Saif Finance
Transcript of Saif Finance
-
8/2/2019 Saif Finance
1/40
LOGO12/20/2011 finencial LOGO
Click to edit Master subtitle styleFinancial accounting
Presented to : Surabhi Kapadia
Presented by : Saif Siddiqui
Roll no : 06
-
8/2/2019 Saif Finance
2/40
LOGO12/20/2011 finencial accounting
Bannari AmmanSugars Ltd.
v
Date of Establishment 1983v Business Operation Sugar v Background Bannari Amman Sugars
incorporated in 1983, is engaged in themanufacturing of sugar, alcohol, liquor,granite, biocompost, biodiesel and power.Company is a part of conglomerateBannari Amman Group.
12/20/2011 22 financial accounting
-
8/2/2019 Saif Finance
3/40
LOGO12/20/2011 finencial accounting
Our mission
v
We seek to grow together on the platformof innovation innovation in technology;innovation in systems and innovation inpractices by developing sustainablepartnerships.
12/20/2011 33 finencial accounting
-
8/2/2019 Saif Finance
4/40
LOGO12/20/2011 finencial accounting
Bannari ammansuger limited
v
Motto Strive to perform best at all timesObjectives
12/20/2011 44 finencial accounting
-
8/2/2019 Saif Finance
5/40
LOGO12/20/2011 finencial accounting
Objectives
v
Our Endeavour is to
Identity and improve the processes to have
a continuous up gradation of the quality of the end productsServe in the best interest of cane growersand shareholdersMaximize productivity by optimizing allinputsExpand and diversity utilizing by product in aplanned manner 12/20/2011 55 finencial accounting
-
8/2/2019 Saif Finance
6/40
LOGO12/20/2011 finencial accounting
Bannari AmmanSugars Ltd.
v
Financials Total Income - Rs. 8315.851Million ( year ending Mar 2011)Net Profit - Rs. 530.614 Million ( year ending Mar 2011)
v Bankers Bank of Baroda, Bank of India ,Canara Bank , Federal Bank, IndianOverseas Bank, Karur Vysya Bank,
Punjab National Bank, State Bank of Hyderabad, State Bank of India, StateBank of Travancore, The Lakshmi VilasBank Ltd, Union Bank of India
v Auditors PN Ra havendra Rao & Co12/20/2011 66 finencial accounting
-
8/2/2019 Saif Finance
7/40LOGO12/20/2011 finencial accounting
FinancialHighlights
Financial Year 2008-09 2009-10 2010-11
Turnover 67404.42 85346.50 108067.29
Other Income 1727.03 897.93 773.12
Total Income(incl Stock Adj)
69131.45 86244.43 108840.41
Raw Materials 34324.72 42995.38 65666.01
Traded Goods -- -- 33.95
Excise Duty onStock
(400.66) (799.89) 804.92
Overhead & Other
Exp
17651.51 19710.77 27427.63
Overhead & Other Ex
17651.51 19710.77 27427.63
PBDIT 17555.88 24338.17 14907.90
12/20/2011 finencial accounting77
-
8/2/2019 Saif Finance
8/40LOGO12/20/2011 finencial accounting
Turnover = Net Sales + Closing Stock Opening Stock
Depreciation 3408.23 3834.06 7083.08
Interest 958.14 530.34 2215.65
Pre-Tax Profit 13189.51 19973.77 5609.17
Tax 1206.74 5610.44 303.03
Post-Tax Profit 11982.77 14363.33 5306.14
Equity Capital 1143.97 1143.97 1143.97Reserves 54270.49 67301.16 71273.33
12/20/2011 finencial accounting88
K Fi i l R i 2008 09 2009 10 20010 11
-
8/2/2019 Saif Finance
9/40LOGO12/20/2011 finencial accounting
Key Financial Ratios 2008- 09 2009 - 10 20010- 11
Financial Year 2008 - 09 2009 - 10 2010 - 11
Financial Ratios
Other Income/Turnover % 2.56 1.05 0.72
Overheads/Turnover % 26.19 23.09 25.38
Interest/Turnover % 1.42 0.62 2.05
PBIDT/Turnover % 26.05 28.52 13.80
NP/Turnover % 19.57 23.40 5.19
Cash Profit/Turnover % 24.62 27.90 11.74
ROCE (PBIDT/Average CapitalEmployed) %
21.55 28.60 13.87
ROCE (PBIT/Average CapitalEmployed) %
17.36 24.09 7.28
Capital Output Ratio(Turnover /Average Capital Employed)
82.73 100.29 100.55
12/20/2011 finencial accounting99
-
8/2/2019 Saif Finance
10/40
LOGO12/20/2011 finencial accounting
Balance Sheet
Ratios
2008 - 09 2009 - 10 2010- 11
Debt Equity Ratio(Long Term Debt toEquity)
0.22 / 2.98 0.23 / 4.94 0.14 / 9.77
Debtors' Turnover
(Days)
38 / 19 34
Inventory Turnover (Days)
136 79 161
Current Ratio 1.63 / 2.15 1.72 / 2.53 2.07 / 4.23
Quick Ratio 1.43
1.24
0.80 / 1.35 1.04 /1.25 0.84 /1.95
Average Turnover Ratio(Total Revenue /Total Assets)
0.81 0.87 0.81
12/20/2011 finencial accounting1010
-
8/2/2019 Saif Finance
11/40
LOGO12/20/2011 finencial accounting
Per Share Data 2008 - 09 2009 - 10 2010 - 11
EPS (Rs) 103.05 / 0.31 125.56 / -29.27 46.38 / -47.43
CEPS (Rs) 132.84 / 9.23 159.07 / -15.81 108.30 / -29.06
Dividend on Equity(Rs)
10.00 10.00 10.00
- Pref (Rs) 9.00 -- --
Dividend (Rs inLakhs)
1532.76 1338.39 1333.97
Net Profit after tax
(Rs in Lakhs)
11982.77 14363.33 5306.14
Book Value (Rs) 484.40 / 56.64 598.31 /27.37 633.03 / 20.06
12/20/2011 finencial accounting1111
-
8/2/2019 Saif Finance
12/40
LOGO12/20/2011 finencial accounting
Balance Sheet of bannari amman sugers limited
12/20/2011 1212 finencial accounting
-
8/2/2019 Saif Finance
13/40
LOGO12/20/2011 finencial accounting
Particulars Jun-11 Mar-10 Mar-09
SOURCES OF FUNDS :
Share Capital 109.08 34.08 34.08
Reserves Total -60.00 34.67 93.10
Total Shareholders Funds 49.08 68.75 127.18
Secured Loans 413.03 533.73 419.23
Unsecured Loans 204.97 0.00 15.00
Total Debt 618.00 533.73 434.23
Total Liabilities 667.08 602.48 561.41
APPLICATION OF FUNDS :
Gross Block 622.18 591.16 526.91
Less : Accumulated Depreciation 132.42 96.27 70.76
Less:Impairment of Assets 0.00 0.00 0.00
Net Block 489.76 494.89
Lease Adjustment 0.00 0.00 0.00
Capital Work in Progress 1.40 10.93 65.53
Investments 13.68 13.68 5.24
12/20/2011 1313 finencial accounting
-
8/2/2019 Saif Finance
14/40
LOGO12/20/2011 finencial accounting
Mar-09
Current Assets, Loans &Advances
Inventories 124.59 88.59 51.48
Sundry Debtors 19.77 19.80 23.47
Cash and Bank 8.75 3.12 5.60
Loans and Advances 78.35 64.11 57.39
Total Current Assets 231.46 175.62 137.94
Less : Current Liabilities andProvisions
Current Liabilities 54.78 69.37 64.24
Provisions 0.69 0.89 14.87
Total Current Liabilities 55.47 70.26 79.11
Net Current Assets 175.99 105.36 58.83
Miscellaneous Expenses notwritten off 0.00 0.00 0.00
Deferred Tax Assets 31.01 12.59 6.12
Deferred Tax Liability 44.76 34.97 30.46
Net Deferred Tax -13.75 -22.38 -24.34
Total Assets 667.08 602.48 561.41
Contingent Liabilities 18.85 87.11 18.7212/20/2011 1414 finencial accounting
-
8/2/2019 Saif Finance
15/40
LOGO12/20/2011 finencial accounting
Profit & Loss
12/20/2011 1515 finencial accounting
-
8/2/2019 Saif Finance
16/40
LOGO12/20/2011 finencial accounting
Particulars Mar-11 Mar-10 Mar-09
INCOME :
Sales Turnover 842.87 902.25 720.03
Excise Duty 19.02 25.21 21.19
Net Sales 823.85 877.04 698.84
Other Income 7.73 8.98 17.27
Stock Adjustments 256.82 -23.57 -20.78
Total Income 1,088.40 862.45 695.33
EXPENDITURE :
Raw Materials 657.00 429.95 343.25
Power & Fuel Cost 95.32 56.47 50.20
Employee Cost 40.71 29.62 25.01
Other ManufacturingExpenses
87.74 63.46 57.63
Selling and AdministrationExpenses
45.58 41.89 33.93
Miscellaneous Expenses 11.97 -3.14 8.89
12/20/2011 1616 finencial accounting
-
8/2/2019 Saif Finance
17/40
LOGO12/20/2011 finencial accounting
Particulars Mar-11 Mar-10 Mar-09
Less: Pre-operativeExpenses Capitalised
0.00 0.00 0.00
Total Expenditure 938.32 618.25 518.91
Operating Profit 150.08 244.20 176.42
Interest 23.16 6.12 10.44
Gross Profit 126.92 238.08 165.98
Depreciation 70.83 38.34 34.08
Profit Before Tax 56.09 199.74 131.90
Tax -4.87 30.93 7.85
Fringe Benefit tax 0.00 0.00 0.20
Deferred Tax 7.90 25.18 4.02
Reported Net Profit 53.06 143.63 119.83
Extraordinary Items 1.57 0.01 -0.16
Adjusted Net Profit 51.49 143.62 119.99
Adjst. below Net Profit 0.00 0.05 -0.05
P & L Balance broughtforward 12.62 17.32 17.32 12/20/2011 1717 finencial accounting
-
8/2/2019 Saif Finance
18/40
LOGO12/20/2011 finencial accounting
Particulars Mar-11 Mar-10 Mar-09
Statutory Appropriations 0.00 0.00 0.00
Appropriations 54.33 148.38 119.78
P & L Balance carried down 11.35 12.62 17.32
Dividend 11.43 11.44 11.44
Preference Dividend 0.00 0.00 1.66
Equity Dividend % 100.00 100.00 100.00
Earnings Per Share-Unit Curr 44.72 123.85 101.35
Earnings Per Share(Adj)-Unit
Curr44.72 123.85 101.35
Book Value-Unit Curr 633.02 598.30 484.39
12/20/2011 1818 finencial accounting
-
8/2/2019 Saif Finance
19/40
LOGO12/20/2011 finencial accounting
Cash Flow
12/20/2011 1919 finencial accounting
-
8/2/2019 Saif Finance
20/40
LOGO12/20/2011 finencial accounting
Particulars Mar-11 Mar-10 Mar-09
Cash and Cash Equivalents atBegining of the year
5.58 5.50 93.59
Net Cash from OperatingActivities
-204.77 287.72 184.87
Net Cash Used In InvestingActivities
-61.43 -237.76 -114.86
Net Cash Used In FinancingActivities
265.50 -49.88 -158.10
Net Inc/(Dec) In Cash And Cash -0.70 0.08 -88.09
Cash And Cash Equivalents At
End Of The Year
4.88 5.58 5.50
12/20/2011 2020 finencial accounting
-
8/2/2019 Saif Finance
21/40
LOGO12/20/2011 finencial accounting
bannari Sugar Industries- KeyFundamentals
12/20/2011 2121 finencial accounting
-
8/2/2019 Saif Finance
22/40
LOGO12/20/2011 finencial accounting
Market Cap (Rs Cr.): 577
Latest Div. (%): 100.00
EPS - TTM (Rs): - 53.15
Div. Yield (%): 1.98
P/E Ratio (x): 9.54
Book Value / sh. (Rs) : 633.03
Face Value (Rs): 10.00
P/B Ratio (x): .8012/20/2011 2222 finencial accounting
I d i
-
8/2/2019 Saif Finance
23/40
LOGO12/20/2011 finencial accounting
Industries-Shareholding
PatternNo. of Shares % Holding
Promoters .63Cr. 54.72%
Other Companies 0.12Cr. 10.66%
General Public 0.32Cr. 28.04%
12/20/2011 2323 finencial accounting
-
8/2/2019 Saif Finance
24/40
LOGO12/20/2011 finencial accounting
Industries-Financials
Q1 / 2011 Ann 2011
Total Income Cr. 269 821
EBIT Cr. 27 77
PAT Cr. 14 53
EPS (Rs.) 12.35 46.38
12/20/2011 2424 finencial accounting
C Hi
-
8/2/2019 Saif Finance
25/40
LOGO12/20/2011 finencial accounting
Company History -Parrys Sugar Ind
v
Parrys Sugar Industries Limited engagesin the production and sale of sugar v certified ISO 9000:2001 and the distillery
is certified "zero-effluentv Date of Establishment 1986v House Name: GMR Group
12/20/2011 finencial accounting2525
-
8/2/2019 Saif Finance
26/40
LOGO12/20/2011 finencial accounting
Our Mission
v
We seek to grow together on the platform of innovation innovation in technology; innovation insystems and innovation in practices by developingsustainable partnerships.
v We are committed to building a capable agri-basedorganization that will make a difference to theeconomy through creation of value value not only to
our shareholders but also to our partners, namely,farmers, suppliers and employees.
12/20/2011 finencial accounting2626
-
8/2/2019 Saif Finance
27/40
LOGO12/20/2011 finencial accounting
Balance Sheetparrys
12/20/2011 2727 finencial accounting
Particulars Jun 11 Mar 10 Mar 09
-
8/2/2019 Saif Finance
28/40
LOGO12/20/2011 finencial accounting
Particulars Jun-11 Mar-10 Mar-09
SOURCES OF FUNDS :
Share Capital 109.08 34.08 34.08
Reserves Total -60.00 34.67 93.10
Total Shareholders Funds 49.08 68.75 127.18
Secured Loans 413.03 533.73 419.23
Unsecured Loans 204.97 0.00 15.00
Total Debt 618.00 533.73 434.23
Total Liabilities 667.08 602.48 561.41
APPLICATION OF FUNDS :
Gross Block 622.18 591.16 526.91
Less : AccumulatedDepreciation
132.42 96.27 70.76
Less:Impairment of Assets 0.00 0.00 0.00
Net Block 489.76 494.89 456.15
Lease Adjustment 0.00 0.00 0.00
Capital Work in Progress 1.40 10.93 65.53
Investments 13.68 13.68 5.2412/20/2011 2828 finencial accounting
Particulars Jun-11 Mar-10 Mar-09
-
8/2/2019 Saif Finance
29/40
LOGO12/20/2011 finencial accounting
Particulars Jun 11 Mar 10 Mar 09
Current Assets, Loans & Advances
Inventories 124.59 88.59 51.48
Sundry Debtors 19.77 19.80 23.47
Cash and Bank 8.75 3.12 5.60
Loans and Advances 78.35 64.11 57.39
Total Current Assets 231.46 175.62 137.94
Less : Current Liabilities andProvisions
Current Liabilities 54.78 69.37 64.24
Provisions 0.69 0.89 14.87
Total Current Liabilities 55.47 70.26 79.11
Net Current Assets 175.99 105.36 58.83
Miscellaneous Expenses notwritten off
0.00 0.00 0.00
Deferred Tax Assets 31.01 12.59 6.12
Deferred Tax Liability 44.76 34.97 30.46
Net Deferred Tax -13.75 -22.38 -24.34
Total Assets 667.08 602.48 561.41
Contingent Liabilities 18.85 87.11 18.7212/20/2011 29 29 finencial accounting
-
8/2/2019 Saif Finance
30/40
LOGO12/20/2011 finencial accounting
Profit and loss
12/20/2011 3030 finencial accounting
-
8/2/2019 Saif Finance
31/40
LOGO12/20/2011 finencial accounting
Particulars Jun-11 Mar-10 Mar-09
INCOME :
Sales Turnover 429.85 209.59 131.53
Excise Duty 16.04 5.83 4.69
Net Sales 413.81 203.76 126.84
Other Income 4.13 23.81 8.07
Stock Adjustments 33.09 39.49 15.38
Total Income 451.03 267.06 150.29
EXPENDITURE :
Raw Materials 348.82 193.35 75.80
Power & Fuel Cost 6.67 4.02 4.32
Employee Cost 26.04 18.04 10.94
Other ManufacturingExpenses
33.68 21.03 17.48
Selling and AdministrationExpenses
21.41 17.19 8.84
Miscellaneous Expenses 4.05 4.29 2.31
12/20/2011 3131 finencial accounting
-
8/2/2019 Saif Finance
32/40
LOGO12/20/2011 finencial accounting
Particulars Jun-11 Mar-10 Mar-09
Less: Pre-operativeExpenses Capitalised
0.00 0.00 0.00
Total Expenditure 938.32 618.25 518.91
Operating Profit 150.08 244.20 176.42
Interest 23.16 6.12 10.44
Gross Profit 126.92 238.08 165.98
Depreciation 70.83 38.34 34.08
Profit Before Tax 56.09 199.74 131.90
Tax -4.87 30.93 7.85
Fringe Benefit tax 0.00 0.00 0.20
Deferred Tax 7.90 25.18 4.02
Reported Net Profit 53.06 143.63 119.83
Extraordinary Items 1.57 0.01 -0.16
Adjusted Net Profit 51.49 143.62 119.99
Adjst. below Net Profit 0.00 0.05 -0.05
12/20/2011 3232 finencial accounting
-
8/2/2019 Saif Finance
33/40
LOGO12/20/2011 finencial accounting
Particulars Mar-11 Mar-10 Mar-09
P & L Balance broughtforward
12.62 17.32 17.32
Statutory Appropriations 0.00 0.00 0.00
Appropriations 54.33 148.38 119.78
P & L Balance carried down 11.35 12.62 17.32
Dividend 11.43 11.44 11.44
Preference Dividend 0.00 0.00 1.66
Equity Dividend % 100.00 100.00 100.00
Earnings Per Share-Unit Curr 44.72 123.85 101.35
Earnings Per Share(Adj)-UnitCurr
44.72 123.85 101.35
Book Value-Unit Curr 633.02 598.30 484.39
12/20/2011 3333 finencial accounting
-
8/2/2019 Saif Finance
34/40
LOGO12/20/2011 finencial accounting
Cash flow
Particulars Mar-11 Mar-10 Mar-09
Cash and Cash Equivalents atBegining of the year
5.58 5.50 93.59
Net Cash from OperatingActivities
-204.77 287.72 184.87
Net Cash Used In InvestingActivities
-61.43 -237.76 -114.86
Net Cash Used In FinancingActivities
265.50 -49.88 -158.10
Net Inc/(Dec) In Cash And Cash -0.70 0.08 -88.09
Cash And Cash Equivalents At
End Of The Year
4.88 5.58 5.50
12/20/2011 3434 finencial accounting
Industries
-
8/2/2019 Saif Finance
35/40
LOGO12/20/2011 finencial accounting
Industries-Comparative
AnalysisToday 1 Month 3 Months 1 Year 3 Years
Parrys Sugar Industries
4.95% 5.49% 6.85% 34.72% 93.41%
BSESmallcap
1.51% 11.66% 18.1%36.76% 66.24%
CNX NIFTYJUNIOR
1.01% 9.56% 10.89% 26.99% 105.01%
12/20/2011 3535 finencial accounting
-
8/2/2019 Saif Finance
36/40
LOGO12/20/2011 finencial accounting
Parrys Sugar Industries- KeyFundamentals
12/20/2011 3636 finencial accounting
-
8/2/2019 Saif Finance
37/40
LOGO12/20/2011 finencial accounting
Market Cap (Rs Cr.): 200
Latest Div. (%): 10.00
EPS - TTM (Rs): - 35.68
Div. Yield (%): N.A.
P/E Ratio (x): -2.67
Book Value / sh. (Rs) : -20.06
Face Value (Rs): 10.00
P/B Ratio (x): -4.9912/20/2011 37 37 finencial accounting
Industries
-
8/2/2019 Saif Finance
38/40
LOGO12/20/2011 finencial accounting
Industries-Shareholding
PatternNo. of Shares % Holding
Promoters 1.30Cr. 65.00%
Other Companies 0.49 Cr. 24.39%
General Public 0.16 Cr. 8.14%
12/20/2011 3838 finencial accounting
-
8/2/2019 Saif Finance
39/40
LOGO12/20/2011 finencial accounting
Industries-Financials
Q1 / 2011 Ann 2011
Total Income Cr. 78 418
EBIT Cr. -21 -18
PAT Cr. -35 -95
EPS (Rs.) -17.38 -47.43
12/20/2011 3939 finencial accounting
-
8/2/2019 Saif Finance
40/40
Click to edit Master subtitle style
Add your company slogan
Thank You !