Nurani Dyeing and Sweater LTD

Download as pptx, pdf, or txt
Download as pptx, pdf, or txt
You are on page 1of 22

Nurani Dyeing and Sweater Ltd.

Company Profile

 Nurani Dyeing and Sweater Ltd.


 Incorporated on 14th December, 2005
 Nature of Business
 Capital Structure, Debt to Equity .28
Company Profile

Two major products:


1. Sweaters knitted from knitting section
2. Dyed Yarn from dyeing section

Lead Banker of IPO: Eastern Bank Ltd.


Underwriter: AFC Capital Ltd. and EBL
Investments Ltd.
About the Issue

Capital
Authorized Capital 100,000,000 Ordinary 1,000,000,000
Share of Tk.10.00 each
Issued, Subscribed and Paid up Capital 400,000,000
Before IPO, 40,000,000 Ordinary Shares of
Taka 10.00 each

Initial Public Offering through Fixed Price 430,000,000


Method 43,000,000 Ordinary Shares of
Taka 10.00 each
Post IPO Paid up Capital 830,000,000
About the Issue

Securities to be entitled for each category of applicants

Mutual Fund 10% 4,300,000


Other Eligible 40% 17,200,000
Investor
NRBS 10% 4,300,000
General Public 40% 17,200,000
Total 100% 43,000,000
Holding structure of different classes of
securities before and after the issue
Use of Proceeds from IPO
Area of use Description Portion of IPO
Proceeds

Acquisition of brand new For increasing capacity for the coming 20.14%
machinery three years

Property Plant & Equipment Utilization of capacity 70-80% 56.58%


addition

Long term loan repayment BDT 46560000 loan and current portion 11.64%
of 2017 will be paid in 2018 using the
proceeds.

Steel Structure and Civil BDT 116400000 11.64%


Construction
Lock-In status of the shareholders of NDSL:

Sl. Name of Position No. of (%) BO ID Date of Lock-


Shareholder Share 1st in
acquisitio period
n *
1 Sk. NurulAlam MD & 8,540,000 21.35 120312006105 13-Dec-05 3 Yrs.
Director % 5149
2 Mrs. RehanaAlam Chairma 7,500,000 18.75 1203120061051 13-Dec-05 3 Yrs.
n % 413
3 Sk. Nur Mohammed Director 2,310,000 5.78 1203120061057 13-Dec-05 3 Yrs.
Azger % 014
4 Daudpur Rice Mills Director 13,000,00 32.50 1203120061073 31-Mar-08 3 Yrs.
(Pvt) Ltd 0 % 583
Daudpur Soya Sharehol 950,000 1203120061073 14-Dec-08 3 Yrs.
5 Processing Ind. Ltd. der 2.6% 714
90,000 7-May-15 1 Yr.
Sharehol 5,000 0.24 1203120061074 14-Dec-08 3 Yrs.
Markets for the Securities Being Offered

 Stock Exchanges:

 Declaration about listing of shares


 Trading and settlement
Description of Securities outstanding or being offered

 Dividend, voting and Preemption rights


 Conversion and liquidation rights
 Dividend Policy:
-- Dividend will be provided as per contribution to the Paid-up capital
--No dividend will be payable except out of profits
--Management may pay the members interim dividend as in their judgment
--There is no limitation on the payment of dividend
SWOT Analysis

Strength Weakness

1.Strong Management: 1. Lack of skilled workers:

2. Product line variety:

3. Modern Machineries:
4. Strong distribution
channels:
Opportunities Threats

1. Government policy 1. Intense Competition:


favoring the industry: 2. International Market
Demand:
2. Easy Bank Loan:
4. Lack of Power Supply:
3. Cheap Labor:
5. Exchange Rate Fluctuation
4. Tax incentives:
Last 5 years Data
Projected Statement of Financial Position:
Property, Plant & Equipment 642,041,463 737,575,533 785,167,979 763,283,181
Capital Work in Progress 30,138,216 20,045,000 50,045,000 -

Inventory 448,952,933 464,302,860 568,164,320 591,947,819


Account Receivable 391,968,937 425,840,705 513,195,130 562,066,698
Advance 206,021,664 213,953,135 242,141,495 276,041,304
Investments 1,871,349 7,768,154 8,544,969 10,253,963
Cash $ Cash Equivalents 762,812 166,775,830 15,382,725 13,680,567
Total Assets 1,721,757,374 2,036,261,217 2,182,641,618 2,217,273,532
Equity and Reserve 400,000,000 830,000,000 830,000,000 830,000,000
Share Capital 174,885,457 270,459,725 410,188,307 564,598,553
Retained Earnings 419,752,924 149,450,110 109,394,160 81,917,360
Non-current liabilities 419,752,924 149,450,110 109,394,160 81,917,360
Term loan

Current Liabilities
152,302,814 55,093,251 40,055,950 27,476,800
Current portion of term loan
176,303,493 216,724,237 248,598,029 211,028,062
A/C Payable
Short term loan 378,518,331 483,464,241 500,738,208 454,074,430
Liabilities for expenses 8,955,582 10,746,699 13,970,709 15,367,779
Provision for income tax 11,038,773 20,322,954 29,696,255 32,810,548
Total Equity and Liabilities 1,721,757,374 2,036,261,217 2,182,641,618 2,217,273,532
Production Capacity and its Current Utilization

Capacity Utilization
Axis Title

Dyeing Sweater
2015 69.41% 68.10%
2016 72.67% 64.72%
Liquidity Ratios

1.8
1.6
1.4
1.2 2012
1 2013
0.8 2014
0.6 2015
0.4
2016
0.2
0
Current ratio Quick ratio Interest
coverage ratio
Operating Efficiency

4
3.44
3.5
3 2.57
2.5 2.38 2.36
2.14
2 1.78 1.66 1.81
1.5 1.45
1.1 0.81
0.73 0.68
1 0.67
0.54
0.5
0
A/R Turnover Ratio Inventory Turnover Asset Turnover Ratio
Ratio
2012 2013 2014 2015 2016
Profitability Ratios

2012 2013 2014 2015 2016

34.97%

22.08%
18.26%
12.42%
5.43% 5.47%
1.52% 3.05%
2.79% 4.58% 3.69% 4.44%
0.62%

-0.86% NPM ROE ROA


-7.48%
Earnings per share

5.82

4.63

1.98 1.86

-0.66

2012 2013 2014 2015 2016


Valuation

Valuation Methods Value Per Share

Net Asset Value (NAV) TK. 14.37

Historical Earnings
TK. 13.21
Based

Average Market Price of TK. 31.36


Peer Companies
Risks & Management
Perceptions

Internal Risk Factors Management Perception

Credit Risk  No credit risk


 100% export oriented
business
 Efficient working
Liquidity Risk
capital management
Risks & Management
Perceptions

External Risk Factors Management Perception

Interest Rate Risk  Repayment of Debt


with IPO proceeds
 Automatic settlement
Exchange Rate Risk of currency fluctuation
 Hedging strategy

Industry & Economic  Prompt respond to


Risks customers’ choices
and tastes
Thank You

You might also like