1. Assets and Liabilities |
|
Year |
Asset(Lacs) |
Liabilities(Lacs) |
Net Worth(Lacs) |
Book Value |
D/E |
RONW |
Receiveable days |
TRADE Receivables |
FY13 |
40.68 |
40.63 |
0.05 |
0.5 |
812.6 |
3940.00% |
0 |
|
FY14 |
418.02 |
415.66 |
2.36 |
23.60 |
176.1 |
97.88% |
0 |
|
FY15 |
1082.99 |
1078.18 |
4.81 |
1.21 |
224.2 |
51.14% |
110 |
123.55 |
FY16 |
2096.7 |
2088.08 |
8.62 |
0.86 |
242.2 |
-25.87% |
177 |
497.73 |
FY17 |
3007.36 |
2947.68 |
59.68 |
5.97 |
49.4 |
85.54% |
283 |
1251.69 |
9MFY18 |
4022.41 |
2842.65 |
1179.76 |
19.66 |
2.41 |
2.33% |
270 |
1808.3 |
Post Issue |
|
|
1623.76 |
20 |
1.8 |
|
|
|
2. Profit n Loss Key Parameter
(i) The Reveune of the company in last 5 years ( FY13 to 9MFY18) is 3.3 Lacs, 10.08 lacs, 4.08 Cr, 10.26, 16.14 Cr and 7.71 Cr respectively.
(ii) The PAT of the company in last 5 years ( FY13 to 9MFY18) is 1.97 Lacs, 2.31 Lacs, 2.46 Lacs, -2.23 Lacs, 51.05 lacs and 27.45 Lacs respectively.
(iii) P/B(post issue)= 1 (at cutoff price of 20)
(iv) Annualized EPS(post issue)= .44
(v) Annualized P/E(post issue)= 45 at the cutoff price of 20
3. Cash Flow Statement(all figures in lacs) |
|
Particulars |
FY17 |
FY16 |
FY15 |
FY14 |
FY13 |
(i) Net Cash Generated from Operation |
-18.32 |
-92.14 |
251.47 |
341.44 |
-36.55 |
(ii) Net Cash Generated from Investment |
-141.05 |
-297.66 |
-315.86 |
-335.13 |
0 |
(iii) Net Cash Generated from Financing Activity |
65.45 |
463.85 |
85.79 |
0 |
-38.6 |
(iv) Total[ (i)+(ii)+(iii) ] |
-93.92 |
74.05 |
21.4 |
6.31 |
-75.15 |
Key Observations-
1.The Legal proceedings pending against the promoters which are related to
Civil, Criminal and tax related matter and the equivalent amount involved is approximately
69 Lacs. The Company total profit for FY17 was only 51 Lacs.
2.Promoter has changed his name from
Mukesh Kumar Mahawar to
Mukesh Manveer Singh vide Rajasthan Gazette dated July 27, 2017, but all the documents are on his erstwhile name. Further, there is a change in the date of birth of our Promoter.
No clarification has been given for such change of Name and DOB.
3.
No provision has been made in the restated financial statements on account of salary payable to Managing Director
@ Rs. 30,000/- p.m. w.e.f May 25, 2017. This shows that company is hiding its liabilities in the Balance Sheet.
4.The Promoters
Mr. Mukesh Manveer Singh holds
48, 07,624 No. of Shares at average price of
Rs.26.93 and the issue is priced at
Rs. 20, quite interesting. We hardly see issue price below the average price of acquisition of promoters.
5.The Company has single line of Management.
6.Almost all the Group Companies are in losses.
7.The Company cleverly reduced the
D/E ratio from
49 to
2.41 by “
conversion of Loan into Equity on Preferential Basis” by issuing
35, 66,579 no. of shares at a price of
Rs.32 to promoters itself. This has done intentionally by promoters to improve the balance sheet just before the IPO.
8.In
Asset and Balance sheet, if you look carefully the
Receivable days from FY16 to FY17 has increased from 177 to 283 days. This Clearly suggest company is selling their product on credit to their known company and falsely inflating sales figure before IPO. No company on earth can sustain long if they are doing business on credit for long and that too if their working Capital requirement is high as in case of Debock Sales.
Criminal cases are there against the promoters. Wow what a company. How can NSE and BSE allow such companies to come with an IPO to loot investor money.
Clear Avoid
Wow! What a company! They could not even cook up their books properly. The company suddenly in profit in a final year. Apply if you want to convert your 120000 into 10000.
This will repeat the story of U h Zaveri. Please avoid this at any cost.