Professional Documents
Culture Documents
Submitted By
Mr. Nikesh Rewashankar Rawal
TO
Durgadevi Saraf Institute of Management Studies
AT
STUDENTSS DECLARTION
Place:
Date:
This is to certify that Mr. Nikesh Rewashankar Rawal has completed the Summer
Internship entitled LOANS AND ADVANCES MSME SECTOR with the The
TJSB Sahakari Bank Ltd. during May July 2016 under my guidance.
To the best of my knowledge the Report submitted by him is original; no part of
the report has been submitted for award of any other degree fellowship or other
similar titles or prizes.
Acknowledgment
I wish to express my deep sense of gratitude to The TJSB Sahakari Bank Ltd.
and in particular Mr. Ashok Satpute, Branch Manager for the timely guidance,
inspiration and encouragement in the conduct for my Summer Internship Project
work.
I take this opportunity to thanks Prof. Ravindra Raswalkar for her able guidance
and valuable suggestions, which helped me in completing the project work, in
time.
I take immense pleasure in thanking Dr. C. Babu, Director, Durgadevi Saraf
Institute of Management Studies, for having permitted me to carry out this project.
EXECUTIVE SUMMARY
Loans and advances in MSME sector have been selected for project report.
After discussing about various topic with Industry Mentor and with Faculty Mentor this topic has
been selected because scope and importance of this is more and its growing sector in India.
Getting more knowledge regarding of MSME and bank both at the same time.
Yes, this topic is covered under college syllabus under guidance of Prof. Raswalkar. Many inputs
is given by professor regarding banking structure and its important to an economy which can be
used in project report.
Other information has been provided by Faculty Mentor regarding MSME sector and report and
speeches.
The State-wise distribution of MSMEs show that more than 55% of these enterprises are in 6
States, namely, Uttar Pradesh, Maharashtra, Tamil Nadu, West Bengal, Andhra Pradesh and
Karnataka. Further, about 7% of MSMEs are owned by women and more than 94% of the
MSMEs are proprietorships or partnerships.
MSMEs in the country manufacture over 6,000 products. Some of the major subsectors in terms
of manufacturing output are food products (18.97%), textiles and readymade garments (14.05%),
basic metal (8.81%), chemical and chemical products (7.55%), metal products (7.52%),
machinery and equipments (6.35%), transport equipments (4.5%), rubber and plastic products
(3.9%), furniture (2.62%), paper and paper products (2.03%) and leather and leather products
(1.98%).
The importance and contribution of the SME sector to the economic growth and prosperity is
well established. Towards this, Government's policy initiatives like enactment of the Micro Small
and Medium Enterprises Development (MSMED) Act, 2006, pruning of reserved SSI list,
advising Financial Institutions to increase their flow of credit to the SME sector, are all
initiatives towards boosting entrepreneurship, investment and growth. Reservation of items for
exclusive manufacture in MSME sector statutorily provided for in the Industries (Development
and Regulation) Act, 1951, has been one of the important policy measures for promoting this
sector.
Unscheduled Bank
Rural Co-operative
Urban Co-operative
Banks
Banks
Single
Multi State
TJSB feels proud to acknowledge the growth of large number of successful industrialists, traders
and professionals who have grown leaps & bound due to timely assistance and support of the
Bank.
TJSB has set before a Visionary Growth Plan focusing all business strategies solely on creation
of Stakeholders value.
Technology Initiatives:
TJSB, a Techno-savvy Bank has implemented successfully the Core Banking Solution (CBS).
This has helped the Bank to migrate the Branches from being the processing centers to marketing
customer centric outfits. It will also extend the Banks reach to its customers by multiple delivery
channels such as ATM, Internet, Mobile etc. This has brought the Bank on par with the leading
Banks. Banks has network of 126 ATMs across Thane, Mumbai, Navi Mumbai, Nasik, Pune,
Satara, Aurangabad, Kolhapur, Nagpur, Latur, Gujarat, Goa & Kanrnataka & 2 offsite ATMs.
TJSB is the first Bank in Co-operative sector to install Cheque Depository Machines at branches
which are operational 24X7.
TJSB has put in place Real Time Gross Settlement System (RTGS) transactions. With Core
Banking Solution in place the Bank is Providing RTGS facility to all its customers.
TJSB has initiated process for strategic alliance with other Banks for the usage of their delivery
channels by which nearly 89000 ATMs will be available to Bank s customers across the country.
TJSB is first Bank In the country to introduce Automated Cheque Issuance Machine which
enable Customers to take Personalised Cheque Book 24 X 7.
TJSB has enabled Transactional feature in Internet Banking.
Business Process Re-engineering:
With the successful implementation of Core Banking Solution TJSB has initiated Business
Process
Re-engineering by establishing:
Bancassurance:
TJSB (License No. 1126801) is Corporate Agent for Max New York Life Insurance Co. Ltd. For
Life Insurance products and with The Oriental Insurance Co. Ltd. For General Insurance. TJSBs
bancassurance is recognized as one of the most successful bancassurance in the country.
Insurance is the subject matter of solicitation
Special Mention:
One of the very few co-operative banks to get AD1 license to deal in Foreign exchange
The Indian Bank Association (IBA) have accolade TJSB with TECHNOLOGY BANK OF
THE YEAR award in the Co-operative Banks category for FY 2009
TJSB has been awarded 1 st Prize for the Best Co-Operative Bank in Maharashtra by
Maharashtra State Urban Banks Federation Ltd.
for the F.Y.2004-2005.
TJSB has been awarded 1st Prize as Padmabhushan Vasantdada Patil Utkarsha Nagri
Sahakari Bank for the F.Y.2003-2004 from Kokan Region for the second time consecutively.
TJSB was recognized amongst top 5 Co-Operative banks in the country, during centenary
celebration of Co-Operative movement by Kalupur Commercial Co-Operative Bank Ltd.
METHODOLOGY
DATA
Manufacturing Enterprises
Services Enterprises
Machinery)
Rs. 25 lakhs
Rs. 5 crores
Rs. 10 crores
Machinery)
Rs. 10 lakhs
Rs. 2 crores
Rs. 5 crores
Micro
Small
Medium
The term village industries has been redefined in amended KVIC Act,1956 as any industry
located in a rural area which produces any goods or renders any services with or without the use
of power and in which the fixed capital investment per head of artisan or worker does not exceed
Rs. One lakh (Rs. One lakh and fifty thousand in case of village industry located in a hilly area)
or such other sum as may, by notification in the Official Gazette, be specified from time to time
by the Central Government.
Categories under priority sector
A) Agriculture
B) Micro & Small Enterprises
C) Education Loan
D) Housing Loan
E) Others
Target and sub target set under priority sector lending for UCBs are furnished below. Stipulation
regarding priority sector is not applicable to Salary Earner Bank.
Total Priority Sector
40% of ANBC or Credit Equivalent amount of Off balance Sheet Exposure
whichever is higher
Micro, Small & Medium Enterprises (MSME)
1. Advances to MSME sector will be reckoned in computing achievement under
the overall priority sector target of 40% of ANBC or Credit Equivalent
amount of Off balance sheet exposure whichever is higher.
2. 40% of total advances to MSME should go to Micro (manufacturing)
Enterprises having investment in Plant & Machinery upto Rs. 10 lakhs and
Micro (Services) Enterprises having investment in equipment up to Rs. 4
lakhs.
3. 20% of total advances to MSME sector should go to Micro (manufacturing )
Enterprises having investment in Plant & Machinery above Rs. 10 lacs up to
25 lakhs and Micro (services) Enterprises having investment in equipment
above Rs. 4 lakhs up to 10 lakhs.
4. The target for Micro Enterprises within the MSME segment will be computed
with references to the understanding credit to MSME as on preceding March
31st.
Finance to MSME
Direct Finance
Manufacturing Enterprises Loans to MSME engaged in manufacturing
or production of goods under MSMED Act 2006 are eligible for
industries.
Loans to producers in the decentralized sector viz artisans, village and
cottage industries
Name of Unit
Constitution
3
4
5
6
Location of Factory
Location of Head office
Name of Directors/ Partner
Nature of association with the applicant
7
8
9
10
A
B
C
D
E
F
G
H
11
Units
Date of Establishment
Nature of Activity
IRAC
Financial Position as on 31.03.10
(Amount in Rs. Lacs)
Sales/Income
Profit (After tax)
Tangible Net Worth
Deferred Liabilities (Debt)
Total Liabilities
Block Assets (Net)
Current Ratio
Debt Equity (TOL/TNW)
Detail of borrowing arrangements with
B
C
Credit Facilities
Conduct of account
When last renewed (if with our Bank)
5. Financials
a. Latest IT Return copies and Net Worth / Assets Liability statements of Applicant
and guarantors as on the latest date
b. Copies of the last three year Audited Balance Sheet, Profit & Loss Account,
Statement of Computation of income and IT return copies along with the Audited
report
c. Justification for the decrease / sudden increase in the sales
d. Provisional Profit and Loss account and Balance Sheet for current FY/ projection
for next years in case of application for new term loan in CMA format
e. Latest CA certified declaration for statutory dues paid
f. Sales achieved during the current year and estimation for the next year with
bifurcation of Local and Export sales if any
g. Copies of latest orders in hand and details w.r.t orders under negotiations/
expected
h. In case of reconstitution, financials viz. Profit and Loss Account and Balance
Sheet as on that date
6. Project Details
a. Details as to present manufacturing setup including infrastructure facilities such
as shed, power, Transport, Skilled/unskilled labour, arrangement for compliance
of environmental norms.
b. In case of requirement of new Term Loan
i. Total project Cost and Means of Finance
ii. Comments on production factors such as utilities, Manpower, raw material including
sources of raw material, marketing
iii. Project implementation schedule
c. In case of new/ expansion of existing activities, complete detail about project to
be provided including existing and proposed installed capacity and capacity
utilized
7. Detail of Collateral
a. Detail of collateral securities in the following format
Description of the Ownership details
property/ security
Location/ area in
Employed / free
Approx.
market value
sq. ft.
b. Copies of property papers stipulated as security for the advances to be taken on
record and Title Report from panel advocated to be obtained during the procedure
of credit appraisal
c. Latest valuation details of the property/ machinery from our panel valuer if any
done along with the copies thereof wherever applicable. Existing valuation report/
Market Value may be provided.
8. Others
a. Detail w.r.t noting of charges with RTO wherever necessary
b. Details w.r.t compliance of the Terms and conditions, pending conditions if any
and actions plans for compliance of the said terms and conditions [Existing
Clients]
Branch
SPECIAL SCHEMES
FACILITIES
Cash Credit Limit/Overdraft
FACILITIES
Letter of Credit
Limit
Bill Discounting
LC Bill Discounting
Pre Shipment Finance
Bank Guarantee
Buyers Credit
ELIGIBILITY
1. Who can borrow: Individuals, Proprietorship, Partnership, Pvt. Ltd. & Public Ltd.
Companies
2. Business units operating in transport business (passenger/goods) for minimum 2 years
3. Security: Hypothecation of Vehicles to be purchased
Micro Units Development & Refinance Agency Ltd. (MUDRA) is a new institution being set up
Government of India for development and refinancing activities relating micro units.The purpose
of MUDRA is to provide funding to the Non corporate Small Business Sector. MUDRAs basic
purpose is to fund the unfund by bring such units in formal financial system and extending
affordable credit to them.
Eligible sector/activities are as follow:
1. Land transport sector Purchase of transport vehicles for goods personal transport such
as auto rickshaw, small goods transport vehicles, 3 wheelers, e-rickshaw, passenger cars,
taxis etc.
2. Food products sector For activities such as papad making, achar making, jam/jelly
making, agriculture produce and preservation at rural level, sweet shop, small services
food stalls and day to day catering/canteen services, cold chain vehicles, cold storages,
ice making units, ice cream making units, biscuits, bread and bun making etc.
3. Community, social and personal services Activities such as saloons, beauty parlours,
gymnasium, boutiques, tailoring shops, dry cleaning, cycle and motorcycle repair shop,
DTP and photo copying facilitates, medicines shops, courier agents etc.
4. Textile product sector/activity Activities such as handloom, powerloon, chikan work,
zari and zardozi work, traditional embroidery and hand work, traditional embroidery,
traditional dyeing and printing, apparel design, knitting, cotton ginning, computerized
embroidery, stitching and other textile non garment products such as bags, vehicle
accessories, furnishing accessories etc.
In future, scheme would similarly be added for other sectors/activities as well.
The segment of such units mainly consists of non farm enterprises in manufacturing, trading and
services whose credits needs are below Rs. 10 lacs. Loans to be given to this segment for income
generation will be known as MUDRA loans under Pradhan Mantri Mudra Yojana (PMMY).
Category
Loan Amount
1
2
3
Shishu
Kishore
Tarun
In view of above, we are introducing a loan scheme under PMMY. The detail are listed below:
Name of the Scheme
Types of facility
Purpose
Eligibility
\Machinery\Furniture\Property.
Business Purpose
1. Individual
2. Other Proprietory concerns, Partnership
Firm, Pvt. Ltd., Ltd Cos., LLP, SHG, AOP,
Income Eligibility
BOI.
1. In case of Existing set up: Income sufficient
to take care of EMIs of applicants through
cash accruals.
2. In case of New set up: On projection basis
Age
acceptable to Bank.
Maximum up to 60 years. Deviation in age or
with co applicant acceptable to bank on case
Loan Limit:
to case basis.
Sr
Category
Loan Amount
No.
1
2
Shishu
Kishore
Tarun
to Rs. 5,00,000
Loans above Rs.
5,00,000 to Rs.
Rate of Interest
Prime Security
10,00,000
10.22% p.a.
Mortgage of property/ Hypothecation of
Machinery/stocks/Book debts etc.
Collateral Security
Review/Renewal
Repayment period
Guarantors
Margin
Processing fees
Legal Charges / Membership
Credit Assessment
Sanctioning Authority
Conduct of Account
review/renewal is necessary
Maximum 5 years including moratorium
Minimum One acceptable guarantor
Minimum 30%
0.25% + services tax
As per prevailing norms
As per prevailing norms
Regional Head
Satisfactory CIBIL report with prevailing
norms
Expenses to be borne by the applicant
For Clean Cash Credit Limit up to Rs. 5 lacs
Not applicable
For Cash Credit limit above Rs. 5 lacs
Monthly basis as per regular format
As per prevailing norms
Insurance of underlying assets with Bank
CASE STUDY
NAME OF APPLICANT : M/s XYZ
Branch :
Membership no:
A. PRESENT PROPOSAL :
To sanction renewal of Cash Credit Limit of Rs. 7 lacs against Stock & Book Debt @ 15.75%
p.a. (at par with PLR) with 40% margin for a period of one year.
B. PURPOSE OF FACILITIES SOUGHT: Working capital requirement
C. BRIEF BACKGROUND:
1. CONSTITUION : Proprietorship
2. ASSET CLASSIFICATION : Standard
3. ADDRESS
3.1 OFFICE (Leased) :
AGE
Mr. X
48
ANNUAL
INCOME
8.04
(Rs. in lacs)
NET
WORTH
21.08
MEMBRSHIP
NUMBER
764
9. POSITION OF ACCOUNT:
9.1 POSITION OF ACCOUNT OF THE FIRM:
(As on 01.03.2016)
Facility
Limit
O/S
O/D
ROI
7.00
6.98
-----
15.75%
TOTAL
DETAIL OF
COLLATERAL
7.00
6.98 ---FDR (CF/59/2) [Accrued Value]
FDR (CF/59/3) [Accrued Value]
CIBIL
Primary Security
Type
Value
Stock +
11.82
Debtors
Creditor (as
on
29.02.2016)
11.82
3.23
0.92
SECURITY
*
15.97
Total Exposure
7.00
18.86
25.86
(Rs. in lacs)
Total Securities
15.97
31.47
47.44
a.
Firm
b. Individual
TOTAL
%
228.14%
166.86%
183.45%
(Rs. in lacs)
TOTAL
AMOUNT OF
DEPOSIT
4.15
2.86
7.01
COLLATERAL
SECURITY
FREE
DEPOSIT
4.15
1.91
6.06
--0.95
0.95
(Rs. in lacs)
Credit
Debit
28.40
17.51
30.10
17.33
a) General Conduct: Satisfactory. Turnover in the account does not commensurate with the
sale during the year. Applicant is operating account with Deccan Merchant, Saraswat
Bank and Union Bank. Condition stipulated to close the account and carryout exclusive
banking with TJSB Bank.
B] DRAWING POWER:
i) Drawing Power as on 29.02.2016
Particular
Stock
Debtors up to 90
days
7.15
Debtors
6.50
Sub total (a)
13.65
Less Creditors
1.84
Sub Total (b)
11.81
Margin ( c ) = @ 40% of (b)
4.72
Drawing Power (b-c)
7.09
ii) Average Drawing Power: Rs.7.10 lacs (April 2015 to Feb 2016)
iii)Average Limit Utilized: Rs.6.68 lacs (April 2015 to Feb 2016)
iv)Date of Expiry: 31/12/2015 (Technical Renewal up to 31.03.2016)
12. TOTAL EARNING FROM CC ACCOUNT:
(Rs. in lacs)
Previous Year
(FY 2014-15)
i.
Interest
TOTAL
Current Year
(April 15 to Feb
16)
1.00
1.00
0.90
0.90
Place of Visit
Motilal Nagar No. 3,
M.G. Road, Goregaon
(East)
Amount
Due Date
Name of Insurer
6.00
17.00
28.06.2016
19.03.2029
Oriental Insurance
Co.
Date
Particular
Asset ID
200022731382
17. Reserve Bank of India/ Statutory Auditors/ Concurrent Auditors/ Internal Auditors
observations, if any. Steps taken by Branch for compliance of the same: Nil
18. BREIF FINANCIAL INDICATORS:
PARTICULARS
Tangible net worth
Debt/Equity ratio
TOL/TNW
Current ratio
Net Working Capital
Receivables ratio
Creditors turnover ratio
Net sales
% increase / decrease
Net profit
% to sales
Sales for the period April 15 to Dec 15
2012-13
(Final)
21.19
0.27:1
0.82:1
1.00:1
-0.02
55 Days
121 Days
28.34
11.84%
4.83
17.04%
2013-14
(ITR)
20.77
0.91:1
1.55:1
2.97:1
21.75
42 Days
124 Days
37.11
30.95%
3.95
10.64%
Rs. 34.22 lacs
2014-15
(ITR)
21.08
0.95:1
1.63:1
2.27:1
15.26
54 Days
143 Days
38.00
2.40%
4.80
12.63%
Amount
20.77
4.81
6.04
4.54
3.22
2.78
21.08
DEBT EQUITY RATIO: The Debt Equity ratio of the applicant has marginally
increased from 0.91:1 in 2013-14 to 0.95:1 due to personal loan availed by the applicant
during 2014-15. However ratio is well within the benchmark limit.
TOL / TNW: The ratio has marginally increased from 1.55:1 in 2013-14 to 1.63:1 in
2014-15. The outside liability has increased by 7.02% and tangible net worth has
increased by 1.49% considering unsecured loan of Rs. 2.48 lacs as quasi capital TOLQE/TOL+QE arrives at Rs. 1.35:1. However the ratio is well within the benchmark limit.
LIQUIDITY POSITION: The ratio has marginally reduced from 2.97:1 in 2013-14 to
2.27:1 in 2014-15. The net working capital has decreased from Rs. 21.75 lacs in 2013-14
to Rs. 15.26 lacs in 2014-15. This is due to increase in current liabilities by 8.59% as
compared to decrease in current assets by 16.88%.
The applicant does not maintain stocks they procure the same as and when required as
per the orders received and hence no stock reflects as on 31.03.2015
As per the market terms the applicant gets credit period of 90-130 days and hence it has
slightly increased to 143 days. As informed the same was paid in current financial year.
Debtor turnover ratio has increased from 43 days to 54 days. Applicant has reported that
generally debtors are allowed credit period of 60 to 75 days.
SALES & PROFITABILITY: Sale has slightly increased from Rs. 37.11 lacs in 201314 to Rs. 38.00 lacs which resembles growth of 2.40%. In current year applicant has
achieved sale of Rs. 34.22 lacs from April 2015 to Dec 2015 which on annualized basis
arrives at Rs. 45Sale has slightly increased from Rs. 37.11 lacs in 2013-14 to Rs. 38.00
lacs which resembles growth of 2.40%. In current year applicant has achieved sale of Rs.
34.22 lacs from April 2015 to Dec 2015 which on annualized basis arrives at Rs. 45.63
lacs.The net profit has increased from Rs. 3.95 lacs in 2014-15 due to decrease in cost of
sales. In 2014-15 applicant has received higher consultancy fees thus cost of material and
other construction costs has reduced resulting in reduction in costs of sales.
BRIEF ABOUT APPLICANT:
M/s XYZ is a proprietary concern of Mr. X. The firm was established in 2002
He has completed B.E. Construction from Shah & Anchor College of Engineering,
Mumbai in 1990 and Master in Construction Management from NICMAR, Mumbai in
1991, having a total experience of 21 years in this field.
After passing M.C.M he worked with Lokhandwala Construction as a Quality Control
Engineer for 3 years, out of which one year as Concrete Batching Plant Incharge.
For last 19 years he has been in field of Building Repairs, with special emphasis on
carrying out Structural Surveys, Scrutinizing bills & Project Monitoring. M/s XYZ has
been undertaking Consultancy Projects in central & western suburb for 10 years.
The major societies where project management consultancy (PMC) have been provided
are as follows:
Name of society
AB CHSL, Nahur
PRESENT REQUEST:
The applicant firm is presently enjoying Cash Credit Limit of Rs. 7.00 lacs against Stock & Book
Debts. Operations in the account are satisfactory.
The applicant firm is into business of civil consultancy and contracting of residential Cooperative Hsg. Societies industrial / commercial premises.
As informed by the applicant their business growing rapidly. Presently the firm is having
following Consultancy & Contracting work in hand under execution.
Name of Party
BR CHSL
GN CHSL
HIP CHSL
KS CHSL
NA CHSL
RA CHSL
ST CHSL
TOTAL
Charges in %
of total cost
3.00%
4.00%
5.00%
5.00%
4.00%
5.00%
3.00%
Charges
6.00
2.40
2.25
1.50
4.25
1.00
4.50
21.90
Name of party
NI CHSL
Mr. Y
Work Order
3.50
5.00
8.50
The applicant firm requires to offer Earnest Money Deposit (EMD) and Retentions which is
payable after Defect Liability period. This period is generally 1 monsoon or 2 monsoons after
completion of work. Amount locked is generally from 5% to 25% of contract value. Here the
consultancy receipts are correlated with Invoice of contractor and clause of retentions gets
involved.
Thus to purchase of raw material execution of orders in hand and also to meet day to day
operational expenses the applicant has requested for renewal of Cash Credit Limit of Rs. 7.00
lacs against Stock & Book Debts for one year.
Sale has slightly increased from Rs. 37.11 lacs in 2013-14 to Rs. 38.00 lacs in 2014-15 which
resemble growth of 2.40%. In current year applicant has achieved sale of Rs. 34.22 lacs from
April 2015 to Dec 2015 which on annualized basis arrives at Rs. 45.63 lacs.
MPBF based on the basis of annualized sales 20% of turnover of Rs. 45.63 lacs works out to Rs.
9.13 lacs. Applied CC limit of Rs. 7.00 lacs is within MPBF.
Amount
20.64
15.16
5.48
3.23
0.92
9.63
7.00
137.57%
Thus considering the increasing sale, adequate security coverage, we recommend to sanction
renewal of Cash Credit Limit of Rs. 7.00 lacs against Stock & Book Debt @ 15.75% p.a. (at par
with PLR) for a period of one year.
Sanctioning Authority:
Considering the total exposure of Rs. 7.00 lacs, the proposal falls within the delegated powers of
Chief Manager thus placed for sanction.
NMMRO RECOMMDATION:
To sanction renewal of Cash Credit Limit of Rs. 7.00 lacs against Stock & Book Debt @ 15.75%
p.a. (at par with PLR) with 40% margin for a period of one year.
Balance Sheet
Sr.
1
2
3
4
5
Particulars
CURRENT LIABILITIES
Short Term Borrowing
from TJSB
Short Term Borrowing
from Others
Sub Total (1+2)
Creditors (Trade)
Other Current Liabilities
Sub Total (3+4)
TOTAL CURRENT
LIABILITIES
TERM LIABILITIES
Term Loans from TJSB
2012-13
2013-14
(ITR)
2014-15
(ITR)
4.36
5.39
7.09
0.89
5.25
2.60
2.27
4.87
10.12
5.39
3.45
2.22
5.67
11.06
7.09
3.16
1.76
4.92
12.01
18.87
18.64
7
8
9
10
11
5.65
1.31
5.65
18.87
19.95
1.65
2.25
1.65
7.30
2.25
21.12
2.48
22.43
17.42
32.18
34.44
21.19
20.77
21.08
2.48
21.19
20.77
21.08
17
NET WORTH
Paid up Shares capital /
Partners Capital
General Reserves and Profit
& loss A/C
Revaluation Reserves
Sub Total (12 to 14)
Goodwill / Preliminary
Expenses
Tangible Net Worth (15-16)
.21.19
20.77
21.08
18
TOTAL LIABILITIES
38.61
52.95
55.52
0.54
0.70
1.73
4.24
5.32
10.10
4.31
27.80
32.83
5.59
19.95
27.27
10.00
10.00
10.00
1.39
8.39
19.78
1.13
7.73
18.86
1.02
7.00
18.02
12
13
14
15
16
19
20
21
22
23
24
25
CURRENT ASSETS
Cash & Bank Balances
Inventory
a)Raw Material
b)Stock-in-progress
c)Finished Goods
d)Consumable Spares
Debtors less than 6 month
Other Current Assets
TOTAL CURRENT
ASSETS [19 to 22]
FIXED ASSETS
GROSS BLOCK
a)Immovable
b)Plant & Machinery
c)Furniture & Fixtures
d)Others
Sub Total (a+b+c+d)
26
27
28
29
30
31
32
LESS: Deprecation
NET BLOCK (25-26)
19.78
18.86
18.02
OTHER NON-CURRENT
ASSETS (ONCA)
Investment in
Subsidiaries/associate
Debtors more than 6 months
Other non current Assets
TOTAL ONCA [28 to 30]
8.73
8.73
1.28
1.28
10.23
10.23
38.61
52.95
55.52
2012-13
2013-14
(ITR)
2014-15
(ITR)
20.34
8.00
28.34
24.84
12.27
37.11
20.84
17.16
38.00
28.34
37.11
38.00
7.86
10.18
8.05
14.78
0.51
6.33
TOTAL ASSETS
[23+27+31]
2
3
4
a
b
c
d
Particulars
GROSS SALES
Gross receipts
Professional Fees
Sub- Total
LESS: Excise Duty
NET SALES(1-2)
COST OF SALES
Raw material consumed
Indigeneous
Imported
Other spares
Power & fuel
Direct labour & salaries
2.98
e
f
g
1.73
1.54
1.32
12.57
26.50
16.21
12.57
26.50
16.21
COST OF SALES
12.57
26.50
16.21
5
6
10.01
22.58
5.69
32.19
16.17
32.38
OPERATING PROFIT
BEFORE INTEREST [3-6]
5.76
4.92
5.62
Interest
0.93
0.97
0.82
OPERATING PROFIT
AFTER INTEREST [7-8]
4.83
3.95
4.80
10
i)Other income
ii)Expenses
iii)NET OF OTHER
INCOME & OTHER
EXPENSES
11
PROFIT/LOSS BEFORE
TAX [9+10(iii)]
4.83
3.95
4.80
12
13
PROFIT/LOSS AFTER
TAX [11-12]
4.83
3.95
4.80
14
Dividend
15
RETAINED EARNING
[13-14]
4.83
3.95
4.80
2012-13
21.19
2013-14
(ITR)
20.77
2014-15
(ITR)
21.08
21.19
20.77
21.08
0.27
0.91
0.95
0.27
0.91
0.95
0.82
1.55
1.63
Ratio Analysis
Sr.
1
Particulars
TANGIBLE NET WORTH
(Considering investment in
associate concern)
TANGIBLE NET WORTH
(Without considering
investment in associate
concern)
DEBT / EQUITY RATIO
(Without considering
Unsecured Loans)
DEBT / EQUITY RATIO
(Considering Unsecured
Loans)
TOL / TNW
CURRENT RATIO
1.00
2.97
2.27
-0.02
21.75
15.26
ASSETS TURNOVER
RATIO
1.43
1.97
2.11
RECEVIABLE RATIO
54.61
42.39
53.69
10
CREDITOR TURNOVER
120.74
123.70
143.28
11
STOCK TURNOVER
12
-0.02
21.75
15.26
13
0.02
-21.75
-15.26
14
17
NET SALES
% increase / decrease
OPERATING PROFT
% to net sales
NET PROFIT
% to net sales
CASH ACCRUALS
28.34
11.84%
4.83
17.04%
4.83
17.04%
6.56
37.11
30.95%
3.95
10.64%
3.95
10.64%
5.49
38.00
2.40%
4.80
12.63%
4.80
12.63%
6.12
18
MPBF
5.39
7.09
1
2
18.83
34.09
37.50
4.87
10.12
13.96
5.67
11.06
28.42
4.92
12.01
32.58
4.71
8.71
5.25
8.52
23.03
5.39
9.38
25.49
7.09
15
16
3
4
5
6
7
8
(Rs. in crores)
Particular
Total Advances
Advances to Priority
Sector
Amount Advances to
MSME Sector
2014
4074.01
1667.92
2015
4408.47
1667.32
2016
4756.80
1785.61
1215.57
1110.33
1139.36
Advances
5000
4756.8
4800
4600
4408.47
4400
4200
4074.01
4000
3800
3600
2014
2015
2016
Advances
Priority Sector
1800
1785.61
1780
1760
1740
1720
1700
1680
1667.93
1667.32
2014
2015
1660
1640
1620
1600
Priority Sector
2016
MSME Sector
1240
1220
1215.57
1200
1180
1160
1139.36
1140
1110.33
1120
1100
1080
1060
1040
2014
2015
MSME Sector
RECOMMENDATIONS
2016
REFERENCES