Parnamoy Dutta Roll No.

13 PGDM (IB)

Monnet Ispat & Energy Limited

1.

About Monnet Ispat & Energy Limited:

Balance Sheet Findings:

Schedules As On 31.3.2011 As On 31.3.2010

Particulars Sources Of Funds Shareholders' Funds a) Share Capital b) Subscription Against Warrants c) Reserves & Surplus Total Shareholders' Funds Loan Funds a) Secured Loans b) Unsecured Loans Total Loan Funds Deferred Tax Liability Total Application Of Funds Fixed Assets a) Gross Block b) Less Depreciation c) Net Block Capital Work In Progress Investments Current Assets, Loans and Advances a) Inventories b) Sundry Debtors c) Cash & Bank Balances d) Loans & Advances Less: Current Liabilities & Provisions a) Current Liabilities b) Provisions Net Current Assets Misc. Expenditure Foreign currency monetary Item translation Difference amount Total

1 2

643550484 0 20257805529 20901356013 19328739825 7389865655 26718605480 1412382096 49032343589

544785934 268825000 15916860397 16730471331 12509229901 2440605547 14949835448 1319332994 32999639773

3 4 5

6 14768678754 3831546879 10937131875 15127362951 26064494826 5500091128 3604252692 1897967789 6881100455 8534258318 20917579254 2372271669 1077549950 3449821619 17467757635 14391293879 3108123293 11283170586 7212131953 18495302539 5454038748 2188050912 1288661376 2052422993 5898310301 11427445582 1803037747 758317559 2561355306 8866090276

7 8 9 10 11

12 13

0 49032343589

184208212 32999639775

Page | 1

Understanding

Number of equity shares traded in the market increased as amalgamation of two companies M/s Mounteverest Trading & Investment Limited and M/s Monnet Power Limited took place

Page | 2

Understanding

The net reserves and surplus decreased Capital Redemption Reserve, Capital Reserve, Capital Reconstruction Reserve, Amalgamation Reserve and Balance transferred from P&L A/C decreased whereas Share Premium, General Reserve and Debenture Redemption Reserve increased marginally.

Understanding

Majority of the secured loans were from foreign financial institutions (ECBs) and it increased in the current fiscal year as well. Loans from banks showed a decrease in percentage as was loans against nonconvertible bonds.

Page | 3

Understanding

The major rise in this section was that of unsecured loans from banks which has higher interest rate. No FCCB's were issued in this fiscal year as well as unsecured loans from fully convertible bonds were less.

Understanding

The deffered tax liability increased in the present fiscal year which suggests that the business has to pay the amount to the government. Also the percentage increase has been low which suggests that the company has paid much of it taxes to the actual.

Page | 4

Schedule 6
Particulars Fixed Assets a) Gross Block b) Less Depreciation c) Net Block Capital Work In Progress Schedules 6 14768678754 3831546879 10937131875 15127362951 26064494826 14391293879 3108123293 11283170586 7212131953 18495302539 As On 31.3.2011 As On 31.3.2010 Percentage of Total (2011) Percentage of Total (2010) Increase / Decrease

53.15775857

56.04698313 decrease

Notes Particulars Acquired on As at 01.04.2010 Amalgamation 253688145 0 95003388 0 181077121 0 1567423853 0 12079238480 0 67014762 0 147848130 0 14391293879 0 13664534313 172801400 Additions

Gross Block Adjustments as at 31.03.2011 0 0 0 0 8689967 0 11006627 19696594 8082688 As at 31.03.2011 255098057 95003388 181274879 1647985505 12364380017 70207792 154729116 14768678754 14391293879

Land & Site Development Lease Hold Land (mining) Railway Siding Building Plant & Machinery Furnitures & Fixtures Vehicles Current Year Previuos Year

1409912 0 197758 80561652 293831504 3193030 17887613 397081469 562040854

Depreciation Upto the year 0 7217171 13902438 219735785 2801976790 12563740 52727368 3108123292 2395679916 Acquired on Amalgamation 0 0 0 0 0 0 0 0 1491494 Additions 0 1563321 8606415 53127524 657043735 4413030 14452796 739206821 716834340 Adjustments as at 31.03.2011 0 0 0 0 7192345 0 8590889 15783234 5882457

Net Block As at 31.03.2011 As at 31.03.2011 0 8780492 22508853 272863309 3451828180 16976770 58589275 3831546879 3108123293 255098057 86222896 158766026 1375122196 8912551837 53231022 96139841 10937131875 11283170586

Percentage of Total As at 31.03.2010 2011 253688145 2.33240359 87786217 0.78835015 167174683 1.45162395 1347688068 12.572969 9277261690 81.4889309 54451022 0.48670001 95120761 0.87902242 11283170586 11268854397

Percentage Increase of Total / 2010 Decrease 2.2483764 increase 0.77802792 increase 1.48162861 decrease 11.944232 increase 82.2221167 decrease 0.48258618 increase 0.8430322 increase

Understanding

Majority of the fixed assets are Plant & Machinery. Although as a percentage of total for the respective year it shows a decrease while the percentage increased in the case of Land, mining land, vehicles etc. SLM depreciation method is used majorly except for one plant where WDV method is followed. The total assets of the company increased but not as percentage of the total application of that years fund. The company might have focussed on other areas for application of its funds.

Page | 5

Understanding

The absolute value of unquoted equity shares in subsidiary companies increased as the company took shares of Chattel Construction, Chomal Exports, Monnet Daniel Coal Washeries and Monnet Enterprises PTE. The company was more interested in buying unquoted shares of other companies. In case of Non-convertible debentures the debenture with tata motor finance either got matured or was liquidated. Also several quoted investments in the form of mutual funds like Reliance growth fund, Prudential ICICI, DSP Meryll Lynch, DSMPL Balanced Fund, Uti Nifty Index etc were realised. The company also invested in Amtek India Ltd and Ashoke Layland Ltd. The capital contribution to Partnership firm also decreased in the year. The Company focussed on Equity shares through portfolio management schemes where the investment showed an increase.

Page | 6

Understanding

Inventories are evaluated by FIFO method. Raw materials constitute of the majority of the Inventories. The company streched its production. Finished and semifinished goods shows an increase which is good for the company to meets the demand.

Understanding

The doubtful debts decreased which is a good sign for the company as its debtors are responsible and will not cause much of a problem in the business.
Page | 7

Understanding

The cash and bank balances of the increase by a good margin thereby proving the good business. The company showed more trust in foreign banks owing to their competitve interest rates.

Understanding

Loans to subsidiary companies increased considerably. Also refundable amount of money lying with the excise deptt increased. The company also paid extra advance income tax for tax benefits. Other prepaid expenses also decreased.
Page | 8

Understanding

The current liabilities showed an overall increase as security deposits and interest accrued increased. Also the business owns to big industries and Capital projects due to which Current liabilities increased. Increase of current liability is not a good sign for the company. But the company has back-up cash and bank balances to support it.

Understanding

The company set aside a greater amount of provision for Tax by estimating it from its profits.The proposed dividend is more in absolute terms but its share in provision is less which means that company is reserving more for its liabilities towards the government.
Page | 9

 Profit And Loss Statement Findings:

Particulars Income Sales Less: Interdivision Transfers Less: Excise Duty on Sales Other Income Total Income Expenditure Material, Manufacturing & Others Less: Inter division transfers Increase/Decrease in Stocks Salaries,Wages & Amenities Repair & Maintenance Administrative, Selling & Other Exp Financial Charges Depreciation Total Expenditure Profit Before Tax Current Tax/Mat Payable Mat Credit Entitlement Deferred Tax Expense Income Tax Adjustment Total Tax Expenses Profit After Tax Balance as per last year Balance b/f on Amalgamation Profit available for appropiation Appropriations Transfer to general reserve Tranfer to debenture redemption reserve Dividend Proposed dividend equity shares Differential Dividend on equity shares Corporate Dividend Tax Total Appropiations Balance carried to balance sheet 14 Schedules As On 31.3.2011 As On 31.3.2010 20084155462 3135375696 16948779766 1218286484 15730493282 293217203 16023710485 13251081439 3135375696 10115705743 -436952935 746286380 119369656 688147319 437207331 738638106 12408401600 3615308885 722800000 -19125089 93049100 7008239 803732250 2811576635 8067514099 0 10879090734 282000000 315026053 321689035 25030355 52186004 995931447 9883159287 20379388488 4710607998 15668780490 861828216 14806952274 317501275 15124453549 13212906242 4710607998 8502298244 218960854 733031378 91789072 620835804 927884981 716655305 11811455638 3312997911 547400000 -123543793 179810846 18287055 621954108 2691043803 6036553393 116427216 8844024412 270000000 172048961 285876620 0 48584732 776510313 8067514099

15

16 17 18 19 20

Page | 10

Understanding

The income due to rent and interest increased. Profits on sale of investments and dividend received decreased drastically. This can be attributed lower performance of stocks in which the company invested.

Understanding

Lesser amount of raw material and power & fuel were consumed but as net profits increased we might say that the manufacturing efficiency of the plant increased

Page | 11

Understanding

The closing stock suggests that there is a increase of stocks in godowns of the company hence it suggests that there was positive growth in production process.

Understanding

The increasing number of employees owing to expansion led to an overall increase expenses on salaries,wages and greater emphasis was given to employee welfare

Page | 12

Understanding

The company put more emphasis on maintaining its machinery for efficient performance.

Page | 13

Understanding

Marketing constitutes majority of this type of expense. Auditors remuneration also increased during this fiscal year. Important to note that losses from partnership firm also reduced in the current Fiscal Year.

Understanding

Interest paid for loans is the major expense under this category. The total expense on this category reduced as all the expense in individual category reduced.

Page | 14