844.94 21,328.98 31,991.69 37592.54 48739.71
(Less) : Prior Year's adjustments (5.12) (7.23) (4.03) 0.10 (2.63)(Less)/ Add : Prior Year's Taxes (135.09) - (10.94) 80.20 -
AMOUNT AVAILABLE FOR
APPROPRIATION
25654.25 36,316.97 41,417.82 54,718.46 67,795.98
APPROPRIATIONS :
Proposed Dividend 1987.5 1,987.50 1,987.50 2,301.91 2,301.91Add: Corporate Tax on Dividend 337.78 337.78 337.78 326.84 335.09
Transfer to Debentures RedemptionReserve
- - 300.00 850.00 850.00
Transfer to General Reserve 2000 2,000.00 1,200.00 2,500.00 3,000.00Balance carried over to Balance Sheet 21328.98 31,991.69 37,592.54 48,739.71 61,308.98
TOTAL 25654.26 36,316.57 41,417.82 54,718.46 67,795.98No. of equity shares at the end of theyear
2,65,00,000 2,65,00,000 2,65,00,000 132,500,000 153,460,570
Weighted No. of equity shares at theend of period
2,65,00,000 2,65,00,000 2,65,00,000 132,500,000
151,450,652
Profit for calculation of E.P.S. (Rs.) 15949.53 14,995.23 9,441.09 17,045.62 19058.90Nominal value of Equity shares (Rs.) 10 10.00 10.00 2.00 2.00
Basic/diluted earnings per share (Rs.) 65.32 56.59 35.63 12.86 12.58
7/31/2019 New Kalpataru
54/57
Liabilities RS. Assets RS.Source of fund: Application of funds:
Share capital 265000000 Fixed assets:
Reserve and surplus 7412702737 Gross block 2959733797
7677702737 less: depreciation 732883387Loan funds: Net block 2226850410
Secured loans 2958507305 Capital work in progress 19339934
Unsecure loans 300000000 22461903443258507305 Investment 1475147952Deferred TAX 97162642 current asset; loan and advances:
Inventories 1537021784
Accrued value of work done 2856792251
sundry debtors 6506830664
Cash & Bank Balance 891715883
loan & Advances 1511760623
13304121205
less: current liabilities and provisions
current liabilities 5130958999
Provisions 8611278195992086818
Net current Assets 7312034388
Miscellaneous expenditure -
TOTAL 11033372684 TOTAL 11033372684
7/31/2019 New Kalpataru
55/57
Liabilities RS. Assets RS.Source of fund: Application of funds:
Share capital 265000000 Fixed assets:
Reserve and surplus 8104504000 Gross block 3590922000
8369504000 less: depreciation 1006932000
Loan funds: Net block 2583990000
Secured loans 4854396000 Capital work in progress 99950000
Unsecure loans 1692666000 2683940000
6547062000 Investment 1268252000Deferred TAX 127984000 current asset; loan and advances:
Inventories 2368861000
Accrued value of work done 3553201000
sundry debtors 9771566000
Cash & Bank Balance 445189000
loan & Advances 3117767000
19256584000
less: current liabilities and provisions
current liabilities 7214292000
Provisions 9499340008164226000
Net current Assets 11092358000
Miscellaneous expenditure -
TOTAL 15044550000 TOTAL 15044550000
7/31/2019 New Kalpataru
56/57
Liabilities RS. Assets RS.
Source of fund: Application of funds:
Share capital 265000000 Fixed assets:
Reserve and surplus 9615632000 Gross block 4712566000
9880632000 less: depreciation 1363272000
Loan funds: Net block 3349294000Secured loans 5126024000 Capital work in progress 35492000
Unsecure loans 917167000 33847860006043191000 Investment 1265140000
Deferred TAX 140784000 current asset; loan and advances:
Inventories 2689212000
Accrued value of work done 3292080000
sundry debtors 13221268000
Cash & Bank Balance 368715000
loan & Advances 4278198000
23849473000
less: current liabilities and provisions
current liabilities 11158889000
Provisions 1275903000
12434792000
Net current Assets 11414681000
Miscellaneous expenditure -
TOTAL 16064607000 TOTAL 16064607000
7/31/2019 New Kalpataru
57/57
Liabilities RS. Assets RS.Source of fund: Application of funds:
Share capital 265000000 Fixed assets:
Reserve and surplus 9615632000 Gross block 4712566000
9880632000 less: depreciation 1363272000
Loan funds: Net block 3349294000
Secured loans 5126024000 Capital work in progress 35492000
Unsecure loans 917167000 3384786000
6043191000 Investment 1265140000Deferred TAX 140784000 current asset; loan and advances:
Inventories 2689212000
Accrued value of work done 3292080000
sundry debtors 13221268000
Cash & Bank Balance 368715000
loan & Advances 4278198000
23849473000
less: current liabilities and provisions
current liabilities 11158889000
Provisions 127590300012434792000
Net current Assets 11414681000
Miscellaneous expenditure -
TOTAL 16064607000 TOTAL 16064607000