Professional Documents
Culture Documents
Financial Performance and Budgeting
Financial Performance and Budgeting
SUBMITTED BY
G. PARDHA SARADHI
BCOM RR (FINANCIAL REPORTING)
Under Guidance of
Mr. V. RAMESH KUMAR, Asst. Manager (F&A),
Visakhapatnam Steel Plant
Mrs. M.Hema Latha, Lecturer in Commerce,
TSR & TBK DEGREE COLLEGE
Facilitated BY HRD Group
VISAKHAPATNAM.
Project Guide
Date:
Place: Visakhapatnam
EXTERNAL EXAMINER
2
STUDENT DECLARATION
Reg.No:-116134203017
3
PREFACE
The report has been divided into five chapters and the arrangements of
topics in various chapters have been grouped according to the analysis of the
subject.
4
ACKNOWLEDGEMENT
This project is a result of the hard work & sincere effort put by many hands. I
render my sincere thanks to Mr.O.R.M.RAO (sir), AssistantGeneral Manager
(HRD) and Mr.M.L.S.VARMA(sir), Assistant Manager (HRD),
Visakhapatnam Steel Plant for giving me this opportunity to do my project work
in Visakhapatnam steel plant.
I also wish to express my sincere thanks to all the staff members of VSP who
have directly or indirectly lend me a helping hand in completing my project
work.
(G.Pardha Saradhi)
5
INDEX PAGE
1 Introduction 7-11
6 Abbreviations 115
8 Bibliography 118
6
INTRODUCTION
Steel comprises one of the most important inputs in all sectors of
economy. Economy of any country depends on the strong base of the iron and
steel industry.
Keeping in view the important of steel the integrated steel plant with
foreign collaboration was setup in the public sector in the post independence
era. The growth of any organization depends on the overall performance such
as productions, marketing resources and financial performance of the
organization. The financial performance of the any organization reflects the
strength, weakness, opportunities and threats of the organization with respect to
profits earned, investment, sales, realization, turn over return on investment, net
worth of capital efficient management of financial resources and deliberate
analysis of financial results are pre requisite for success of an enterprise.
7
1.1 Introduction to Financial Analysis
To understand this, conceptual idea is not only sufficient but also it needs
a wide knowledge and understanding of the factors that are affecting them.
Especially VISAKHAPATNAM STEEL PLANT has emerged from loss to
profit making company.
Now, the study is all about analyzing, how this has been possible for a
company whose figures were budgeted to negative show finally ended with high
positively.
8
At most care was taken in preparing the budget relating to that period of
the year. As days passed on, we could see the development in all the sectors is
quite appreciable. Coming to our main topic, we need to analyze the factors of
the turnaround period (2003-2008) to get as idea of what a major company does
in upcoming the pressures from all sides. This study is also focuses on variances
shown in that period
The following points explain the nature of the financial statement analysis
in steel industries. The records are maintained on the boards of actual costs data.
The Study is based upon the part of Financial Performance that is been taken
into consideration i.e. Financial Statements and Analysis. The Study
predominantly aims at the turn around period (2003-08).
9
To know the current position of various assets, liabilities and results of
operation activities
.5 Methodology:
The information for the study has been obtained from two sources namely:
Primary Data
Secondary Data
1. Primary Data:
It is the information collects directly with out any reference. In tills study
it was mainly interviews with concerned officers and staff, either individually or
collectively, sum of the information has been verified or supplemented with
Personal observations.
The period of study that is 8 weeks was not enough to go in the detailed
aspects of the study.
India’s Steel Industry is more than a century old. Before the economic
reforms of the early 1990s the Indian steel industry was a predominantly
regulated one with the public sector dominating the industry.
Tata Steel was the only major private sector company involved the
production of steel in India. Sail and Tata Steel have traditionally been the
major steel producers of India. In 1992, the liberalization of the India economy
led tothe opening up of various industries including the steel industry. This led
to the increase in the number of producers, increased investments in the steel
industry and increased production capacity. Since 1990, more than Rs 19,000
crores (US$ 4470.58 million) has been invested in the steel industry of India.
India’s steel industry went through a rough phase between 1997 and 2001
when the overall global steel was facing a downturn and recovered after 2002.
The major factors that led to the revival of the steel industry in India after 2002
was the rise in global demand for steel and the domestic economic growth in
India
India has now emerged as the eighth largest producer of steel in the world
with a production capacity of 35million tones. Almost all varieties of steel is
now produced in India. India has also emerged as a net exporter of steel which
shows that Indian steel is being increasingly accepted in the global market.
The growth of the steel industry in India is also dependent, to a large extent, on
the level of consumption of steel in the domestic market. Steel consumption is
significant in housing and infrastructure. In recent years the surge in housing
industry of India has led to increase in the domestic demand for steel.
12
More than 3500 different varieties of steel are available in the steel
industry of India. These can however be classified into two broad categories-
Flat Products – Flat products include plates and hot rolled sheets such
as coils and sheets. Flat products are derived from slabs. One of the
major uses of steel plates is in ship building.
Long Products – Long products include bars, rods, wires, ropes and
piers. These are called long products due to their shapes. Long
products are made from billets and blooms. Long products are mostly
used in housing and construction and also in rail tracks.
13
The Major Steel and Related Companies in India:
14
Sl.No plant Collaboration capacity of Annual production
finished products
1 Rourkela steel plant West Germany 7,20,000 Tones
No new steel plant came up. The Hindustan Steel Ltd. Was born on 19 th January
1954 with the decision of setting up three plants each with one million tonne
input steel per year in at Rourkela, Bhilai and Durgapur; TISCO started its
expansion programming.
15
1956-1961: Second five year plan.
A bold decision was taken up to increase the ingot steel output India to 6
million tonnes per year & production at Rourkela, Bhilai and Durgapur steel
plant started.
During the third five year plan the three steel plants under HSL, TISCO &
HSCO were expanded as show, in January 1964 Bokaro steel plant came into
existence.
The entire expansion programme was actively executed during this period.
Licenses were given for setting up of many Mini-Steel plants and rolling
mills.
SAIL was formed during this period on 24th January, 1973. The total
installed capacity from 6 integrated plants was 106Mt.
The erstwhile Soviet Union agreed to help in setting up the Visakhapatnam steel
plant.
Work on Visakhapatnam steel plant was started with big bang and top
16
priority was accorded to start the plant.
Scheme for modernization of Bhilai Steel Plant, Rourkela, Durgapur,
TISCO were initiated.
The steel industry has a bright future as the union government has
announced to create infrastructure worth Rs 50 lakh crore in Visakhapatnam 17
steel plant.
Size of the India’s Steel Industry
The global demand for steel is at an all time high nowadays. Much of the
tremendous demand for steel around the world may be attributed to the
numerous construction projects that are going on around the world.
India has a lot of iron ores. This implies that India has a ready base for
producing sufficient amount of steel and the experts are also of the opinion that
the Indian steel industry would continue to grow in the coming years. In the
recent times the production of steel has gone up in the country from 17 million
tones in 1990 to 36 million tons in 2003.
The Indian steel industry is trying to reach the 66 million tones mark in
2011. The high levels of production would allow the Indian steel industry to
establish a stronghold on a number of areas like housing, construction, and
ground transportation. The special steel produced by the Indian steel industry is
supposed to be used in high end engineering industries like generation of power,
fertilizers and petrochemicals.
The fact that India is not a voracious consumer of steel like some of the
major economies like China and the United States of America means that India
would be able to use the surplus steel it produces for exporting to other
countries so that their demands are met. This would help the Indian steel
industry to be regarded as one of the most prominent steel industries if not the
leading one.
The two major aspects that are expected to play a significant role in the
growth of the steel industry in India are:–
Construction
Housing
Ground transportation
The Indian steel industry is among the upcoming industries of the world.
It has a number of iron ores, which means that it has plenty of resources from
which to draw its raw material. 20
The rate of production of steel in India has been going up at a steady rate
in the last few years. In the recent times Orissa and Jharkhand have been
identified as the potential steel destinations of India – the ones that would
provide the Indian steel industry with its necessary raw material. There are also
a number of steel companies in India like Tata and ArcelorMittal that are either
coming up or have established themselves as prominent forces in the world steel
scenario.
In the recent times a lot of foreign direct investment is being made in the
Indian steel industry. In fact the rate of investment is being made in the last few
years and, to a certain extent, this increase has been contributed to by the
growth potential of the steel industry of India that is thought of as being
impressive in the international steel circle.
21
3. Profile of Visakhapatnam steel plant
VSP has become the first integrated steel plant in the country to be
certified to all the three international standards for quality (ISO-9001) for
environment management (ISO-14001), for Occupational Health & Safety
(OHSAS-18001). The certificate covers quality system of all operational,
maintenance and service units besides purchase system, training and marketing
functions spreading over 4 regional marketing offices, 24 branch offices and
stock yard located all over the country.
22
Introduction:
Steel occupies the foremost place amongst the materials in use today and
pervades all walks of life. All the key discoveries of human genius – for
instance steam engine, railway means of communication and connection,
automobile, aero place and computer, are in one way or together with steel and
with its sagacious and multifarious application. Steel is a versatile material with
multitude of useful properties making it indispensable for furthering and
achieving continual growth of the economy – be it construction, manufacturing,
infrastructure or consumables. The level of steel consumption has long been
regarded as an index of industrialization and economic maturity attained by a
country. Keeping in view the importance of steel, the following integrated steel
plants with foreign collaboration were set up in the public sector in the post-
independence era:
Background:
With a view to give impetus to industrial growth and to meet the aspirations
of the people from Andhra Pradesh, Government of India decided to establish
integrated steel plant in public sector at Visakhapatnam (AP). The
announcement to this effect was made in the parliament on 17th April, 1970 by
the Prime Minister of India Smt.Indira Gandhi.
Seeds were thus sown for the construction of a modern & sophisticated steel
plant having annual capacity of 3.4 million tons of hot metal. An agreement was
signed between Government of India and the erstwhile USSR on June 12 th 1979
for setting up of an integrated steel plant to produce structural & long products
on the basis of detailed project report prepared by M/s M.N. Dustur& company.
A comprehensive received DPR jointly prepared by soviets & M/s Dustur&
company was submitted in Nov’ 1980 to Government of India.
It can be seem from the above table, during the year 2002-03, the company
turned around by earned a net profit of Rs 521 crores.
In the same year, it bagged the PRIME MINISTER TROPHY for its
excellent performance in the steel industry. In September 2003, RINL became a
DEBT FREE COMPANY.
Major Units:
Department Annual Capacity Units (3.0 MT Stage)
(‘000 T)
Steel Melt Shop 3,000 3 LD Convertors each of 133 Cu. Mtr. Volume and
six 4 strand bloom casters
Squares HP Naphthalene
Flats Benzene
Rounds Toluene
Re Bars Zylene
Vision:
Objectives:
Plan for
Core Values:
Commitment
Customer Satisfaction
Continuous Improvement
Quality Policy:
Support the purchase of energy efficient products and services and ensure
energy performance improvement in the design of new facilities as well
as up gradation of existing facilities.
HR Policy:
Customer Policy:
VSP will strive to meet more than the Customer needs and expectations
pertaining to Products, Quality, Value for Money and Satisfaction
VSP greatly values its relationship with Customers and would make
efforts at strengthening these relations for mutual benefit
VSP strive for enhancing value for the money and value the relationship
with Customers.
IT Policy:
RINL believes that the employees are its assets and strives to realize their
potential in full for mutual advantage. The human resource development of the
employee as a whole.
Man Power:
Man power as on 01-03-2014
Production Facilities:
The production facilities in the RINL are most modern amongst the steel
industry in the country. The know-how and the technology have been acquired
from different parts of the world from the reputed/established manufacturers.
7 meter coke ovens of RINL are the tallest so far built in the country.
Base Mix Yard for sinter plant introduced for the first time in the country
helps in excellent blending of the faced material to sinter machine and
production of consistent good quality sinter.
3200 cubic meter two blast furnaces i.e., Godavari and Krishna with bell 33
less top charging equipment and 100% cast house slag granulation, the
biggest to be setup in the country have done away either the conventional
bell charging system.
100% continuous costing of liquid steel into blooms resulted in lowest
losses and better quality of blooms.
RINL has sophisticated and latest features of automation of large polling
mills consisting of
Light and Medium Merchant Mill (LMMM) which include billet
and bar mill
Wire Road Mill (WRM)
Medium Merchant and Structure Mill (MMSM)
The operations of blast furnace, steel melting shop and rolling mills have
been entirely computerized to ensure consistent quality and efficient
performance.
Marketing Network:
VSP has a wide network of Regional Offices and Branch Offices spread
across the country for marketing of its products. There are 5 Regional Offices
and 23 Branch Offices. Stock Yards are attached to each of the Branches. These
are catering to the needs and expectations of the customers in various segments.
The details of Regional Offices and Branch Offices are brought out below:
Sources of Funds:
VSP raise its working capital from of 10 Bankers. The following are the
10 banks. Where funds for finance are raised.
Canara Bank
UCO Bank
Bank of Baroda
Andhra Bank
Allahabad Bank.
HSBC
"GREATEST CORPORATE
Recognition for Corporate
LEADERS OF INDIA 2014
Leaders
AWARD" TO SRI P
MADHUSUDAN, CMD- RINL
37
Corporate Vigilance Excellence Outstanding initiatives in
2014
Award 2013-14 vigilance arena
For effective
First prize of prestigious Indira
implementation of Official
Gandhi Rajbhasha Shield 2013
Language
Significant Achievement in CII
Overall Excellence in all
EXIM Bank Award for Business
activities of the company 2013
Excellence 2013
Cost Management Excellence
Award by Institute of Cost For excellence in Cost
2013
Accountants of India , New Management
Delhi
ICC Corporate Governance and For performance on
Sustainability Vision Award Sustainability and 2013
2013 Corporate Governance
National Vigilance Excellence 2013
. For eminent professionals
Award by Vigilance Study
in the field of Vigilance
Circle
CII-ITC Sustainability Award – For performance on 2013
2012 - ‘Strong commitment’ Sustainability
SWOT Analysis:
Strengths: 38
High commitment to achieve capacity levels.
Areas of excellence.
Economics of sales.
High expansion potential.
Strong commitment to conserve environment.
Weakness:
Share based.
Sizeable export markets.
Access to import sources.
Proximity to southern markets.
Increasing domestic demand due to thrust on infrastructure
development.
Threats:
Introduction:
The Financial Statements (or) Accounting reports contained the financial
information of an enterprise. These financial information is the basis for
financial planning, analysis and decision making. This financial information
also needs to predict, compare and evaluate the firm’s earning ability.
Definition
According to John N.Myer “The financial statements provide a summary
of the accounts of a business enterprise, the balance sheet reflecting the assets,
liabilities, and capital as on a certain date and the income statement showing the
results of operations during a certain period”.
The financial statements are great significance to owners, managers and
investors. The basic financial statements are:
• The income Statement.
• The Balance Sheet.
• A Statement of Retained earring.
• A Statement of Changes in financial position.
Income Statement:
The income statement also called as a Profit and Loss Account. The
earning capacity and potential of a firm are reflected by its profit and loss
account. The profit and loss account is a “score-board” of the firm’s
performance during a period of time. The generally accepted convention is to
show one year’s events in the profit and loss account.
Profit and loss account presents the summary of revenues, expenses and
net income or net loss of a firm. It serves as a measure of the firm’s profitability
Balance Sheet:
Balance sheet is the most significant financial statement. It indicates the
financial condition of an enterprise at particular movement of time. Balance 40
sheet contains information about resources and obligations of a business entity
about its owner’s interests in the business at a particular point of time.
In the language of accounting, balance sheet communicates information
about assets, liabilities and owners’ equity for a business firm as on a specific
date. It provides a snapshot of the financial position of the firm at the close of
the firm’s accounting period.
Statement of Retained Earnings:
The term retained earnings means the accumulated excess earnings over
losses and dividends. The balance shown by the income statement is transferred
to the balance sheet through this statement after making necessary
appropriations.
Statement of changes in financial position:
The balance sheet shows the financial condition of the business at a
particular movement of time while the income statement discloses the results of
operations of business over a period of time for better understanding of the
affairs of the business, it is essential to identify the movement of working
capital or cash in the statement of changes in financial position.
Recorded Facts:
The term ‘Recorded facts; refers to the data taken out from the accounting
records. The records are maintained on the basis of actual cost data. The
figures of various accounts such as cash in hand, cash at bank, bills receivables,
Sundry debtors, fixed assets are taken as per the figure recorded in the
accounting books.
Accounting Conversions:
Certain accounting converters are followed while preparing financial
statements. The conversion of valuating inventory at cost or market price,
whichever is lower, is followed. The valuing of assets at cost less depreciation
principle for balance sheet purposes statements comparable, simple and
realistic.
Postulates:
The accountants make certain assumption while making accounting
records. One of these assumptions is that the enterprise is treated as a going
concern. The other alternative to this postulate is that the concern is to be
liquidated the concern. So the assets are shows on a going concern basis.
Another important assumption is to presume that the value of money will
42
remain in the same in different periods.
Personal Judgments:
Even though certain standard accounting conversions are followed in
preparing financial statement but still personal judgment of the accountant plays
on important part.
Attractive:
The financial statements should be prepared in such a way that important
information is underlined so that it attracts the eye of the reader.
Comparability:
The results of financial analysis should be comparable. The financial
statements should be presented in such a way that they can be compared to the
previous year’s statements. Previous year’s figures in the balance sheet.
Brief:
43
If possible, the financial statements must be prepared in brief. The reader
will be able to form as idea about the figures.
Management:
The financial statements are useful for assessing the efficiency of
different cost centers. The management is able to decide the course of action to
be adopted in future.
Creditors:
The trade creditors are to be paid in a short period. The CRS will be
interested in current solvency of the concerns. The calculations of current ratio
and liquid ratio will enable the creditors to assess the current financial position
of the concerns in relation to their debts.
Investors:
The investors include both short-term and long term investors. They are
interested in the security of the principal amounts of loan and regular payments
by the concern. The investors will not only analyze the parent financial
position but will also study the future prospectus and expansion plans of the
concern. 44
Governments:
The financial statements are used assess tax liability of business
enterprises. The Government studies economic situation of the country from
these statements. These statements enable the government to find out whether
business is following various rules and regulations or not.
Trade Associations:
These associations provide service and protection to the members. They
may analyze the financial statements for the purpose of providing facilities to
these members. They may develop standard ratios and design uniform system
of accounts.
Stock Exchange:
The stock exchange deal in purchase and sale of securities of different
companies. The financial statements enable the stock broker to judge the
financial position of different concerns. The fixation of prices for securities etc.
is also based on the statements.
1. Historical cost:
The statements are prepared on the basis of historical cost. The values of
fixed assets are at their original cost less depreciation. The balance sheet value
are not shown the value of assets may be sold more over they do not reflect the
market value which is as important factor in determining the solvency of an
enterprise.
2. Personal Judgments:
In preparing financial statements certain items are left to the personal
Judgment of the accountant. If any accountant is not following accounting
principles correctly his judgment will give wrong picture
3. Conversion of Conservation:
Due to conversion of conservation the income statement may not disclose
true income of the business. This is due to ignorance of probable incomes and
accounting probable losses.
• Trend analysis
• Funds flow analysis
• Cash flow analysis
• Ratio analysis
• C.V.P. analysis
9. Ratio Analysis:
This is the most important tool available to financial analysts for their
work. All accounting ratios show relationship in mathematical terms between
two interrelated accounting figures. The figures have to be interrelated, because
no useful purpose will be served if ratios are calculated between two figures,
which are not at all related to each other.
49
FINANCIAL OVERVIEW:
The Indian steel sector has witnessed a turbulent steel demand in the FY 2012-
2013. However, RINL managed to post sales turnover of rs.13, 553Cr
(including sale of trail run production of rs.89.83 Cr). Sluggish market and
increased competition in long products market has dented the PAT severely by
bringing it down to rs. 353 cr.
50
5. DATA ANALYSIS AND INTERPRETATION
Balance Sheets of VSP Ltd. From 2013-14 to 2015
Source of Funds:Rs in Crores
As at
PARTICULARS 31.03.15 31.03.14 31.03.13
Equity And Liabilities
Shareholders’ Funds
Share Capital 5189.85 5739.85 6346.82
Reserve and Surplus 6404.08 6400.89 6130.50
CURRENT LIABILITIES
Short term borrowings 7444.89 3739.93 3658.44
Trade payables 600.60 829.93 737.95
Other current liabilities 6979.28 5484.05 2615.19
Short term provisions 34.61 157.65 173.10
Total 27860.13 24671.83 24652.52
ASSETS
NON CURRENT ASSETS
Fixed Assets
Tangible Assets 5305.41 4530.03 3787.07
Intangible Assets 51.33 2.75 2.74
Capital work-in-progress 11492.98 10669.47 9965.24
Intangible assets under development 2.57 30.11 22.20
16852.29 15232.36 13777.25
Non-Current Investments 362.53 362.53 362.58
Long term Loans & Advances 926.53 616.05 498.36
Other Non-Current Assets 81.32 60.23 36.58
CURRENT ASSETS
Inventories 5179.51 3863.04 3828.60
Trade Receivables 1035.43 803.65 1009.65
Cash &Bank balances 63.94 175.89 1625.02
Short term Loans and Advances 3259.83 3461.35 3417.75
Other Current Assets 98.75 96.73 96.73
Total 27860.13 24671.83 24652.52
51
Sundry Debtors
Inventories (Stock)
Miscellaneous Expenditure
Investments
Fixed Assets
LIABILITIES
Current Liabilities
Provisions
Secured Loans
Unsecured Loans
Share Capital
52
Interpretation:
• The fixed assets for the period of 2007-’08 3471.87 i.e., 22.27% &
2008-’09 is5874. i.e., 33.12%it has been increased &%
• The Total assets for the period of 2007-’08 15276.51 i.e., 100 &
2008-’09 is17733.48i.e., is 100% there is an increase of 2456.97
• The current liabilities for the period 2007-’08 i.e.1610.15 i.e., 10.54%&
2008-’09 is 2560.79i.e.,14 this has been increased by 4%
53
PARTICULARS 2011-12 2011-12 2012-13 2012-13
Rs. Crs. PERCENTAG Rs. Crs. PERCENTAG
E E
ASSETS:
Cash & Bank Balance 2068.34 9.57 1625.02 6.7
Expenditure
Profit & Loss Account 751 3.48 353 1.46
LIABILITIES
Current Liabilities 7221.28 32.82 10184 41.2
54
Interpretation:
The above diagram shows the Balance sheet of 2011-12 and 2012-13.
55
Common Size Balance Sheet of 2009-10 and 2010-11
PARTICULARS 2009-10 2009-10 2010-11 2010-11
Rs. Crs. PERCENTAGE Rs. Crs. PERCENTAGE
ASSETS:
Cash & Bank Balance 5415.54 29.23 1998.89 10.49
Miscellaneous Expenditure
Profit & Loss Account
Investments 0.25 0.001 361.60 1.89
LIABILITIES
Current Liabilities 2871.95 15.50 3279.43 17.16
56
50
45
40
35
30
25
20 2010
15 2011
10
5
0
e rs k) s ts ts ts s s s s ty s al
a lanc ebto (Stoc ance Asse men Asse bilitie vision Loan Loan iabili urplu Capit
B D s dv t st d ia Pro red red ax L & S are
ank ndry torie s & A urren Inve Fixe ent L u u T s Sh
B
& Su ven oan r C ur r Sec nsec red serve
sh In L e C U ffe e
Ca Ot
h De R
Interpretation:
• The fixed assets for the period of 2009-’10 8972.30 i.e., 48.43%&
2010-’11 is 11066.63 i.e., 59.20 % it has been increased 10.77%.
• The Total assets for the period of 2009-’10 18523.21 i.e., 100%&
2010-’11 is 19053.44 i.e., is 100%.
57
Common Size Balance Sheet of 2008-09 and 2009-10
PARTICULARS 2008-09 2008-09 2009-10 2009-10
Rs. Crs. PERCENTAG Rs. Crs. PERCENTAGE
E
ASSETS
Miscellaneous Expenditure
LIABILITIES
58
Interpretation:
• The fixed assets for the period of 2008-’09 5874.11 i.e., 33.%12 &
2009-’10 is 8972.30 i.e., 48.43 %it has been increased 12%
• The Total assets for the period of 2008-’09 17733.48 i.e., 100 &
2009-’10 is18523.21 i.e., is 100%
• The current liabilities for the period 2008-’09 2560.79 i.e., 14.44%&
2009-’10 is 2871.95 i.e.,15.50 this has been increased by 1.2
59
COMPARATIVE BALANCE SHEETS
Interpretation:
Expenditure
Profit & Loss Account 751 353 -398 -2.02
LIABILITIES
Current Liabilities 7221.28 10184 2962.72 8.38
61
30000
25000
20000
15000
Interpretation:
The above Diagram shows about Comparison of Balance sheets of 2011-12 and
2012-13
62
Comparative Balance Sheet of 2009-10 and 2010-11
PARTICULARS 2009-10 2010- Increase/Decrea Increase/Decre
Rs. Crs. 11 se ase
Rs. Rs. Crs. Percentage
Crs.
ASSETS:
Cash & Bank Balance 5415.54 1998.8 -3416.65 -63.08
9
Sundry Debtors 181.18 330.61 149.43 82.47
Inventories (Stock) 2451.52 3254.7 803.19 32.76
1
Loans & Advances 1365.02 1965.0 600.02 43.95
4
Other Current Assets 137.4 75.96 61.44 44.71
Miscellaneous Expenditure
Profit & Loss Account
Investments 0.25 1.60 1.35 500.4
Fixed Assets 8972.30 11066. 2094.33 23.34
63
Total Assets 18523.2 19053. 530.23 53023
1 44
LIABILITIES
Current Liabilities 2871.95 3279.4 399.48 13.90
3
Provisions 1435.89 1336.0 -99.83 -6.95
6
Secured Loans 407.28 274.89 -132.39 -32.50
Unsecured Loans 825.27 861.87 36.6 4.434
Deferred Tax Liability 97.82 79.97 -17.85 -18.247
Reserves & Surplus 5057.68 5401.9 344.22 6.805
0
Share Capital 7827.32 7827.3
2
Total Liabilities 18523 19053. 530.23 53023
44
63
2009-10 & 2010-11
600
500
400
300
200
100
0
-100
e rs k) s ts s s s s s s y s l
nc to oc ce se nt sse t litie on an an li t lu i ta
ala De b s (St van t As tme A b i visi d Lo d Lo iabi Surp Cap
B s ed a o L
nk ry rie Ad re n nve Li Pr cure cure Tax s & har
e
Ba und nto ns & Cur I Fix e nt e e d ve S
& S r r S s e r
sh ve Loa he r Cu Un ffe r se
Ca In Re
Ot De
Interpretation:
The cash and bank balance were decreased from 5415.54 (crores) to
1998.89 (crores) i.e. -3416.65 (crores) (-63.08%).It Indicates that the
VSP’S liquidity position decreasing.
64
Comparative Balance Sheet of 2008-09 and 2009-10:
Miscellaneous
Expenditure
Profit & Loss
Account
Investments 0.05 0.25 +0.2 +4.00
LIABILITIES
Current Liabilities 2560.79 2871.95 +311.16 +12.15
Liability
Reserves & Surplus 4592.59 5057.68 +465.09 +10.12
65
Interpretation:
The cash and bank balance were decreased from 6624.17 (crores) to
5415.54 (crores) i.e -1208.63(crores) (-18.24%).It Indicates that the
VSP'S liquidity position decreasing.
66
BUDGET
Introduction
Definition
Need of budget
Essentials of budget
Advantages of budget
Limitation of budget
Types of budget
Introduction:
67
Definition:
Need of budget:
To forecast and to plan for the future to avoid losses and maximize
profits i.e. to help in planning.
To bring about coordination’s between different function of an enterprise
i.e., to help in co-ordination.
To control actual actions by ensuring that actual are in tune with target
i.e., to help in controlling.
Essentials of budget:
68
Advantages of budget:
It formulates basic policies necessary to achieve organizational
objectives.
It forces all levels of management to participate in the process of
setting
and Fulfillment of targets.
It creates the feeling of co-operation and understanding between
different Departments of the business
It ensure optimum utilization of resources with a view to maximize
returns.
It highlights upon the in efficiency in the business and thus helps the
Management to take remedial actions.
Types of budget:
The Budgets are usually classified according to their nature. The following
are the types of budgets, which are commonly used.
1. Long-term budgets
2. Short-term budgets
3. Current budget
1. Operation Budgets
2. Financial Budgets
3. Master Budgets
1. Fixed budget
2. Flexible budget
1. Capital Expenditure
2. Revenue Expenditure
These budgets are generally for one or five Years and are in the form of
monetary terms. The consumer’s goods industries like sugar, cotton, textiles,
etc. use short-term budget.
3) Current Budget:
A. Sales Budget
B. Production Budget
D. Purchase Budget
F. Labour Budget
a. Cash Budget
(3)Master Budget: -
Various functional budgets are integrated into master budget. This budget is
71
The fixed budgets are prepared for a given level of activity, the budget is
prepared before the beginning of the financial year, if the financial year
starts in January then the budget will be prepared a month or two earlier, i.e.
November or December. The charge in expenditure arising out of the
anticipated changes will not be adjusted in the budget. There is a difference
of about twelve months in the budgeted and an actual figures. According to
I.C.W.A. London, "Fixed budget is a is designed to remain unchanged
irrespective of the level of activity actually attained".
Key factors:
The factor that sets a limit to the total activity is known as key factor
which influence budgets. It is also called limiting factor or governing factor
principal budget factor. For example, there may be a high demand for a
particular product but due to non-availability of the supply of raw materials,
production may have to be destructed and this factor is known as key factor.
Budget committee:
The responsibility for the preparation of budgets generally rests with the
budget committee, which includes the following executives:
Every organization prepares budgets so that it can plan for its future and
meet any unforeseen contingencies and Visakhapatnam. Steel plant is no
exception to this rule. In many organizations, the budgetary process is taken
up by any senior executive of finance department. Since Visakhapatnam 74
Steel Plant is a large organization it has a separate budget section in the
finance department, which takes care of the budgetary process.
c) Marketing Department:
d) Works Department:
Headed by Director (Operation), this is the life and flood of the company
as this department is responsible for manufacturing the various items.
i) Personnel Department:
76
Headed by Director (Personnel), this department is responsible for
maintaining employee records.
j) Commercial Department:
k) Project Division:
Headed by Director (Operation) this division is responsible for the
construction activity in the plant.
m) Training Department:
This department is responsible for providing on the job training and off
the job training for fresh recruits.
n) Finance Department:
Budget Manual:
A budget manual is defined as a document which sets out the
responsibilities of the persons engaged in the routine of and the forms and
records required for budgetary control Visakhapatnam Steel Plant also
77
has a well laid out budget manual which enlists the responsibilities of
different managers and Headed of Department of various budget centers.
Budget Committee:
A budget committee is a group of executives at various major functions
eg. Managing director, Works Manager, Production Manager, Sales
Manager, Accountant etc., in Visakhapatnam Steel Plant, the budget
committee consists of the Board at Directors, Chairman-cum-Managing
Director of Visakhapatnam Steel Plant acts as the chairman of the
committee.
Budget Period:
It refers to the period for which the budget is prepared and employed.
There is no fixed time for budget period. The length of the period
depends on.
Key Factor:
The factor, which sets a limit to the total activity, is known as the key
factor due to difficult and the high costs involved in the procurement of
raw materials and also due to less demand for the product.
Capital Budget 78
Operation Budget
Memorandum of understanding
Internal budget and External budget
Sustainability or Roll on plan
A) Capital Budget :
Capital Budget deals with the new schemes to be implemented during the
current year and also with the completion of schemes already
implemented. It is prepared and approved by Visakhapatnam Steel Plant
and sent to ministry of Finance to incorporate the projected capital
expenditure in the overallplanned expenditure of GOI.
Step – III The need of each of the 19 budget centers then presents the
budget for his center to CMD’s approval.
Step – IV After discussions with the head of each center with some
modification if necessary is approved.
Step –VI The master budget is then circulated to all the department.
Step – VII the budget at each budget center and the master budget are
reviewed frequently, sometimes even daily, using a
computerized monitoring system in case Administrative
Expenditure. Compilation of MOU Budget for the purpose
of incorporating the required financial parameters in the
MOU to be signed with the Ministry.
PURPOSE / SCOPE:
80
The following details / Reports are collected from the departments mentioned
below:
The data is collected from Works dept. and utilized for ascertaining the
production, Raw material consumption quantities and Stores, spares &
consumables, Power, Fuel & Water and Other Works related Expenses for the
year and Stocks at the end of the year. The Sales price report is collected from
marketing dept. and utilized for ascertaining the Sales values for the year and
Stocks values at the end of the year. Raw material prices report is collected
from MM dept. and utilized for ascertaining the Raw material consumption
values for the year. After making the necessary workings / adjustments, the
Budget along with required financial parameters are prepared for Approval of
RINL Corporate and for necessary inclusion in the MOU document with the
Ministry.
The approved MOU Budget along with financial parameters are maintained in
Yearly Budget Projection.
COLLECTION OF DATA:
The following details / Reports are collected from the departments mentioned
below:
The data is collected from Works dept. and utilized for ascertaining the
production, Raw material consumption quantities and Stores, spares &
consumables, Power, Fuel & Water and Other Works related Expenses for the
year and Stocks at the end of the year. The Sales price report is collected from
marketing dept. and utilized for ascertaining the Sales values for the year and
Stocks values at the end of the year. Raw material prices report is collected
from MM dept. and utilized for ascertaining the Raw material consumption
values for the year. After making the necessary workings / adjustments, the
Budget along with internal generations and other statements as required by
Ministry are prepared and put up for Approval of RINL Corporate.
Sustainability planning exercise, over the years has essentially served the
purpose of finalizing a comprehensive annual business plan in the company. 82
During 2009-10, the concept of Roll-on plan was introduced with a view to
dovetail long term goals in the company with the actions being considered in
the annual plan and roll-on the unfinished agenda to the subsequent year, after
adequate up dation. The approach has further been improvised for 2011-12
based on learning from previous iterations.
The exercise for Sustainability Plan 2011-12 and Roll-on plan till 2015-16
commenced with formation of Committee of Directors, followed by
presentations on overview of various aspects like the market scenario,
expansion plan, equipment health and modernization lanes, with a view to
sustain the Company’s performance with a thrust on growth over a period of
time. The deliberation of Committee of Directors comprising of Director
(Operations), Director (Projects), Director (Finance) and Director (Commercial)
commenced in October 2010 and certain key issues were identified, such as
Rising input costs, evident from prohibitively high rise in spot prices of coking
coal after flooding of North Australian minesCommissioning of expansion
facilities Exploring profitable markets for increasing output from plant, post
commissioningRedeployment , recruitment , incentives , outsourcing etc. in
view of commissioning of expansion units ,Ensuring timely progress of projects
related to modernization & revamps Specific inputs from Marketing, MM,
Projects and Works departments on the likely scenarios were deliberated by the
Committee. Challenging production plans were drawn up, considering the
transition phase of commissioning and thereby likely fluctuation in production
levels from expansion units during its stabilization and likely diversion of
utilities for some period initially from the existing plant, which is a normal
phenomenon for brown field expansion. Based on the production and marketing
plan, profitability scenarios were also developed and targets for 2011-12 along
with Roll-on plan till 2015-16, were arrived at. Functional / departmental heads 83
ADMINISTRATIVE BUDGET:
RINL also prepares Administrative Budget after obtaining the projections from
the Departments. For the purpose of the obtaining admn. Budget projects the
company has identified around 40 departments as Budget departments and
obtains the administration. Budget projects for the next year. Here
administrative. Budget is the nature of expenditure which can be controlled
within the limits allotted. After consolidation of all projects received from the
all the departments, the Budget section in charge will hold discussions with the
each of the Head of the departments on their administration. Requirements.
Accordingly the administration. Budget for all the departments are either
restricted barest minimum or last year level depends on its overall budgeted
profitability.
Once the consolidation and finalization with the HODs, the projects are
submitted to CMD for approval. After approval of the CMD the administration.
Budget allotted to each department account head wise posted in the
computerized system called Administration. Budget Monitoring System
(ABMS). User departments whenever they want to spend the allotted budget
supposed to draw a budget sheet form the system and enclose with the proposal
for spending. The approving authority can approve the expenditure only when
it is supported by the budget sheet. Once allotted budget is exhausted no more
budget sheets are generated from the system. And departments can spend
further.
84
In case of emergency and budget is exhausted, HOD should
approach Management through Budget section additional budget to meet
emergency. But he has to give sufficient explanation for the same.
PROCESSFORPREPRATIONOFMONTHLYWORKIN
GRESULTSIN RINL(VSP):
Introduction:
(i) Gross Sales: This item is derived directly from the data fed from
monthly NSR report given by the Branch sales A/cs.
(ii) Net Sales: This item also derived from the Data fed from Monthly
NSR report given by the branch Sales A/cs
(iii) Export Benefits; This item is derived based on the Export benefits
per ton and Export Quantities given by Export Sales Section. (Export
Benefit = Export benefit per ton X Qty Exported)
(iv) Interest on Term Deposit: This item is derived directly from data
given by the cash Section.
(v) Interest Others: This item is estimated based on previous year
actuals, However current year actuals to be compared and necessary 87
adjustments to be incorporated.
(vi) Miscellaneous Income: This item is estimated based on previous
year. However current year actuals to be compared and necessary
adjustments to be incorporated.
(vii) Stock accretion /depletion; Excess production over sales Qty is
accretion. If it is otherwise it is stock depletion. Accretion /depletion
quantities are valued at cost or NSR whichever is low.
(viii) Raw Material Consumption: Consumption quantities of various
Raw material are valued at weighted average prices of the same
consumption quantities includes Handling loss, Transit losses,
Moisture loss etc.
(ix) Stores & Consumables; This item is derived based on stores JV
details obtained from stores accounts. And also from General accounts
voucher details.
(x) Employees Remuneration & Benefits: This item is derived based on
Salary JV generated by pay section and some items under this
grouping are based on estimates based on previous year actual.
(xi) Power, Fuel &Water: This item is derived based on consumption
quantities given by DNW and PPM and pricing information given by
MM Department.
(xii) Repairs & Maintenance: This item is based on voucher data
obtained from General Accounts, Operation Bills, Works bills, Stores
Accounts etc. Some are estimated at previous year level.
(xiii) Other Expenses: This item is based on estimated contractual rates for
scrap processing quantities and some are on the basis of estimations at
previous year actual level.
(xiv) Adjustments: All the above items are subjective to revision
or adjustments based on realities and likely provision that may arise.
88
VISAKHAPATNAM STEEL PLANT (RINL)
Income
Gross Sales 10500.4 9860.87 10534.63
6 10410.63
Net Sales 8801.88 8853.98 8798.18 9496.50
Stock Accretion / (-) 22.01 415.35
Discretion 6.71 916.65
Miscellaneous Income 200.59 189.12 35.80
Interest Income 392.66 787.21
Total Income 9401.84 10746.96 9261.78 9838.68
Expenditure
89
Raw Material 4778.79 5858.19 5957.36 5535.11
Stores & Spares 513.00 501.23 498.30 466.48
Employees 1153.20 1399.74
Remuneration 957.00 1156.68
Power, Fuel & Water 361.62 340.31 429.20 408.27
Repair & Maintenance 140.00 149.81 142.00 142.13
Other Expenses 351.44 384.66 375.00 334.63
Total Expenditure 7101.85 8390.88 8555.06 8235.86
Gross Margin (net) 2300.00 2356.09 706.72 1602.82
Interest Expenses 35.50 89.03 60.00
Cash Profit(+)/Loss (-) 2264.50 2267.06 646.72 1524.82
Depreciation & DRE 306.41 240.46 245.00 277.17
Net Profit (+)/Loss(-)
Tax for
prv.yrs&Deffered Tax) 672.95 691.02
Net Profit (after Tax) 1285.14 1335.58 260.75 345.69
90
VISAKHAPATNAM STEEL PLANT (RINL)
Income:
Gross Sales 10500.00 11518.90 13606.53 14461.82
Net Sales 9410.67 10170.46 12048.67 12786.37
Stock Depletion 108.99 530.32 150.92 45.37
Export Benefits 13.32 12.48
Miscellaneous Income 94.2 89.38
Sale of Power 0.00 0.00
Total Income 9787.55 11238.34 12356.29 13147.71
Expenditure:
Raw Material 5861.82 7189.36 8210.50 8472.22
Stores, Spares 550.00 471.22 564.00 518.30
&Consummates
Employees Remuneration 1349.75 1272.95 1480.00 1466.67
Repair & Maintenance 225.00 145.18 270.00 168.48
Power, Fuel & Water 425.97 425.03 630.66 462.36
Other Expenses 375.00 397.02 400.74 499.96
Total Expenditure 8787.55 9815.70 11555.90 11531.72
91
Income:
Gross Sales 15000.47 13552.93 15751.22 13364.17
93
VARIANCE BETWEEN BUDGET AND ACTUALS FOR THE YEAR
Tax for
prv.yrs&Deffered
Tax) 672.95 691.02 18.07 18.07
Net Profit (after
Tax) 1285.14 1335.58 50.44 1455.62 1405.18
2010-2011(Rs. In Crores)
98
VARIANCE BETWEEN BUDGET AND ACTUALS FOR THE YEAR
2012-2013(Rs. In Crores)
Maintenance
Power, Fuel & 576.94 642.70 65.76
Water 65.76
Other Expenses 419.46 287.45 132.01 132.01
Total Expenditure 12229.12 10993.20 1235.92 1235.2
Gross Margin (net) 1275.35 1072.60 202.66 202.66
Interest Expenses 293.26 359.25 65.99 65.99
Cash Profit(+)/Loss 982.09 713.35
(-) 268.74 268.74
Depreciation & 595.03 186.88 408.15
DRE 408.15
Net Profit 387.06 526.47 139.41
(+)/Loss(-) 139.41
Income Tax 77.44 173.64 96.2
&FBT(incl Addl.
12000
10000
8000 2006-2007
6000 2007-2008
2008-2009
4000
2009-2010
2000
2010-2011
0
-2000
BUDGET ACTUALS VARIANCE FAVOUR... ADVERSE
GROSS SALES
12000
10000
8000 2006-2007
6000 2007-2008
2008-2009
4000
2009-2010
2000 2010-2011
0
BUDGET ACTUALS VARIANCE FAVOURABLE ADVERSE
TOTAL INCOME
Favorable
2012-2013
Variance 2011-2012
2009-2010
2008-2009
Actual
Budget
103
ADVERSE
FAVOURABLE 2010-2011
2009-2010
VARIANCE 2008-2009
2007-2008
ACTUALS 2006-2007
BUDGET
TOTAL EXPENDITURE
104
ADVERSE
FAVOURABLE
2010-2011
2009-2010
VARIANCE
2008-2009
ACTUALS 2007-2008
2006-2007
BUDGET
GROSS MARGIN
VARIANC
YEARS BUDGET ACTUALS E FAVOURABLE ADVERSE
2008-2009 35.50 89.03
2009-2010 60.00 78.00
2010-2011 209.50 164.44
2011-2012
2012-2013 293.26 359.25 65.99 65.99
105
INTEREST
ADVERSE
FAVOURABLE
2010-2011
2009-2010
VARIANCE
2008-2009
ACTUALS 2007-2008
2006-2007
BUDGET
106
ADVERSE
FAVOURABLE 2010-2011
2009-2010
VARIANCE 2008-2009
2007-2008
ACTUALS 2006-2007
BUDGET
CASHPROFIT
NET PROFIT
107
2500
2000 2006-2007
2007-2008
1500
2008-2009
1000 2009-2010
500 2010-2011
0
T LS CE LE SE
GE A N B E R
D T U IA RA V
BU AC R U AD
VA V O
FA
A. Income
3 Sale of power -- --
Firstly, for comparing the budgeted and actual figures Income and
Expenditure statement was taken. The Income and Expenditure statements were
taken from the period of 2006-07 to 2010-11.
109
2007-08 reveals more adverse conditions than the favorable conditions when
compared the actual with the budgeted figures, the export benefits have been
decreased than the budgeted reports so the income of the company have been
decreased and the expected miscellaneous income has also decreased as
compared to estimated. Like the previous year the employee remuneration is
also increased the unexpected expenses of the company are increased. The cost
of the raw material has been increased to that extent the expenses of the
company are also increased.
2008-09 statement reveals that when compared the actual and budgeted figures
there are equal and favorable and adverse conditions like decrease in gross
sales, net sales and export benefits etc. and increase in miscellaneous income
110
and total income etc. the employee remuneration has increased to the extent
than the expected so the expenses of the company are increased.
2009-10 statement reveals that when compared the actual and budgeted figures
there are favorable and adverse conditions like increase in gross sales, net sales
and miscellaneous income etc. and decrease in stock. The employee
remuneration has increased by RS247 crores over budgeted figure.
2010-11 statement reveals that when compared the actual and budgeted figures
there are equal and favorable and adverse conditions like decrease in gross
sales, net sales and export benefits etc. and increase in miscellaneous income
and total +income etc. the employee remuneration has increased to the extent
than the expected so the expenses of the company are increased.
111
6. ABBREVIATIONS
RINL Rashtriya Ispat Nigam limited.
HRD Human Resource Development
LMMM Light & Medium Merchant Mill
WRM Wire Rod Mill
MMSM Medium Merchant & Structure Mill
BF Blast Furnace
SP Sinter Plant
RM Rolling Mills
MT Management Trainee
SMS Steel Melting Shop
RMHP Raw Material Handling Plant
112
7.FINDINGS & SUGGESTIONS
Findings:
• The debt capital is less than the share capital so, it reveals that the
company in the high liquidity position.
• Working capital position of the company is in satisfactory position.
• Debt capital is less than the equity and it shows the economical
strength of the company.
• The analysis for the purpose of the investing in shares generally
concentrates on the return on equity of vsp, which is increasing;
therefore it is a good bet for investment subjected to availability of
shares.
• Finally total assets of the company increased by 16% as whole the
financial position is satisfied.
Suggestions:
113
• The present level of the cash is Rs.5415.54 crores, this can be used in
expansion II in order to maintain the current ratio i.e., between current assets
and current liabilities at the optimum level.
• The other main area where RINL has tremendous scope for improvement in
manufacturing value added products. This will result in better sales
realization and higher profits.
• Standardization of general stores material and spares will reduce the number
of items.
• The company should take proper steps to reduce the expenses and
thoroughly seek for maximum gains.
GLOSSARY:
Financial Management:
Scenario:
Proximity:
Nearness to something
Financial Statements:
8.BIBLIOGRAPHY
Financial management : I. M.pandey
Website: www.vizagsteel.com,
www.indianinfoline.com,
115