Top Banner

of 16

A Fm Prestige

Apr 07, 2018

Download

Documents

Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
  • 8/3/2019 A Fm Prestige

    1/16

    Assignment on

    PRESTIGE ESTATES PROJECTS LIMITED

    Submitted by:

    Suparna Puthran

    (Roll No:17)

  • 8/3/2019 A Fm Prestige

    2/16

    PRESTIGE ESTATES PROJECTS LIMITED

    The Company commenced operations as a partnership firm constituted under the Indian

    Partnership Act, 1932 on April 1, 1986 under the name and style of Prestige Estates and

    Properties with its registered office at No. 6, Commercial Street, Bangalore 560 001. The

    partners of the firm were the Late S. Razack, Irfan Razack, Rezwan Razack and Sameera

    Noaman. The name of the firm was changed to Prestige Estates Projects by a supplementary

    deed of partnership dated May 12, 1997. The firm was registered as a private limited company

    under Part IX of the Companies Act, 1956, on June 4, 1997 with the name Prestige Estates

    Projects Private Limited and was allotted company identification number 08/22322/1997.

    Registered Office: Falcon House, No. 1, Main Guard Cross Road, Bangalore 560 001,

    Karnataka, India. Tel: (91 80) 2559 1080; Fax: (91 80) 2559 1945 Company Secretary and

    Compliance Officer: Lalitha Kini; Website: www.prestigeconstructions.com;

    Email:[email protected] .

    mailto:[email protected]:[email protected]:[email protected]:[email protected]
  • 8/3/2019 A Fm Prestige

    3/16

    LEAD MANAGERS

    BOOK RUNNING LEAD MANAGERS

    Enam Securities

    Private Limited

    801, DalamalTower Nariman

    Point Mumbai 400021 Maharashtra,

    India Tel: (91 22)

    6638 1800 Fax: (91

    22) 2284 6824

    Email:

    prestige.ipo@enam.

    com Investor

    Grievance Email:

    complaints@enam.

    com Website:www.enam.com

    Contact Person:Anurag Byas SEBI

    Registration No.:

    INM000006856

    J.P. Morgan India

    Private Limited

    J.P. Morgan TowerOff. C.S.T. Road

    Kalina, Santacruz -East Mumbai 400

    098 Maharashtra,

    India Tel: (91 22)

    6157 3000 Fax: (91

    22) 6157 3911

    Email:project_jpmf

    [email protected]

    om Investor

    Grievance

    Email:investorsmb.jpmipl@jpmorgan.

    com Website:www.jpmipl.com

    Contact Person:

    Anjan Agarwal

    SEBI Registration

    No.:INM000002970

    Kotak Mahindra

    Capital Company

    Limited FirstFloor, 229

    BakhtawarNariman Point,

    Mumbai 400 021

    Maharashtra, India

    Tel: (91 22) 6634

    1100 Fax: (91 22)

    2283 7517 Email:

    prestige.ipo@kota

    k.com Investor

    Grievance Email:

    [email protected] Website:

    www.kmcc.co.inContact Person:

    Chandrakanth

    Bhole SEBI

    Registration No.:

    INM000008704

    UBS Securities

    India Private

    Limited 2 NorthAvenue, Maker

    Maxity, Bandra -Kurla Complex,

    Bandra (E) Mumbai

    400 051

    Maharashtra, India

    Tel: (91 22) 6155

    6000 Fax: (91 22)

    6155 6292

    Email:prestigeconstr

    [email protected]

    m InvestorGrievance Email:

    [email protected]

    Website:www.ibb.u

    bs.com/corporates/in

    dianipo.com Contact

    Person: KishoreGam Taid SEBI

    Registration No.:

    INM000010809

    Link Intime IndiaPvt Limited C-13,

    Pannalal Silk MillsCompound, L.B.S.

    Marg Bhandup(West), Mumbai

    400 078

    Maharashtra, India

    Tel: (91 22) 2596

    0320 Fax: (91 22)

    2596 0329

    Email:pepl.ipo@lin

    kintime.co.in

    Website:www.linki

    ntime.co.in ContactPerson: Sachin

    Achar SEBIRegistration No:

    INR000004058

    Type of security: The type of security provided by Prestige Estate is Equity.

    Issue size: The issue size of the company is 57240698.

    Face value: The face value is Rs. 10.00

    Price band: The price band is between172-183

    Date of staring the book building process: 12th Oct 2010

    End date: 14th

    Oct 2010

    Issue Price: The issue price for Prestige Estate is Rs. 183

    Floor Price: The floor price for Prestige Estate is Rs. 172

  • 8/3/2019 A Fm Prestige

    4/16

    OBJECTS OF THE ISSUEThe Objects of the Issue are to:

    a) Finance our Ongoing Projects and Projects Under Development;

    b) Invest in our existing Subsidiaries which investment will be utilized for the construction anddevelopment of our commercial Ongoing Project, retail Ongoing and retail Projects Under

    Development undertaken by those Subsidiaries;c) Finance the acquisition of land;

    d) Repay certain loans of our Company; and

    e) General corporate purposes.

    Use of Net Proceeds:

    The utilization of the Net Proceeds of this Issue is as follows:

    S.No. Expenditure Items Total

    estimated

    cost

    Amounts

    deployed/utili

    zed as on

    September

    30, 2009*

    Balance to be

    deployed as

    on September

    30, 2009

    Amount up to

    which will be

    financed

    from Net

    Proceeds of

    the Issue

    Estimated

    Net Proceeds

    utilization as

    on March 31,

    2010 2011 2012

    1. Finance ourOngoing

    5,909.00

    1,150.58

    4,758.42 4,758.42 407.00 1,674.13 2,677.29

    Projects andProjects underDevelopment

    2. Invest in ourexisting

    Subsidiaries for theconstruction and

    development of

    projects

    4,436.09

    404.00 4,032.09 1,938.59 199.09 1,000.00 739.50

    3. Finance theacquisition of land

    296.25 82.40 213.85 213.85 75.00 100.00 38.85

    4. Repay certain loansof our Company

    2,800.00

    Nil Nil 2,800.00 750.00 2,050.00 Nil

    Means of Finance We intend to utilize the Net Proceeds of the Issue estimated at Rs. [] for

    financing the growth of our business. We propose to fund certain of our Ongoing Projects and

    Projects under Development completely from the Net Proceeds of the Issue. We also propose to

    fund three of our Subsidiaries for the purpose of undertaking the development of one of our

    commercial Ongoing Projects, one retail Ongoing Project and one retail Project Under

    Development. The funding of these projects is proposed to be made partly from the Net Proceedsof the Issue, partly from debt and partly from contributions to be made by our joint venture

    partners. We further propose to fund the acquisition of lands and repayment of loans from theNet Proceeds of the Issue. Our fund requirements and deployment of the Net Proceeds of the

    Issue is based on internal management appraisals and estimates. These are based on current

    conditions and are subject to change in light of changes in external circumstances or costs, or inother financial condition, business or strategy. In case of variations in the actual utilization of

    funds earmarked for the purposes set forth above, increased fund requirements for a particular

  • 8/3/2019 A Fm Prestige

    5/16

    purpose may be financed by surplus funds, if any, available in respect of the other purposes for

    which funds are being raised in this Issue. If surplus funds are unavailable, the required financingwill be through our internal accruals through cash flow from our operations, advances received

    from customers and/or debt, as required.

    We operate in highly competitive and dynamic market conditions and may have to revise our

    estimates from time to time on account of new projects, modifications in existing or planneddevelopments, the initiatives we may pursue including any industry consolidation initiatives,

    such as potential acquisition opportunities etc. Consequently, our fund requirements may also

    change accordingly. Any such change in our plans may require 36 rescheduling of ourexpenditure programs, starting projects which are not currently planned, discontinuing projects

    currently planned and an increase or decrease in the expenditure for a particular project or land

    acquisition in relation to current plans, at the discretion of the management of the Company. Incase of any shortfall or cost overruns, we intend to meet our estimated expenditure from our cash

    flow from operations and/or debt.

    Details of the Objects

    Finance our Ongoing Projects and Projects under Development

    We are currently engaged, among others, in the construction and development of various

    residential, commercial, hospitality and retail projects. We intend to utilize the Net Proceeds of

    the Issue for three residential projects and one commercial project as part of our Ongoing

    Projects and Projects under Development. We propose to utilize Rs. 4,758.42 million from the

    Net Proceeds to finance the above projects, as follows:

    S. No Project

    Name

    City

    Developabl

    e Area

    Year in

    which the

    project

    commenced

    /will

    commence

    Estimated

    year of

    completion

    Estimated

    constructio

    n and

    developme

    nt costs

    Amounts

    deployed as

    on

    September

    30, 2009 for

    constructio

    n and

    developme

    nt*

    Utilization

    of Net

    Proceeds

    towards

    constructio

    n and

    developme

    nt cost

    1. Prestige

    Neptunes

    CourtyardCochin

    1,080,156 2007 2010 1,735.90 1,025.68 710.22

    2. Prestige

    White

    Meadows 1

    1,031,860 2010 2013 2,306.60 91.59 2,215.01

    3. Prestige

    RoyalWoodsHyderabad

    649,999 2010 2013 1,462.50 20.22 1,442.28

    4. PrestigeKhodayTowersBangalore

    259,417 2009 2011 404.00 13.09 390.91

    Total 5,909.00 1,150.58 4,758.42

  • 8/3/2019 A Fm Prestige

    6/16

    Prestige Neptunes Courtyard

    Our Company has ownership rights over land measuring approximately five acres in Cochin,

    Kerala, having acquired the same from Goshree Islands Development Authority through a sale

    deed dated March 31, 2005, on which we are developing one of our residential Ongoing Projects

    Prestige Neptunes Courtyard. The total Developable Area for the project is 1,080,156 sq. ft. Theestimated schedule for deployment of Rs. 710.22 million is as follows:

    Total construction

    development costs

    Amounts deployed as on

    September 30, 2009*

    Amount to be financed

    from Net Proceeds

    Estimated schedule for

    deployment of Net

    Proceeds

    March 31, 2010 March 31, 2011 March 31, 2012

    1,735.90 1,025.68 710.22 300.00 410.22 Nil

    The particulars of the break up of the construction and development costs related to Prestige

    Neptunes Courtyard are as follows:

    S. No. Particulars Total Cost

    1. Structural Work 911.00

    2. Finishing 322.00

    3. Ancillary Services including lifts,firefighting, lighting, sanitation,

    electrical, plumbing etc.

    394.00

    4. Consultancy/Architectural Charges 32.85

    5. Interior and Other Works 19.70

    6. Miscellaneous 56.35

    Total 1,735.90

    Prestige White Meadows I:

    Our Company has ownership rights over land measuring approximately 9.16 acres in Whitefield,

    Bangalore, having acquired the property through various registered sale deeds dated February 14,2006 (two deeds), February 18, 2006, August 30, 2006 and November 14, 2006. On this land, we

    are undertaking one of our residential Project Under Development, Prestige White Meadows I.

    The total Developable Area of the project is 1,031,860 sq. ft. The estimated schedule for

    deployment of Rs. 2,215.01 million is as follows:

    Total construction

    development costs

    Amounts deployed as on

    September 30, 2009*

    Amount to be financed

    from Net Proceeds

    Estimated schedule for

    deployment of Net

    Proceeds

    March 31, 2010 March 31, 2011 March 31, 2012

    2,306.60 91.59 2,215.01 Nil 672.00 1,543.01

  • 8/3/2019 A Fm Prestige

    7/16

    The particulars of the break up of the construction and development costs related to White

    Meadows I are as follows:

    S. No. Particulars Total Cost

    1. Structural Work 1,356.65

    2. Finishing 406.39

    3. Ancillary services including lifts,firefighting, lighting, sanitation,

    electrical, plumbing etc.

    434.19

    4. Consultancy/Architectural Charges 67.72

    5. Interior and Other Works 27.02

    6. Miscellaneous 14.63

    Total 2,306.60

    Prestige Royal Woods

    We have, through a joint development agreement dated July 27, 2007 with Bilquis Hussain

    acquired development rights over land measuring 24.43 acres in Hyderabad, Andhra Pradesh, on

    which, we propose to develop residential apartments. In terms of the agreement, we are entitledto 50.0% of the constructed area in the project. The total Developable Area for the project is

    649,999 sq. ft. The estimated schedule for deployment of Rs. 1,442.28 million is as follows:

    Total construction

    development costs

    Amounts deployed as on

    September 30, 2009*

    Amount to be financed

    from Net Proceeds

    Estimated schedule for

    deployment of Net

    Proceeds

    March 31, 2010 March 31, 2011 March 31, 2012

    1,462.50 20.22 1,442.28 23.00 285.00 1,134.28

    The particulars of the break up of the construction and development costs related to PrestigeRoyal Woods are as follows:

    S. No. Particulars Total Cost

    1. Structural Work 665.57

    2. Finishing 263.59

    3. Ancillary Services including lifts,firefighting, lighting, sanitation,

    electrical, plumbing etc.

    245.72

    4. Consultancy/Architectural Charges 36.80

    5. Interior and Other Works 102.68

    6. Miscellaneous 148.14

    Total 1,462.50

    Prestige Khoday Towers

    Our Company has acquired development rights over land measuring 1.38 acres in Bangalore,

    Karnataka from Ramchandra and others under an agreement dated April 19, 2006, over which

    we are undertaking one of our commercial Ongoing Projects Prestige Khoday Towers. In termsof the Agreement we are entitled to 48.53 % of the constructed area in the project. The total

    Developable Area for the project is 259,417 sq. ft. The estimated schedule for deployment of Rs.

    390.91 million is as follows:

  • 8/3/2019 A Fm Prestige

    8/16

    Total construction

    development costs

    Amounts deployed as on

    September 30, 2009*

    Amount to be financed

    from Net Proceeds

    Estimated schedule for

    deployment of Net

    Proceeds

    March 31, 2010 March 31, 2011 March 31, 2012

    404.00 13.09 390.91 84.00 306.91 Nil

    The particulars of the break up of the construction and development costs related to PrestigeKhoday Towers are as follows:

    S. No. Particulars Total Cost

    1. Structural Work 251.93

    2. Finishing 60.26

    3. Ancillary Services including lifts,firefighting, lighting, sanitation,

    electrical, plumbing etc.

    49.02

    4. Consultancy/ArchitecturalCharges

    6.43

    5. Interior and Other Works 12.85

    6. Miscellaneous 23.51

    Total 404.00

    Means of FinanceWe propose to finance the balance construction and development costs to be incurred for the

    projects from the Net Proceeds of this Issue.Investment in our existing Subsidiaries for theconstruction and development of projects We are currently engaged, among others, in the

    construction and development of one commercial and two retail projects as part of our Ongoing

    Projects and Projects Under Development through our Subsidiaries Prestige Construction

    Ventures Private Limited, Prestige Mangalore Retail Ventures Private Limited and Prestige

    Shantiniketan Leisures Private Limited respectively. We intend to utilize the proceeds of the NetProceeds of the Issue to invest in our Subsidiaries which investment will be utilized for the

    construction and development costs of the projects. We propose to utilize Rs. 1,938.59 millionfrom the Net Proceeds to finance the above projects, as follows:

    S. No Particulars Total Amount to be utilized from

    Net Proceeds

    1. Prestige Construction VenturesPrivate Limited

    258.05

    Construction of our commercial Ongoing Project Prestige Polygon

    2. Prestige Mangalore Retail VenturesPrivate Limited

    341.04

    Construction of our retail Ongoing ProjectForum Mall, Mangalore

    3. Prestige Shantiniketan LeisuresPrivate Limited 1,339.50

    Construction of our retail Projects Under Development

    Total 1,938.59

  • 8/3/2019 A Fm Prestige

    9/16

    MANAGEMENT

    Board of Directors Under our Articles of Association, we are required to have not less than

    three and not more than 12 directors. We currently have six directors on our Board. The

    following table sets forth details regarding our Board of Directors:

    S. No. Name, Fathers Name,

    Designation, DIN, Residential

    Address, Occupation, Term

    Nationality Age

    (years)

    Other Directorships/

    Proprietorships/Partnerships/Trusts

    1.

    Irfan Razack (S/o. Late S.Razack) Chairman and

    Managing DirectorDIN:00209022 21/22-33, Craig ParkLayout M.G. Road, Bangalore560 001 Karnataka, India

    Business Term: Appointed onOctober 20, 2009 for a term offive years

    Indian 56 Companies1. Babji Realtors Private Limited

    2. CapitaRetail Prestige MallManagement Private Limited3. Cessna Garden Developers PrivateLimited

    4. Dollars Constructions & EngineersPrivate Limited5. Exora Business Parks Private Limited

    6. ICBI (India) Private Limited

    7. Kandid Marketing Services PrivateLimited

    8. Northland Holding Company PrivateLimited9. Prestige Builders & Developers

    Private Limited10. Prestige Garden ConstructionsPrivate Limited11. Prestige Amusements Private

    Limited12. Prestige Bidadi Holdings PrivateLimited13. Prestige Construction Ventures

    Private Limited14. Prestige Fashions Private Limited

    15. Prestige Garden Estates PrivateLimited

    16. Prestige Garden Resorts PrivateLimited17. Prestige Golf Resorts PrivateLimited

    18. Prestige Leisure Resorts PrivateLimited19. Prestige Mangalore Retail VenturesPrivate Limited

    20. Prestige Mysore Retail VenturesPrivate Limited21. Prestige Projects Private Limited

    22. Prestige Shantiniketan LeisuresPrivate Limited

  • 8/3/2019 A Fm Prestige

    10/16

    S. No. Name, Fathers Name,

    Designation, DIN,

    Residential Address,

    Occupation, Term

    Nationality Age

    (years)

    Other Directorships/

    Proprietorships/Partnerships/Trusts

    23. Prestige Valley View Estates Private Limited24. Prestige Whitefield Investment And Developers

    Private Limited25. Team United Engineers (India) Private Limited26. Thomsun Realtors Private Limited27. Valdel Xtent Outsourcing Solutions Private

    Limited28. West Palm Developments Private Limited

    Partnership Firms

    1. Albert Properties

    2. Bannerghatta Properties3. Brunton Developers4. Castlewood Investments

    5. Colonial Estates6. Cunningham Investments

    7. Daffodil Investments8. Eden Investments9. Eureka Investments

    10. Fifth Avenue11. Hitech Properties12. Morph13. Prestige Constructions

    14. Prestige Globe Estates15. Prestige Interiors16. Prestige KRPL Tech Park17. Prestige Notting Hill Investments

    18. Prestige Ozone Properties19. Prestige Property Management & Services20. Prestige Realty Ventures21. Prestige Whitefield Developers

    22. P.H.R. Developers23. Silverline Estates24. United Agencies25. Xtasy Investments

    Trusts1. Educate India Foundation2. India Learning Foundation

    3. Razack Sattar Family Trust4. Educate India Trust5. Prestige Foundation

    2.

    Rezwan Razack (S/o. LateS. Razack)Joint Managing

    Director

    Indian 54 Companies1. CapitaRetail Prestige Mall Management PrivateLimited

    2. Cessna Garden Developers

  • 8/3/2019 A Fm Prestige

    11/16

    S.

    No.

    Name, Fathers Name,

    Designation, DIN, Residential

    Address, Occupation, Term

    Nationality Age

    (years)

    Other Directorships/

    Proprietorships/Partnerships/Trusts

    DIN: 00209060 Burnside, No 12,Magrath Road Bangalore 560 025,

    Karnataka, IndiaBusiness Term:Appointed on October 20, 2009

    for a term of five years

    Private Limited3. Dollars Constructions & Engineers PrivateLimited

    4. Exora Business Parks Private Limited5. ICBI (India) Private Limited6. Kandid Marketing Services Private Limited7. Northland Holding Company Private

    Limited8. Prestige Builders & Developers PrivateLimited9. Prestige Garden Constructions Private

    Limited

    10. Prestige Amusements Private Limited11. Prestige Bidadi Holdings Private Limited12. Prestige Construction Ventures Private

    Limited13. Prestige Fashions Private Limited

    14. Prestige Garden Estates Private Limited15. Prestige Garden Resorts Private Limited16. Prestige Golf Resorts Private Limited

    17. Prestige Leisure Resorts Private Limited18. Prestige Mangalore Retail VenturesPrivate Limited19. Prestige Mysore Retail Ventures Private

    Limited20. Prestige Projects Private Limited21. Prestige Shantiniketan Leisures PrivateLimited

    22. Prestige Valley View Estates PrivateLimited23. Prestige Whitefield Investment &Developers Private Limited

    24. Team United Engineers (India) PrivateLimited25. Valdel Xtent Outsourcing SolutionsPrivate Limited

    26. West Palm Developments Private Limited

    Partnership Firms1. 23 Carat

    2. Albert Properties3. Bannerghatta Properties4. Brunton Developers

  • 8/3/2019 A Fm Prestige

    12/16

    S. No. Name, Fathers Name,

    Designation, DIN, Residential

    Address, Occupation, Term

    Nationality Age

    (years)

    Other Directorships/

    Proprietorships/Partnerships/Trusts

    5. Castlewood Investments6. Colonial Estates7. Cunningham Investments

    8. Daffodil Investments9. Eden Investments and Estates10. Eureka Investments11. Fifth Avenue

    12. Hitech Properties13. Morph14. P.H.R. Developers15. Prestige Constructions

    16. Prestige Globe Estates

    17. Prestige Interiors18. Prestige KRPL Tech Park19. Prestige Notting Hill Investments

    20. Prestige Ozone Properties21. Prestige Property Management &

    Services22. Prestige Whitefield Developers23. Silverline Estates

    24. United Agencies25. Xtasy Investments

    Trusts

    1. Educate India Foundation2. India Learning Foundation3. Razack Sattar Family Trust4. Educate India Trust

    5. Prestige Foundation

    3.

    K. Jagdeesh Reddy (S/o. Koti

    Reddy)Independent Director

    DIN: 00220785 Flat B-1,Chartered Court, Rathna Avenue51/B, Richmond Road,

    Bangalore 500 025 Karnataka,IndiaBusiness Term: Appointedas an additional director onNovember 10, 2009

    Indian 42 Proprietorship Firms1. Madanapalle Motors

    4.

    B.G. Koshy (S/o. Late GeorgeKoshy)Independent DirectorDIN: 01651513 101-A, 1st Floor

    M.B. Centre, 134 Infantry Road,Bangalore 560 001, Karnataka,

    India

    Indian 61 Companies Koshy Holdings PrivateLimited Firms1. Koshy Holdings

    2. Koshy Associates3. Bangalore Estates & Agencies

  • 8/3/2019 A Fm Prestige

    13/16

    S. No. Name, Fathers

    Name, Designation,

    DIN, Residential

    Address,

    Occupation, Term

    Nationality Age (years) Other

    Directorships/

    Proprietorships/Par

    tnerships/Trusts

    Business Term: Appointed as an additional director on November 10, 2009

    5.Noor Ahmed Jaffer(S/o. Jaffer AliMohamed)

    Independent Director

    DIN: 00027646 No.3, 1st Cross, 8th Main,4th Block

    Koramangala,Bangalore 560 034Karnataka, India

    Business Term:

    Appointed as anadditional director onNovember 24, 2009

    Indian 60 Companies1. Paper PackagingPrivate Limited

    2. Accupak PrivateLimited3. ShimogaInfrastructure Private

    Limited

    6.

    Dr. Pangal Ranganath

    Nayak (S/o. PangalSundernath Nayak)

    Independent Director

    DIN: 01507096 No.

    141, 18th Main, 6thBlock, Koramangala,Bangalore 560 095Karnataka, India

    Business Term:Appointed as anadditional director on

    November 24, 2009

    Indian 52 Companies

    1. Lotus ClinicalResearch AcademyPrivate Limited2. Norwich Clinical

    Services PrivateLimited

  • 8/3/2019 A Fm Prestige

    14/16

    Bankers to the Company:

    ABN Amro Bank 8th Floor, Canberra Block, UB City No. 24, Vittal Mallya Road Bangalore

    560 001 Karnataka, India Tel: (91 80) 4022 7999 Fax: (91 80) 4112 8621 Email:

    [email protected]

    Punjab National Bank Large Corporate Branch 3rd Floor, Rayala Towers 781-785, Anna Salai

    Chennai 600 002 Tamil Nadu, India Tel: (91 44) 6678 5516 Fax: (91 44) 6678 5508 Email:

    [email protected]

    Deutsche Bank Ag Raheja Towrers, 26- 27 22 ,M.G. Road, Bangalore 560 001 Karnataka, India

    Tel: (91 80) 6693 5638 Fax: (91 80) 2559 5133 Email:[email protected]

    Vijaya Bank P.B. No. 9934, No. 34 1st Floor, Hariram Complex K.G. Road, Bangalore 560 009

    Karnataka, India Tel: (91 80) 2226 2347 Fax: (91 80) 2225 8699 Email:

    [email protected]

    mailto:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]
  • 8/3/2019 A Fm Prestige

    15/16

    Financial Statement

    Balance sheet

    Mar '11

    Mar '10

    Mar '09

    Mar '08

    Mar '07

    Sources of fundsOwner's fund

    Equity share capital 328.07 262.50 12.50 12.50 12.50

    Share application money - - - - -

    Preference share capital - - - - -

    Reserves & surplus 1,715.62 365.12 475.50 370.47 121.25

    Loan fundsSecured loans 989.23 1,204.85 782.49 706.81 462.70

    Unsecured loans 22.75 61.06 101.92 24.69 78.38

    Total 3,055.67 1,893.53 1,372.41 1,114.47 674.82

    Uses of fundsFixed assets

    Gross block 610.25 600.57 530.52 294.14 233.60

    Less : revaluation reserve - - - - -

    Less : accumulated depreciation 187.33 154.77 121.06 91.26 69.00

    Net block 422.92 445.80 409.46 202.88 164.60

    Capital work-in-progress 104.91 57.16 49.11 240.87 50.12

    Investments 710.26 517.70 458.09 496.64 252.35

    Net current assets

    Current assets, loans & advances 2,908.93 1,904.71 1,659.37 1,446.09 1,584.82Less : current liabilities & provisions 1,091.36 1,031.85 1,203.62 1,272.01 1,377.08

    Total net current assets 1,817.58 872.87 455.76 174.08 207.74

    Miscellaneous expenses not written - - - - -

    Total 3,055.67 1,893.53 1,372.41 1,114.47 674.82

    Notes:Book value of unquoted investments 684.58 517.67 457.26 495.04 248.70

    Market value of quoted investments 25.82 0.11 0.82 1.63 3.88

    Contingent liabilities 805.32 - - - -

    Number of equity shares outstanding

    (Lacs)

    3280.74 2625.00 125.00 125.00 125.00

  • 8/3/2019 A Fm Prestige

    16/16

    Profit loss account

    Mar ' 11 Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07

    IncomeOperating income 1,385.00 949.67 871.75 953.50 420.30

    ExpensesMaterial consumed - - - - -

    Manufacturing expenses 976.35 675.12 563.35 765.94 288.72

    Personnel expenses 39.06 30.33 26.35 22.32 15.75

    Selling expenses - - - - -

    Adminstrative expenses 45.80 25.95 99.35 31.98 28.04

    Expenses capitalised - - - - -

    Cost of sales 1,061.21 731.41 689.05 820.24 332.50

    Operating profit 323.79 218.26 182.71 133.26 87.80

    Other recurring income 76.48 43.50 17.94 15.77 6.77

    Adjusted PBDIT 400.28 261.76 200.65 149.03 94.58

    Financial expenses 78.72 66.08 62.87 45.13 20.47

    Depreciation 33.23 34.93 30.58 22.26 16.58

    Other write offs - - - - -

    Adjusted PBT 288.32 160.75 107.20 81.63 57.53

    Tax charges 83.51 21.13 30.96 21.18 18.24

    Adjusted PAT 204.81 139.62 76.25 60.45 39.29

    Non recurring items - - - - -

    Other non cash adjustments -1.26 - - 0.33 2.27

    Reported net profit 203.54 139.62 76.25 60.78 41.56

    Earnigs before appropriation 351.20 385.75 246.12 170.11 109.33

    Equity dividend 39.37 - - - -Preference dividend - - - - -

    Dividend tax 6.21 - - - -

    Retained earnings 305.63 385.75 246.12 170.11 109.33

    CRISIL Rating given to the company: DA2+