PDCS Project

Embed Size (px)

Citation preview

  • 8/3/2019 PDCS Project

    1/73

    Project Report

    On Balance Sheet analysis of

    NTPC Ltd

    SUBMITTED IN PARTIAL FULFILLMENT OF REQUIREMENTOF BACHELOR OF BUSINESS ADMINISTRATION (BBA)

    GURU GOBIND SINGH INDRAPRASTHA UNIVERSITY

    BBA III (M)

    BATCH 2010- 2013

    Submitted To: Submitted By:

    Ms Palak Gupta Name Saurabh Negi

    Lecturer Enrolment No. 00814101710

    1

  • 8/3/2019 PDCS Project

    2/73

    Students undertaking

    This is to certify that Mr. Saurabh Negi, Enrollment No. 00814101710 student

    of Bachelors Of Business Administration at Jagannath International

    Management School, affiliated to Guru Gobind Singh Indraprastha

    University has successfully completed the project titled Balance Sheet

    Analysis Of NTPC Ltd.

    I certify that the project has been completed under my guidance ad it is an

    authentic work and have never been submitted elsewhere or has not been

    sourced through other means.

    Ms Palak Gupta By Saurabh Negi

    [Internal Project Guide]

    2

  • 8/3/2019 PDCS Project

    3/73

    TO WHOMSOEVER IT MAY CONCERN

    This is to certify that SAURABH NEGI student of BBA (2010-13) has

    completed his projecton BALANCE SHEET ANALYSIS OF NTPC Ltd under

    my guidance.

    His work is up to my satisfaction and worth appreciation.

    I wish him all the best for future endeavours.

    Ms. Palak Gupta

    Project Guide

    3

  • 8/3/2019 PDCS Project

    4/73

    Acknowledgement

    I express my gratitude and convey my thanks to all the teachers for their guidanceand motivation to complete this project. I also want to thank Indraprastha

    University to give us opportunity to prepare independent projects in our interested

    areas i.e. students can choose from Finance, Marketing, Production, Sales and

    Human Resource etc

    I am also thanks to Ms. Palak Gupta, Internal Project Guide. Her constant

    motivation and evaluation enabled me to make this project more analytical and

    conclusive.

    Saurabh Negi

    Enrollment No. 00814101710

    Bachelors of Business Administration

    3rd Semester

    Jagannath International Management School, Kalkaji

    4

  • 8/3/2019 PDCS Project

    5/73

    CONTENTS

    Table Of Content Page No.

    Executive Summary 6

    Objectives 10

    Companys Profile and Competence 12

    1) About The Company 13

    2) Comparison 16

    Research Methodology 20

    Secondary Data 23

    1) Balance Sheet 24

    2) Profit & Loss Account 26

    Ratio Analysis 29

    1) Liquidity Ratio 31

    2) Solvency Ratio 363) Activity Ratio 42

    4) Profitability Ratio 50

    Analysis 60

    Cash Flow Statement 63

    Analysis Of Cash Flow Statement 65

    Income Statement 66

    Analysis Of Income Statement 68

    Conclusion 70

    Bibliography 72

    5

  • 8/3/2019 PDCS Project

    6/73

    6

  • 8/3/2019 PDCS Project

    7/73

    NTPC Limited (NTPC) is an India-based company engaged in the generation of

    thermal power. The Company's principal business is generation and sale of bulk

    power. Other business includes providing consultancy, project management and

    supervision, oil and gas exploration and, coal mining. During the fiscal year

    ended March 31, 2010 (fiscal 2010), 66% of total power generation was from

    coal stations. During fiscal 2010, the power stations of the Company generated

    206.939 billion units of electricity. It has an installed coal-based capacity of

    23,895 megawatts comprising 79 units with average fleet age of 18 years. The

    Company has acquired 44.6% stake in Transformers and Electricals Kerala Ltd.

    (TELK) from Government of Kerala on June 19, 2009.

    The Company

    NTPC was incorporated in 1975. In the last 31 years, it has grown into the largest

    power utility of India. NTPC is the sixth largest thermal power generator in the

    World and the Second most efficient utility in terms of capacity utilisation based

    on data of 1998.

    Consultancy

    NTPC provides consultancy in all its aspects of power plant construction and

    management right from concept of commissioning and beyond. Combining the

    technical, managerial and financial skills, it provides the holistic solutions to

    power businesses all over the world.

    7

  • 8/3/2019 PDCS Project

    8/73

    INTRODUCTION

    NTPC

    Limited or National Thermal Power Corporation Ltd is the largest

    thermal power generating company of India. NTPC is the sixth largest thermal

    power generator in the world and the second most efficient utility in terms of

    capacity utilisation based on data of1998.

    NTPC was founded in 1975 to give boost to power development in the

    country as a wholly owned company of the Government of India. Presently,

    Government of India holds 89.5% equity in the company and the balance

    10.5% is held by FIIs, Domestic Banks, Public and others. NTPC is

    engaged in engineering, construction and operation of power generating

    plants. It also provides consultancy in the area of power plant

    constructions and power generation to companies in India and abroad.

    NTPC was among the first Public Sector Enterprises to enter into a

    Memorandum of Understanding (MOU) with the Government in 1987-88.

    Since then, every year, NTPC has been placed under the 'Excellent

    category' (the best category). In recognition of its excellent performance and

    tremendous potential NTPC has been given the status of " Navratna " by

    the Government of India.

    SUBSIDIARIES

    NTPC Electric Supply Company Ltd (NESCL): NESCL is a wholly owned

    subsidiary of NTPC. It was incorporated in August 2002 with the objective toacquire, establish & operate Electricity Distribution Network in various

    circles/cities across India. The company provides consultancy in the area of:

    Turnkey execution, Project monitoring, Quality Assurance and Inspection, and

    Third Party Quality inspection on the behalf of utility.

    8

  • 8/3/2019 PDCS Project

    9/73

    NTPC Vidyut Vyapar Nigam Ltd. (NVVN): It was formed to cater to and deal

    with the vast potential of power trading in the country and optimum capacity

    utilisation.

    NTPC Hydro Limited (NHL): It was set up in December, 2002 to develop small

    and medium sized Hydro Electric Power Projects of up to 250 MW capacity.

    Major Achievements of NTPC

    Largest thermal power generating company of India.

    Sixth largest thermal power generator in the world. Second most efficient utility in terms of capacity utilization.

    One of the nine PSUs to be awarded the status of Navratna.

    Provides power at the cheapest average tariff in the country.

    9

  • 8/3/2019 PDCS Project

    10/73

    10

  • 8/3/2019 PDCS Project

    11/73

    OBJECTIVE

    The basic objective of the project is to know the financial position of NTPC Ltd.

    by analysing the balance sheet of the company.

    The objective was to determine the financial health of the company by finding out

    various ratios and analysing the various financial statements of the company like

    profit and loss account, balance sheet etc

    11

  • 8/3/2019 PDCS Project

    12/73

    12

  • 8/3/2019 PDCS Project

    13/73

    ABOUT THE COMPANY

    NTPC Limited (Formerly National Thermal Power Corporation) is the largest

    state-owned power generating company in India. Forbes Global 2000 for 2009

    ranked it 317th in the world. It is an Indian public sector company listed on

    the Bombay Stock Exchange although at present the Government of India holds

    84.5%(after divestment the stake by Indian government on 19october2009) of its

    equity. With a current generating capacity of 31134 MW, NTPC has embarked on

    plans to become a 75,000 MW company by 2017. It was founded on November

    7, 1975.

    NTPC's core business is engineering, construction and operation of power

    generating plants and providing consultancy to power utilities in India and

    abroad.

    The total installed capacity of the company is 31134 MW (including JVs) with 15

    coal based and 7 gas based stations, located across the country. In addition

    under JVs, 3 stations are coal based & another station uses naphtha/LNG as

    fuel. By 2017, the power generation portfolio is expected to have a diversified

    fuel mix with coal based capacity of around 53000 MW, 10000 MW through gas,

    9000 MW through Hydro generation, about 2000 MW from nuclear sources and

    around 1000 MW from Renewable Energy Sources (RES). NTPC has adopted a

    multi-pronged growth strategy which includes capacity addition through green

    field projects, expansion of existing stations, joint ventures, subsidiaries and

    takeover of stations.

    13

  • 8/3/2019 PDCS Project

    14/73

    NTPC has been operating its plants at high efficiency levels. Although the

    company has 18.79% of the total national capacity it contributes 28.60% of total

    power generation due to its focus on high efficiency. NTPCs share at 31 Mar

    2001 of the total installed capacity of the country was 24.51% and it generated

    29.68% of the power of the country in 2008-09. Every fourth home in India is lit

    by NTPC. 170.88BU of electricity was produced by its stations in the financial

    year 2005-2006. The Net Profit after Tax on March 31, 2006 was INR 58,202

    million. Net Profit after Tax for the quarter ended June 30, 2006 was INR 15528

    million, which is 18.65% more than for the same quarter in the previous financial

    year. 2005).

    Pursuant to a special resolution passed by the Shareholders at the Companys

    Annual General Meeting on September 23, 2005 and the approval of the Central

    Government under section 21 of the Companies Act, 1956, the name of the

    Company "National Thermal Power Corporation Limited" has been changed to

    "NTPC Limited" with effect from October 28, 2005. The primary reason for this is

    the company's foray into hydro and nuclear based power generation along with

    backward integration by coal mining.

    NTPC is in the 138th position in Fortune 500 in 2010.

    14

  • 8/3/2019 PDCS Project

    15/73

    Competition

    Name Last Price Market Cap.(Rs. cr.)

    SalesTurnover

    Net Profit Total Assets

    NTPC 174.05 143,512.31 54,874.00 9,102.59 111,572.36

    Power Grid Corp 103.55 47,940.81 8,388.70 2,696.89 62,092.11

    NHPC 24.20 29,767.80 4,225.25 2,166.67 39,153.15

    Reliance Power 103.15 28,934.88 36.38 274.55 17,450.62

    Tata Power 102.35 24,288.40 6,599.36 970.01 18,229.27

    Adani Power 84.60 18,443.10 2,106.43 523.75 23,668.77

    Neyveli Lignite 81.85 13,732.05 3,949.08 1,298.33 15,178.57

    Reliance Infra 468.80 12,360.86 9,195.41 1,080.91 21,636.80

    Torrent Power 226.55 10,703.32 6,834.56 1,065.72 7,846.63

    Jaiprakash Pow 36.45 9,567.24 840.74 165.14 17,551.83

    SJVN 22.10 9,141.94 1,812.67 912.13 8,959.44

    JSW Energy 49.80 8,167.47 3,861.93 885.61 11,494.45

    CESC 270.95 3,413.97 3,940.00 488.00 8,585.82

    KSK Energy Vent 78.95 2,941.92 159.68 33.50 3,559.82

    IndiaBPower 10.70 2,164.65 0.75 9.66 4,829.01

    GVK Power 13.05 2,060.87 41.48 68.29 2,635.13BF Utilities 492.35 1,854.57 17.46 -3.45 161.16

    Guj Ind Power 78.10 1,181.27 1,089.46 162.95 2,478.61

    DPSC 2,771.90 1,173.59 - - -

    Orient Green 14.25 667.01 2.24 5.21 1,310.30

    Entegra 15.75 220.09 0.91 -41.93 980.15

    Energy Dev 44.20 121.55 47.02 6.92 193.15

    Indowind Energy 8.15 73.14 45.31 4.70 306.33

    Bil Energy 65.00 68.71 - - 107.02

    15

    http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/ntpc/NTPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/powergridcorporationindia/PGChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/nhpc/N07http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/reliancepower/RPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/tatapowercompany/TPChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/adanipower/AP11http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/neyvelilignitecorporation/NLChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/relianceinfrastructure/RI38http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/torrentpower/TP14http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/jaiprakashpowerventures/JHP01http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/sjvn/S11http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/jswenergy/JE01http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/cesc/CEShttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/kskenergyventures/KEVhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/indiabullspower/IP09http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/gvkpowerinfrastructure/GVKhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/bfutilities/BFUhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/gujaratindustriespowerco/GIPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/dpsc/DPShttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/orientgreenpowercompany/OGPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/entegra/E07http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/energydevelopmentcompany/EDChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/indowindenergy/IE08http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/bilenergysystems/BES01http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/ntpc/NTPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/powergridcorporationindia/PGChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/nhpc/N07http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/reliancepower/RPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/tatapowercompany/TPChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/adanipower/AP11http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/neyvelilignitecorporation/NLChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/relianceinfrastructure/RI38http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/torrentpower/TP14http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/jaiprakashpowerventures/JHP01http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/sjvn/S11http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/jswenergy/JE01http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/cesc/CEShttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/kskenergyventures/KEVhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/indiabullspower/IP09http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/gvkpowerinfrastructure/GVKhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/bfutilities/BFUhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/gujaratindustriespowerco/GIPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/dpsc/DPShttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/orientgreenpowercompany/OGPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/entegra/E07http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/energydevelopmentcompany/EDChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/indowindenergy/IE08http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/bilenergysystems/BES01
  • 8/3/2019 PDCS Project

    16/73

    Comparison with Competitors

    16

  • 8/3/2019 PDCS Project

    17/73

    Balance Sheet ------------------- in Rs. Cr. -------------------

    NTPC Power GridCorp

    NHPC Reliance Power Tata Power

    Mar '11 Mar '11 Mar '11 Mar '11 Mar '11

    Sources Of Funds

    Total Share Capital 8,245.46 4,629.73 12,300.74 2,805.13 237.33

    Equity Share Capital 8,245.46 4,629.73 12,300.74 2,805.13 237.33

    Share Application Money 0.00 0.00 0.00 0.00 0.00

    Preference Share Capital 0.00 0.00 0.00 0.00 0.00

    Reserves 60,138.66 16,579.61 12,283.15 13,091.44 11,002.66

    Revaluation Reserves 0.00 0.00 0.00 0.00 0.00

    Networth 68,384.12 21,209.34 24,583.89 15,896.57 11,239.99

    Secured Loans 9,910.68 36,325.07 10,884.36 0.00 4,753.91

    Unsecured Loans 33,277.56 4,557.70 3,684.90 1,554.05 2,235.37

    Total Debt 43,188.24 40,882.77 14,569.26 1,554.05 6,989.28

    Total Liabilities 111,572.36 62,092.11 39,153.15 17,450.62 18,229.27

    NTPCPower GridCorp

    NHPC Reliance Power Tata Power

    Mar '11 Mar '11 Mar '11 Mar '11 Mar '11

    Application Of Funds

    Gross Block 72,583.94 50,343.35 22,874.92 85.23 10,518.92

    Less: Accum. Depreciation 33,519.19 13,127.80 5,774.04 0.00 4,735.98

    Net Block 39,064.75 37,215.55 17,100.88 85.23 5,782.94

    Capital Work in Progress 38,441.84 26,633.02 17,142.39 58.86 1,469.50

    Investments 12,344.84 1,365.05 5,399.50 8,578.32 7,939.91

    Inventories 3,639.12 381.51 33.71 0.00 629.57

    Sundry Debtors 7,924.31 3,162.09 1,908.60 12.20 1,974.32

    Cash and Bank Balance 326.34 1,558.89 2,864.14 1,234.92 235.11

    Total Current Assets 11,889.77 5,102.49 4,806.45 1,247.12 2,839.00

    Loans and Advances 7,648.10 3,013.74 2,034.61 7,599.93 2,571.53

    Fixed Deposits 15,858.92 2,121.17 0.00 0.00 602.18

    Total CA, Loans & Advances 35,396.79 10,237.40 6,841.06 8,847.05 6,012.71

    Deffered Credit 0.00 0.00 0.00 0.00 0.00

    Current Liabilities 10,945.55 10,485.86 3,917.09 115.51 2,273.30

    Provisions 2,730.31 2,875.46 3,413.59 3.33 702.49

    Total CL & Provisions 13,675.86 13,361.32 7,330.68 118.84 2,975.79

    Net Current Assets 21,720.93 -3,123.92 -489.62 8,728.21 3,036.92

    17

  • 8/3/2019 PDCS Project

    18/73

    Miscellaneous Expenses 0.00 2.41 0.00 0.00 0.00

    Total Assets 111,572.36 62,092.11 39,153.15 17,450.62 18,229.27

    Contingent Liabilities 33,227.29 35,167.14 13,210.23 2.90 1,165.53

    Book Value (Rs) 82.94 45.81 19.99 56.67 473.65

    Profit & Loss account ------------------- in Rs. Cr. -------------------

    NTPCPower Grid

    CorpNHPC

    ReliancePower

    Tata Power

    Mar '11 Mar '11 Mar '11 Mar '11 Mar '11

    Income

    18

  • 8/3/2019 PDCS Project

    19/73

    Sales Turnover 55,216.69 8,388.70 4,225.25 0.00 6,910.23

    Excise Duty 278.01 0.00 0.00 0.00 8.78

    Net Sales 54,938.68 8,388.70 4,225.25 0.00 6,901.45

    Other Income 2,525.48 827.04 708.66 471.53 563.93

    Stock Adjustments 0.00 0.00 0.00 0.00 0.00

    Total Income 57,464.16 9,215.74 4,933.91 471.53 7,465.38

    Expenditure

    Raw Materials 31.33 0.03 3.94 0.00 4,360.49

    Power & Fuel Cost 35,796.37 75.63 0.00 0.00 0.00

    Employee Cost 3,395.27 1,042.95 699.62 60.75 341.12

    Other ManufacturingExpenses

    1,273.14 182.38 162.14 23.24 396.38

    Selling and Admin Expenses 2,264.01 178.94 0.00 0.00 153.16

    Miscellaneous Expenses 525.63 155.05 514.06 90.38 131.94

    Preoperative Exp Capitalised -1,052.98 -202.76 0.00 0.00 0.00

    Total Expenses 42,232.77 1,432.22 1,379.76 174.37 5,383.09

    NTPCPower Grid

    CorpNHPC

    ReliancePower

    Tata Power

    Mar '11 Mar '11 Mar '11 Mar '11 Mar '11

    Operating Profit 12,705.91 6,956.48 2,845.49 -174.37 1,518.36

    PBDIT 15,231.39 7,783.52 3,554.15 297.16 2,082.29

    Interest 2,027.21 1,786.28 413.56 42.35 459.80

    PBDT 13,204.18 5,997.24 3,140.59 254.81 1,622.49

    Depreciation 2,485.69 2,199.39 916.74 1.14 510.14

    Other Written Off 4.50 1.86 0.00 0.00 0.00

    Profit Before Tax 10,713.99 3,795.99 2,223.85 253.67 1,112.35

    Extra-ordinary items 1,330.06 31.26 648.32 20.91 18.48

    PBT (Post Extra-ord Items) 12,044.05 3,827.25 2,872.17 274.58 1,130.83

    Tax 2,630.54 1,123.25 703.70 0.03 189.34

    Reported Net Profit 9,102.59 2,696.89 2,166.67 274.55 941.49

    Total Value Addition 42,201.44 1,432.19 1,375.82 174.37 1,022.60

    Preference Dividend 0.00 0.00 0.00 0.00 0.00

    Equity Dividend 3,133.26 810.23 738.04 0.00 296.92

    Corporate Dividend Tax 514.77 132.33 119.73 0.00 16.27

    Per share data (annualised)

    Shares in issue (lakhs) 82,454.64 46,297.25 123,007.43 28,051.26 2,373.07

    Earning Per Share (Rs) 11.04 5.83 1.76 0.98 39.67

    Equity Dividend (%) 38.00 17.50 6.00 0.00 125.00

    Book Value (Rs) 82.94 45.81 19.99 56.67 473.65

    19

  • 8/3/2019 PDCS Project

    20/73

    Cash Flow Statement ------------------- in Rs. Cr. -------------------

    NHPCPower

    CorpTata

    PowerNHPC NTPC

    Mar '11 Mar '11 Mar '11 Mar '11 Mar '11

    12 mths 12 mths 12 mths 12 mths 12 mths

    Net Profit Before Tax 2402.08 3824.73 1112.35 2878.43 10410.88

    Net Cash From Operating Activities 3138.32 5687.94 1674.51 3066.94 11095.20

    Net Cash (used in)/fromInvesting Activities

    -4572.51 -13331.03 -2623.36 -3882.83 -7658.85

    Net Cash (used in)/from Financing Activities 4631.62 8045.51 473.37 -1417.35 -1710.57

    Net (decrease)/increase In Cash and Cash Equivalents 3197.43 402.42 -475.48 -2233.24 1725.78

    Opening Cash & Cash Equivalents 1899.95 3277.64 1318.95 5097.38 14459.48

    Closing Cash & Cash Equivalents 5097.38 3680.06 843.47 2864.14 16185.26

    20

  • 8/3/2019 PDCS Project

    21/73

    21

  • 8/3/2019 PDCS Project

    22/73

    RESEARCH METHODOLOGY

    SECONDARY DATA : The methodology used for conducting the research is the

    collection and analysis of secondary data; which is the data available in the published

    form and is not primary in nature. The following forms of secondary data tools were

    used for the research purpose:

    1. INTERNET SITES

    2. CONCERNED BOOKS

    3. PEOPLE

    4. MAGAZINES

    22

  • 8/3/2019 PDCS Project

    23/73

    23

  • 8/3/2019 PDCS Project

    24/73

    BALANCE SHEET

    Balance Sheet

    31-Mar-10 %BT 31-Mar-09 %BT 31-Mar-08 %BT

    Equity Capital 0.00 0.00 0.00 0.00 82455.00 10.21

    Preference Capital 0.00 0.00 0.00 0.00 0.00 0.00

    Share Capital 82455.00 7.84 82455.00 9.22 82455.00 10.21

    Reserves and Surplus 491246.00 46.69 443931.00 49.66 403513.00 49.96

    Loan Funds 345678.00 32.85 271906.00 30.42 244844.00 30.32

    Current Liabilities 74391.00 7.07 55483.00 6.21 53235.00 6.59

    Provisions 32495.00 3.09 23816.00 2.66 17028.00 2.11

    Current Liabilities and Provisions 106886.00 10.16 79299.00 8.87 70263.00 8.70

    Total Liabilities and Stockholders Equity (BT) 1052248.00 100.00 893880.00 100.00 807643.00 100.00

    Tangible Assets Net 328974.00 31.26 260614.00 29.16 256402.00 31.75

    Intangible Assets Net 383.00 0.04 303.00 0.03 63.00 0.01

    Net Block 329357.00 31.30 260917.00 29.19 256465.00 31.75

    Capital Work In Progress Net 264049.00 25.09 224783.00 25.15 168392.00 20.85

    Fixed Assets 593426.00 56.40 485720.00 54.34 424873.00 52.61

    Investments 139835.00 13.29 152672.00 17.08 160943.00 19.93

    Inventories 32434.00 3.08 26757.00 2.99 25102.00 3.11

    Accounts Receivable 35842.00 3.41 29827.00 3.34 12523.00 1.55

    Cash and Cash Equivalents 162716.00 15.46 149332.00 16.71 133146.00 16.49

    Other Current Assets 12961.00 1.23 10475.00 1.17 12154.00 1.50

    Current Assets 243953.00 23.18 216391.00 24.21 182925.00 22.65

    Loans & Advances 65300.00 6.21 39097.00 4.37 38902.00 4.82

    24

  • 8/3/2019 PDCS Project

    25/73

    Miscellaneous Expenditure Other Assets 0.00 0.00 0.00 0.00 0.00 0.00

    Total Assets (BT) 1052248.00 100.00 893880.00 100.00 807643.00 100.00

    25

  • 8/3/2019 PDCS Project

    26/73

    26

  • 8/3/2019 PDCS Project

    27/73

    P&L Account

    27

  • 8/3/2019 PDCS Project

    28/73

    28

    ParticularsMar '07 Mar '08 Mar '09 Mar '10

    12 mths 12 mths 12 mths 12 mths

    Income

    Sales Turnover 26,318.60 32,817.3037,302.40

    42,196.80

    Excise Duty 175.70 185.60 211.40 221.60

    Net Sales 26,142.90 32,631.70

    37,091.0

    0 41,975.20

    Other Income 2,897.90 2,875.60 3,119.70 3,012.80

    Stock Adjustments 0.00 0.00 0.00 0.00

    Total Income 29,040.80 35,507.3040,210.70

    44,988.00

    Expenditure

    Raw Materials 25.00 23.70 26.80 31.00

    Power & Fuel Cost 16,497.10 19,947.6022,160.70

    27,292.30

    Employee Cost 1,137.50 1,362.60 2,229.30 2,897.60

    Other ManufacturingExpenses

    705.10 842.90 920.00 940.00

    Selling and AdminExpenses

    353.20 410.80 389.80 473.20

    MiscellaneousExpenses

    247.20 292.40 368.20 394.90

    Preoperative ExpCapitalised

    -256.40 -418.40 -544.70 -637.40

    Total Expenses 18,708.70 22,461.6025,550.10

    31,391.60

    Mar '07 Mar '08 Mar '09Mar'10

    12 mths 12 mths 12 mths 12 mths

    Operating Profit 7,434.20 10,170.1011,540.90

    10,583.60

    PBDIT 10,332.10 13,045.7014,660.60

    13,596.40

    Interest 2,004.60 2,055.70 1,982.20 1,737.00

    PBDT 8,327.50 10,990.0012,678.4

    011,859.40

  • 8/3/2019 PDCS Project

    29/73

    29

  • 8/3/2019 PDCS Project

    30/73

    As on 31-Mar-10 31-Mar-09 31-Mar-08

    Return RelatedReturn on Total Assets (%) 8.70 11.50 10.90

    Return on Networth (%) 14.50 14.60 14.10

    Return on Capital Employed (%) 20.00 24.90 19.20

    Profitability

    Gross Margin (%) 26.90 32.70 32.50

    Operating Margin (%) 19.50 25.40 24.50

    Net Profit Margin (%) 19.50 20.00 21.00

    Adjusted Net Profit Margin (%) 19.80 20.70 21.00Asset Turnover(x) 0.50 0.50 0.50

    Leverage

    Debt/Equity ratio (x) 2.19 1.63 0.50

    Total Debt/Total Assets (x) 3.04 3.28 0.30

    Long term Debt/Networth (x) 0.60 0.50 0.50

    Interest Coverage (x) 5.20 6.40 5.10

    LiquidityCurrent Ratio (x) 2.28 2.72 2.70

    Quick Ratio (x) 1.97 2.39 3.00

    Cash Ratio (x) 2.20 2.70 2.50

    Working Capital

    Working Capital to Sales (x) 0.40 0.40 0.40

    Working Capital Days (days gross sales) 146.70 157.40 145.10

    Receivables (days gross sales) 31.00 29.20 14.00

    Creditors (days cost of sales) 61.90 47.50 46.80

    FG Inventory (days cost of sales) -- -- --

    RM Inventory (days consumption) -- -- --

    Cash Flow Indicator

    Operating Cash Flow/Sales (%) 23.10 26.40 24.70

    30

  • 8/3/2019 PDCS Project

    31/73

    Per Share

    Book Value Per Share (Rs) 59.50 53.80 58.90

    Earnings Per Share (Rs) 9.90 9.00 8.30

    Dividend Per Share (Rs) 3.60 3.50 3.20

    Growth(%)Total Operating Income 13.16 13.67 22.08

    EBITDA -8.52 14.47 25.29

    EBIT -12.86 17.44 33.46

    Net Profit 10.61 8.01 17.95

    Total Assets 16.05 10.47 12.41

    (I) Liquidity Ratios

    1. Current ratio:-

    It establishes a relationship between current assets and current liabilities.

    Its objective is to measure the ability of the firm to meet its short term obligations

    and to reflect the short term financial solvency of the firm.

    FORMULA => CURRENT RATIO = CURRENT ASSETS

    CURRENT LIABILITIES

    IDEAL RATIO: - 2:1

    COMPANYS CURRENT RATIO TABLE:-

    Ratio Year

    Years 2009 2010

    Current Ratio 216391/79299 243953/106886

    Current Ratio 2.72:1 2.28:1

    31

  • 8/3/2019 PDCS Project

    32/73

    2

    2.1

    2.2

    2.3

    2.4

    2.5

    2.6

    2.7

    2.8

    2009 2010

    Ratios

    32

    Comments

    As we can see in the above ratio table as well as in the graph the current

    ratio for the year 2009-10 have decreased as compared to current ratio for

    the year 2008-09 but yet it is slightly greater then 2:1. As ideal ratio is always

    2:1.

    This signifies that the company has better capacity to meet its liabilities or we

    can say that the company has enough resources to discharge its obligations.

    As very high current ratio shows the idleness of the source or funds available

    at its disposal.

  • 8/3/2019 PDCS Project

    33/73

    2. Quick Ratio

    It establishes a relationship between quick assets and current liabilities.

    Its objective is to measure the ability of the firm to meet its short term obligations.

    FORMULA => CURRENT RATIO = LIQUID ASSET/QUICK ASSETS

    CURRENT LIABILITIES

    QUICK ASSET = CURRENT ASSET STOCK PREPAID EXPENSES

    IDEAL RATIO: - 1:1

    COMPANYS CURRENT RATIO TABLE:-

    Ratio Year

    Years 2009 2010Quick Ratio 189634/79299 211519/106886

    Quick Ratio 2.39:1 1.97:1

    33

  • 8/3/2019 PDCS Project

    34/73

    0

    0.5

    1

    1.5

    2

    2.5

    2009 2010

    Ratio

    34

    Comments:-

    As we can see in the above ratio as well as in the graph the quick ratio for

    the year, 2010 have decreased as compared to the quick ratio for the

    previous year i.e. 2009 but it is slightly greater than 1:1 i.e. 1.97:1. As we

    know that the ideal ratio is 1:1

    Even if the ratio has decreased but it still represents the good short term

    position of the company.

  • 8/3/2019 PDCS Project

    35/73

    WORKING NOTES

    Quick Assets = current assets inventory prepaid expenses

    Quick asset for the year2009 = 2, 16,391-26,957-0

    Quick asset for the year2009 = 1, 89,434

    Quick asset for the year2010 = 2, 43,953-32,434-0

    Quick asset for the year2010 = 2, 11,519

    35

  • 8/3/2019 PDCS Project

    36/73

    II) Solvency Ratio:-

    1. Debt Equity Ratio:-

    It establishes a relationship between long-term debts and shareholders

    funds.

    Its objective is to measure the relative proportion of debt and equity in

    financing the assets of a firm.

    FORMULA => DEBT EQUITY RATIO:- DEBT

    EQUITY

    IDEAL RATIO:- 2:1

    COMPANYS DEBT EQUITY RATIO TABLE:-

    Ratio Year

    Years 2009 2010

    Debt Equity Ratio 134782/82454 181277/82454

    Debt Equity Ratio 1.63:1 2.19:1

    36

  • 8/3/2019 PDCS Project

    37/73

    0

    0.5

    1

    1.5

    2

    2.5

    2009 2010

    Ratios

    37

    Comments:-

    As we can see in the above ratio as well as in the graph the debt-equity

    ratio for the year, 2010 have decreased as compared to the debt equity

    ratio for the previous year i.e. 2009

    As we know that the ideal ratio is 2:1

    Therefore this increase in the debt equity ratio to 2.19 slightly impacts both

    the creditors and the firm. Now the firm will enjoy benefits of trading on

    equity but there will be a greater risk to the creditors.

  • 8/3/2019 PDCS Project

    38/73

    2. Total Assets to Debt Ratio:-

    Its establishes a relationship between total assets and long term debts.

    Its objectives are to measure the safety margin available to the suppliers

    of long term debts. It measures the extent to which the assets can cover

    the debt.

    Formula => Total Assets to Debt Ratio: Total Assets

    Long Term Debts

    Ideal Ratio: 2:1

    Company Total Asset to Debt Ratio Table:

    Ratio Year

    Years 2009 2010Total Asset Debt Ratio 893880/271906 1052248/345678

    Total Asset Debt Ratio 3.28 3.04

    38

  • 8/3/2019 PDCS Project

    39/73

    2.9

    2.95

    3

    3.05

    3.1

    3.15

    3.2

    3.25

    3.3

    2009 2010

    Ratio

    39

    Comments:-

    As we can see in the above ratio as well as in the graph the total assets to debt

    ratio for the year 2010 have slightly decreased as compared to total assets to

    debt ratio for the previous year i.e. 2009. As we know, that ideal ratio is 2:1.

    Therefore, this decrease in the total assets to debt equity ratio to 3.04:1 implies

    that the company is using less equity then debt, which means less safety

    margins for creditors.

  • 8/3/2019 PDCS Project

    40/73

    3. Proprietary Ratio:-

    It measures a relationship between proprietors fund and total assets.

    Its objectives are to measure how the proprietors have financed the

    assets.

    Formula => Proprietors Ratio: Proprietors Funds *100

    Total Assets

    Ideal Ratio: Higher the ratio better uses of proprietors funds

    Company Proprietors Ratio Table:

    Ratio Year

    Years 2009 2010

    Proprietors Ratio 443931*100/893880 491246*100/1052248

    Proprietors Ratio 49.66 46.68

    40

  • 8/3/2019 PDCS Project

    41/73

    45

    45.5

    46

    46.5

    47

    47.5

    48

    48.5

    49

    49.5

    50

    2009 2010

    Ratio

    41

    Comments:-

    As we can see in the above ratio as well as in the graph the total Proprietors

    Ratio for the year 2010 have slightly decreased as compared to Proprietors

    Ratio for the previous year i.e. 2009.

    Therefore, this decrease in the Proprietors Ratio to 46.68% implies that theProprietors Funds are not using properly i.e. there is some problem while using

    funds so the company has to take some decision unless their company will

    suffer..

  • 8/3/2019 PDCS Project

    42/73

    III) Activity Ratio:-

    1. Capital Turnover Ratio:-

    It establishes a relationship between Net sales and Capital Employed.

    Its objective is to measure the efficiency with which the capital employed

    is utilised.

    Formula => Capital Turnover Ratio: - Net Sales

    Capital Employed

    Ideal Ratio: Higher the ratio, the more efficient the management and

    utilization of capital employed.

    Companys Capital Turnover Ratio Table:-

    Ratio Year

    Years 2009 2010

    Capital Turnover Ratio 20 24.9

    42

  • 8/3/2019 PDCS Project

    43/73

    0

    5

    10

    15

    20

    25

    2009 2010

    Ratio

    43

    Comments:-

    We can see in the above ratio as well as in the graph the capital turnover ratio

    for the year, 2010 have increased as compared to the capital turnover ratio for

    the previous year i.e.2009

    Therefore, the increase in the capital turnover ratio to 24.9 times imply that the

    management is trying to work efficiently and capital employed has increased in

    the same proportion as the net sales increases. That is why the ratio increases

    for the year 2010.

  • 8/3/2019 PDCS Project

    44/73

    2. Fixed Assets Turnover Ratio:-

    a. I establish a relation between Net sales and fixed assets.

    b. Its objective is to determine the efficiency with which the fixed

    assets are utilised.

    Formula => Fixed Assets Turnover Ratio: - Net Sales

    Net Fixed Operating Assets

    Ideal Ratio:- Higher the Ratio, the more efficient the management and

    utilization of fixed assets and vice versa.

    Company Fixed Assets Turnover Ratio Table:-

    Ratio Year

    Years 2009 2010

    Fixed Assets Turnover

    Ratio

    .50 .50

    44

  • 8/3/2019 PDCS Project

    45/73

    0

    0.05

    0.1

    0.15

    0.2

    0.25

    0.3

    0.35

    0.4

    0.45

    0.5

    2009 2010

    Fixed Assets

    Turnover Ratio

    45

    Comments:-

    We can see in the above ratio as well as in the graph the fixed asset turnover

    ratio for the year 2009 has been the same to the fixed asset turnover ration for

    the year 2010.

    Therefore, the no change in the fixed asset ratio implies that the company hasnot utilised nor over utilised its assets in efficient way.

  • 8/3/2019 PDCS Project

    46/73

    3. Working Capital Turnover Ratio:-

    a. This establish a relation between Net sales and working capital.

    b. Its objective is to determine the efficiency with which the working

    capital is utilised.

    Formula => Working Capital Turnover Ratio: - Net Sales

    Working Capital

    Ideal Ratio: - Higher the Ratio, the more efficient the management and

    utilization of fixed assets and vice versa.

    Company Working Capital Turnover Ratio Table:-

    Ratio Year

    Years 2009 2010

    Working Capital Turnover

    Ratio

    .40 .40

    46

  • 8/3/2019 PDCS Project

    47/73

    0

    0.05

    0.1

    0.15

    0.2

    0.25

    0.3

    0.35

    0.4

    2009 2010

    Ratio

    47

    Comments:-

    We can see in the above ratio as well as in the graph, the working capital

    turnover ratio in the year 2010 has not increased or decreased as compared to

    previous year i.e. 2009 working capital turnover ratios.

    This signifies that the company is not utilizing the working capital efficiency in the

    year 2010.

  • 8/3/2019 PDCS Project

    48/73

    4. Stock Turnover Ratio:-

    a. It establishes a relation between Cost of Goods Sold and Average

    Inventory.

    b. Its objective is to determine the efficiency with which the Inventory

    is utilised.

    Formula => Stock Turnover Ratio: - Cost Of Goods Sold

    Average Inventory

    Ideal Ratio: - Higher the Ratio, the more efficient the management and

    utilization of fixed assets and vice versa.

    Company Stock Turnover Ratio Table:-

    Ratio Year

    Years 2009 2010

    Stock Turnover Ratio 14.60 14.50

    48

  • 8/3/2019 PDCS Project

    49/73

    14.44

    14.46

    14.48

    14.5

    14.52

    14.54

    14.56

    14.58

    14.6

    2009 2010

    Ratio

    49

    Comments:-

    We can see in the above ratio as well as in the graph, the stock turnover ratio in

    the year 2010 has decreased as compared to the previous year i.e. 2009 stock

    turnover ratios.

    This decrease in stock turnover ratio to 14.50 times in the year 2010 might be

    due to inventory levels, obsolete inventory and due to this; the firm may incur hgh

    carrying costs.

  • 8/3/2019 PDCS Project

    50/73

    (IV)Profitability Ratio

    A. In relation To Sales

    1. Gross Profit Ratio:-

    a. It measures a relation between Net sales and Gross Profit.

    b. Its objective is to determine the efficiency with which the production

    operation is carried out.

    Formula => Gross Profit Ratio: - Gross Profit * 100

    Net Sales

    Ideal Ratio: - Higher the Ratio, the more efficient the management

    Company Gross Profit Ratio Table:-

    Ratio Year

    2009 2010

    Gross Profit Ratio 32.70 26.90

    50

  • 8/3/2019 PDCS Project

    51/73

    0

    5

    10

    15

    20

    25

    30

    35

    2009 2010

    Ratio

    51

    Comments:-

    We can see in the above ratio as well as in the gross profit ratio in the year 2010

    has decreased as a compared to previous year i.e. 2009 gross profit ratios.

    This decrease in the gross profit ratio in the year 2010 might be due to lower

    sales price with constant cost of goods sold.

  • 8/3/2019 PDCS Project

    52/73

    2. Net Profit Ratio:-

    a. It measures a relation between Net sales and Net Profit.

    b. Its objective is to determine the overall profitability due to various

    factors.

    Formula => Net Profit Ratio: - Net Profit before Tax * 100

    Net Sales

    Net Profit Ratio: - Net Profit after Tax * 100

    Net Sales

    Ideal Ratio: - Higher the Ratio, the more efficient the capacity of the firm

    and the demand for the product is falling.

    Company Net Profit Ratio Table:-

    Ratio Year 2009 2010

    Net Profit Ratio 20.00 19.50

    52

  • 8/3/2019 PDCS Project

    53/73

    19.2

    19.3

    19.4

    19.5

    19.6

    19.7

    19.8

    19.9

    20

    2009 2010

    Ratio

    Working Notes

    53

    Comments:-

    We can see in the above ratio as well as in the graph, the net profit ratio in the

    year 2010 have fall down drastically as compared to previous year i.e. 2009.

    This decline in the net profit ratio indicates the cost of production is increasing

    and also expenses are increasing as a result there is a decline in the net profit so

    the company should try to reduce its expenses otherwise the company might

    have pay huge amount of money or might be shut down its operations for a

    while.

  • 8/3/2019 PDCS Project

    54/73

    Here we are considering Net profit be equal to net profit before interest and

    tax.

    B. In Relation to Investment

    3. Return On Total Assets:-

    a. It measures a relation between Net Profit before interest and tax

    and total Assets.

    b. Its objective is to find out how efficiently the total assets have been

    used by the management.

    (Formula)

    Return On Total Assets: - Net Profit Before Interest and Tax *100

    Total Assets

    Ideal Ratio: - Higher the Ratio, the more efficient the management and

    utilisation of total assets.

    Company Net Profit Ratio Table:-

    Ratio Year

    2009 2010

    Net Profit Ratio 11.50 8.70

    54

  • 8/3/2019 PDCS Project

    55/73

    0

    2

    4

    6

    8

    10

    12

    2009 2010

    Ratio

    55

    Comments:-

    We can see in the above ratio as well as in the graph, the return on total assets

    in the year 2010 have decreased as compared to previous year i.e. 2009 return

    on total assets.

    This decrease in the return on total assets to 1.87% in the current year implies

    that the management is not efficient enough and the assets are not utilized

    properly.

  • 8/3/2019 PDCS Project

    56/73

    4. Return On Capital Employed/ Return On Investment(ROI):-

    a. It measures a relation between Capital Employed and Net Profit

    before Interest and Tax.

    b. Its objective is to find out how efficiently the long term funds

    supplied by the creditors and shareholders have been used.

    (Formula)

    Return on Investment: - Net Profit before Interest and Tax * 100

    Capital Employed

    Ideal Ratio: - Higher the Ratio, the more efficient the management and

    utilisation of capital employed.

    Companys Return on Investment Table:-

    Ratio Year

    2009 2010

    Net Profit Ratio 14.60 14.50

    56

  • 8/3/2019 PDCS Project

    57/73

    14.44

    14.46

    14.48

    14.5

    14.52

    14.54

    14.56

    14.58

    14.6

    2009 2010

    Ratio

    Comments:-

    We can see in the above ratio as well as in the graph, the return on investment in

    the year 2010 have decreased as compared to previous year i.e. 2009 return on

    investment of 14.60%

    This decrease in the return on investment implies that the management is not

    working efficiently and capital employed is not utilized at its fullest.

    57

  • 8/3/2019 PDCS Project

    58/73

    5. Return On Shareholders Fund:-

    a. It measures a relation between Shareholders Fund and Net Profit

    after Interest and Tax.

    b. Its objective is to find out how efficient the management and

    utilization of shareholders have been used.

    Formula => Return on Net Worth: - Net Profit after Interest and Tax * 100

    Shareholders Fund

    Ideal Ratio: - Higher the Ratio, the more efficient the management and

    utilization of shareholders funds.

    Companys Return On Net Worth Table:-

    Ratio Year

    2009 2010

    Return On Shareholders Fund 14.60 14.50

    58

  • 8/3/2019 PDCS Project

    59/73

    59

    Comments:-

    As we can see in the above ratio as well as in the graph, the return on

    shareholders Funds in the year 2010 have changed slightly as compared to

    previous year i.e. 2009 Return On shareholders Fund of 14.60

    This change in the Return on shareholders Funds is a danger for the company as

    there is no proper utilization of shareholders funds.

  • 8/3/2019 PDCS Project

    60/73

    60

  • 8/3/2019 PDCS Project

    61/73

    Analysis

    1. Companys Current ratio has declined from 2.39 to 1.97 in the year 2010.

    But yet it is above ideal ratio of 2:1. As in previous year the current ratio is

    too high which shows that the company has idle funds available at its

    pocket. But now in this year i.e.2009 this high ratio slows down. As a

    result we can say that now there is good margin for short term creditors.

    2. Now again we see in the case of Quick Ratio that this year 2010 this ratio

    has declined to 1.97:1 as compared to previous year having quick ratio to

    be equal to 2.39:1 which is too high than the ideal ratio of 1:1. As we can

    see in the profit and loss account the amount of debtors is the chief

    reason for the decline in this ratio. So this makes the ratio as a satisfactory

    ratio.

    3. Companys debt equity ratio has slightly increased from the previous year

    having ratio of 1.63:1 which makes ratio a safety margin for the creditors

    since the owners equity is treated as a margin of safety by creditors.

    4. Companys Total Assets to debt ratio has decreased from 3.28:1 to 3.04:1

    which means less safety for short term as well as long term creditors as

    owners equity is treated as margin of safety by creditors.

    5. Proprietary Ratio of the company has declined from 49.66% to 46.68% in

    the year 2010. It means now the assets of the firm are not financed out of

    proprietors funds.

    6. Companys Capital Turnover Ratio has increased from 20.00 to 24.9 times

    in the year 2010. This shows that company is on the path of using capital

    employed efficiently and the management is also becoming efficient. Now

    this is positive sign for the company.

    61

  • 8/3/2019 PDCS Project

    62/73

    7. In year 2009 companys fixed turnover ratio did not changed at all. It was .

    50 times in 2009 and still .50 times in 2010. There is no direct relationship

    between sales and fixed assets.

    8. In the year 2010 companys working capital ratio didnt increase at all. It

    means management didnt become more efficient and firm has no ability

    to generate sales per rupee of working capital.

    9. Companys stock turnover Ratio didnt move from .50 times.

    If there is decline it is due to excessive inventory levels.

    Slow moving and obsolete inventory etc.

    As a result the firm may have to incur high carrying costs.

    10. In the year 2010 the companys net profit ratio has declined as compared

    to net profit ratio in the year 2009 which is 20.00%. Due to this decline in

    the net profit ratio there is a danger for the company with regard to future

    adverse economic conditions.

    11. Due to decline in net profit ratio last year i.e. 2010 return on total assets

    also decreases which is shows that the management is not utilizing thetotal assets efficiently.

    12. Due to decline in the net profit before interest and tax in the year 2010

    return on investment also declines to 8.70%. this shows that the capital

    employed is not utilized properly.

    13. Decline in companys return on net worth in the year 2010 is very low

    compared to 2009 which is 14.60% declined. But in this year this goes

    down to 14.50% it shows that the management is not taking this issue as

    serious issue as a result inefficient utilisation of shareholders funds. This

    decline is also due to increase in house tax which reduces the net profit.

    62

  • 8/3/2019 PDCS Project

    63/73

    63

  • 8/3/2019 PDCS Project

    64/73

    Cash Flow of NTPC ------------------ in Rs. Cr. -------------------

    Mar '07 Mar '08 Mar '09 Mar '10 Mar '11

    12 mths 12 mths 12 mths 12 mths 12 mths

    Net Profit Before Tax 6271.20 8896.50 10529.40 9467.80 10807.60

    Net Cash From Operating Activities 6206.40 8065.30 10171.10 9688.10 10594.20

    Net Cash (used in)/from

    Investing Activities-2713.60 -3145.80 -6203.80 -7500.40 -10497.70

    Net Cash (used

    in)/from Financing Activities-1099.70 -76.30 -2348.70 -849.30 -1908.60

    Net (decrease)/increase In Cash

    and Cash Equivalents2393.10 4843.20 1618.60 1338.40 -1812.10

    Opening Cash & Cash Equivalents 6078.30 8471.40 13314.60 14933.20 16271.60

    Closing Cash & Cash Equivalents 8471.40 13314.60 14933.20 16271.60 14459.50

    64

  • 8/3/2019 PDCS Project

    65/73

    The cash flow statement shows how much cash comes in and goes out of thecompany over the quarter or the year.

    Cash Flows from Operating Activities

    This section shows how much cash comes from sales of the company's goods

    and services, less the amount of cash needed to make and sell those goods and

    services. Investors tend to prefer companies that produce a net positive cash

    flow from operating activities. High growth companies, such as technology firms,

    tend to show negative cash flow from operations in their formative years. At the

    same time, changes in cash flow from operations typically offer a preview of

    changes in net future income. Normally it's a good sign when it goes up. Watch

    out for a widening gap between a company's reported earnings and its cash flow

    from operating activities. The net income is higher than cash flow in year 2010,

    the company is speeding or slowing its booking of income or costs.

    Cash Flows from Investing Activities

    This section largely reflects the amount of cash the company has spent

    on capital expenditures, such as new equipment or anything else that needed to

    keep the business going. It also includes acquisitions of other businesses and

    monetary investments such as money market funds.

    Cash Flow From Financing Activities

    This section describes the goings-on of cash associated with outside financing

    activities. Typical sources of cash inflow would be cash raised by selling stock

    and bonds or by bank borrowings. Likewise, paying back a bank loan would

    show up as a use of cash flow, as would dividend payments and common stock

    repurchases.

    65

  • 8/3/2019 PDCS Project

    66/73

    66

  • 8/3/2019 PDCS Project

    67/73

    The income statement is basically the first financial statement you will come

    across in an annual report or quarterly Securities And Exchange

    67

    31-Mar-

    10(12)

    31-Mar-

    09(12)

    31-Mar-

    08(12)

    Profit / Loss A/C Rs mn %OI Rs mn %OI Rs mn %OI

    Net Sales (OI) 419765.00 100.00 370936.00 100.00 326335.00 100.00

    Material Cost 310.00 0.07 268.00 0.07 237.00 0.07

    Increase Decrease Inventories 0.00 0.00 0.00 0.00 0.00 0.00

    Personnel Expenses 25012.00 5.96 19289.00 5.20 11908.00 3.65

    Manufacturing Expenses 281563.00 67.08 229985.00 62.00 208109.00 63.77

    Gross Profit 112880.00 26.89 121394.00 32.73 106081.00 32.51

    Administration Selling and Distribution

    Expenses 7291.00 1.74 5975.00 1.61 5255.00 1.61

    EBITDA 105589.00 25.15 115419.00 31.12 100826.00 30.90

    Depreciation Depletion and Amortisation23645.00 5.63 21385.00 5.77 20754.00 6.36

    EBIT 81944.00 19.52 94034.00 25.35 80072.00 24.54

    Interest Expense 20229.00 4.82 17981.00 4.85 19806.00 6.07

    Other Income 32963.00 7.85 29241.00 7.88 28699.00 8.79

    Pretax Income 94678.00 22.56 105294.00 28.39 88965.00 27.26

    Provision for Tax 11582.00 2.76 28401.00 7.66 20427.00 6.26

    Extra Ordinary and Prior Period Items

    Net-1083.00 -0.26 -2745.00 -0.74 109.00 0.03

    Net Profit 82013.00 19.54 74148.00 19.99 68647.00 21.04

    Adjusted Net Profit 82013.00 19.54 74148.00 19.99 68647.00 21.04

    Dividend - Preference 0.00 0.00 0.00 0.00 0.00 0.00

    Dividend - Equity 29683.00 7.07 28859.00 7.78 26385.00 8.09

  • 8/3/2019 PDCS Project

    68/73

    Commission (SEC) filing. It also contains the numbers most often discussed

    when a company announces its results -numbers such as

    revenue, earnings and earnings per share. Basically, the income

    statementshows how much money the company generated (revenue), how much

    it spent (expenses)andthedifference between the two (profit) over a certain time

    period.

    NET SALES

    Revenue, also commonly known as sales, is generally the most straightforward

    part of the income statement. Often, there is just a single number that represents

    all the money a company brought in during a specific time period, although bigcompanies sometimes break down revenue by business segment or geography.

    The company have improved profitability by increasing sales revenue for the year

    2010.

    EXPENSES

    There are many kinds of expenses, but the two most common are the cost of

    goods sold (COGS) and selling, general and administrative expenses (SG&A).

    Cost of goods sold is the expense most directly involved in creating revenue. It

    represents the costs of producing or purchasing the goods or services sold by

    the company.

    Profits = Revenue - Expenses

    Profit, most simply put, is equal to total revenue minus total expenses. However,

    there are several commonly used profit subcategories that tell investors how the

    company is performing. Gross profit is calculated as revenue minus cost of sales.

    Operating profit is equal to revenues minus the cost of sales and SG&A. This

    number represents the profit a company made from its actual operations, and

    68

  • 8/3/2019 PDCS Project

    69/73

    excludes certain expenses and revenues that may not be related to its central

    operations. High operating margins can mean the company has effective control

    of costs, or that sales are increasing faster than operating costs. Operating profit

    also gives investors an opportunity to do profit-margin comparisons between

    companies that do not issue a separate disclosure of their cost of goods sold

    figures (which are needed to do gross margin analysis). Operating profit

    measures how much cash the business throws off, and some consider it a more

    reliable measure of profitability since it is harder to manipulate with accounting

    tricks than net earnings.

    Net income generally represents the company's profit after all expenses,

    including financial expenses, have been paid. This number is often called the

    "bottom line" and is generally the figure people refer to when they use the word

    "profit" or "earnings".

    69

  • 8/3/2019 PDCS Project

    70/73

    70

  • 8/3/2019 PDCS Project

    71/73

    Conclusion

    After analyzing the Ratios, Balance sheet, Income statement, Cash Flows, I

    came to the conclusion that NTPC (National Thermal Power Corporation) ltd.From the past 2 years there is an increase in the profit of the company NTPC

    Ltd.

    This is due to high efficiency of the management of the company and resources

    have been utilized properly in this year 2009-10.

    So we can say that company is taking this issue of making the company more

    efficient and effective through proper management in the future. And the issue of

    making the company more indulge in social services and less focussing on profit

    making.

    The company more and more achievement has made the company liable to

    show better improvement in the nest few years.

    So overall companys performance is satisfactory.

    71

  • 8/3/2019 PDCS Project

    72/73

    72

  • 8/3/2019 PDCS Project

    73/73

    Bibliography

    BOOKS

    Maheshwari, S.N.; Principles of Management Accounting, SultanChand & Sons, 2003 Fourteenth Edition

    Bhattacharya, S.K. & Dearden; Accounting for Management Text andCases, Vikas Publishing House, 2003 Third Edition.

    Pandey, I.M.; Management Accounting, Vikas Publishing House, 2003Third Edition.

    SITES

    http://www.bseindia.com

    http://en.wikipedia.org/wiki/National_Thermal_Power_Corporation

    https://www.ntpc.co.in/

    http://www.moneycontrol.com/financials/ntpc/balance-sheet/NTPC

    http://money.rediff.com/companies/ntpc-ltd/15130025/balance-sheet