Professional Documents
Culture Documents
arise in attempting to manage the current Assets, current liabilities and the
adequate level of working capital has more option available to it, and can
make its own choice as to when working capital will be used. On the other
the one most widely acceptable is the observation that ‘Working Capital’
Importance
cause of business failure. Choyal is of the view that, “The working capital
of a firm is the lifeblood which flows through the veins and arteries of the
digests to the best degree the raw material used by its constant and
regular flow and returns to the heart (Cash flow) for another journey and
Profile:
Mission :
Our mission is "to utilize the best talent and the best technologies in
the power conditioning industry to provide our customer with
optional, cost effective solution for their power requirements".
• Sales Engineers
• Service Engineers
• Design Engineers
• Production Engineers
Business Focus :
Products:
Embedded systems
b. Transfer in a Wink.
High Sensitive sensors pick up power interruption a
shade faster Transfer time as low as 4 milli secs.
c. Special Features
• Hassle Free Maintenance
d. Emergency Starter
The cold start switch connects the batteries with the
circuit. It allows the user to activate UPS without AC power.
e. Computer Hotline
True Power instantly communicates AC failure or low
battery signal to the computer and receives shut down signal immediately
after files have been closed. This optional feature uses serial port of the
computer for communication with the software.
Which converts AC voltage of the mains into DC voltage supply for the
inverter and battery. Its adequate sizing allows the recharge of long array
of batteries while simultaneously supplying the inverter. In order to avoid in
rush current on mains, the electronic regulation assures a smooth power
walk - in .
Battery
Provides the energy for the back up in the event of a power failure or if the
mains supply is out of tolerance " Sealed lead" battery technology is
usually proposed, which uses gas recombination. This allows the
integration of the battery in the UPS itself or in a matching cabinet and it
limits the maintenance.
Inverter
Static BY PASS
Which enables the load to be supplied directly by the mains, without
interruption, in the event of excessive overload or breakdown of the UPS.
Manual BY PASS
To provide continuity of supply to the load during maintenance of the
UPS.
Technical specification
140V- 270V
Voltage :
340V - 480V
Frequency: 50 Hz 5%
Converter : Full bridge SCR Controlled
HRC Fuses, Soft Start for 18 sec.
Protection:
Power walk-in DCV Hightrip
48V to 384V DC (accordingly input
Battery Voltage:
tolerance varies)
230V AC Single Phase
OUTPUT Voltage:
415V AC Three Phase
1:1 % for liP - DC Voltage & OIP Load
Voltage Stability:
Variation
Frequency: 50 Hz :I: 0.01 %
Waveform: Sinusoida
Switching Frequency: 12-20 KHz
Harmonic Distortion: <3%
Load Power Factor: 0.7 Lag to unity
Inverter Efficiency: 92%
Duty : Continuous
Power Device: IGBT (Insulated Gate Bipolar
Transistor)IPM (Intelligent Power
Module
Over Load: 125% for 15 minitues 150% for 1
minute
Protection: c
Crest Factor Transient : 3:1 Within 20 mSec (1 Cycle)
Recovery Audible : <45dB
Noise Ambient Temp Cooling: 0-45 Deg.C
SPECIAL FEATURES
PericomSolution2000
DOCUMENT CAPTURE
ecScan is packed with powerful features that make it the obvious choice
in a production scanning tool.
ecNet lets you easily deploy distributed document scanning and indexing
at remote locations using the Internet or your corporate intranet.
ecImport Server allows you to import images from applications such as:
incoming faxes, images from microfiche conversions, images from multi-
function copiers, and images scanned using third-party software.
FORM PROCESSING
Manager
This module, designed to be user-friendly, employs a visual schematic
icon diagram to smoothly navigate users and their documents through the
system. The complete Windows design includes job control and
monitoring,
Work flow status and statistics reporting all present on the screen. Real
time warning of errors and problems save much time and labor, and users
can also view and access document image files, templates, recognition
results, and database tables within work flow.
Design
For a form to be processed, a template must be created that tells the
system about the forms attributes, data location and data types. Design
provides a template wizard to guide users through the design of these
templates. Design also automatically performs form identification, form
registration, auto deskew, rotate, and inversion, so that correct and clean
data images are extracted for recognition. After the form template is
finished, its instructions are stored in an HTML text-file. This file can be
accessed by other components of the system. For example, PeriFORM
Verify reads it when in the Page Mode editor. Click here for a larger view
of the screenshot
Recognition results are stored in an HTML text file. This file contains such
information as the multiple choices of each character and word, their
confidences, geometric locations, etc. This information can be easily
accessed by PeriFORM's other components and modules. For example,
Verify will use it to improve the efficiency of the editing process.
Verify
PeriFORM will invoke a carefully designed editor to correct any remaining
recognition errors. The editor has two editing modes. In the Field Mode,
individual fields will be presented to users one at a time for manual
correction. But if field alone cannot resolve the ambiguity of a word, Page
Mode can be accessed by double-clicking the field image. In Page Mode,
the editing field and the original image in the page are highlighted together
for easy identification. Alternative choices for each character and field are
displayed at all times along with the field you are editing.
Export
PeriFORM has the ability to export the extracted data in either ASCII text
format or any ODBC compliant database format. The Export Manager
allows you to export data to multiple databases in multiple formats. It also
allows you to export data to spreadsheets, EDI (electronic data
interchange) or web-form format.
Other Features
PeriFORM is completely scalable. It can distribute work to many PC
stations for scanning, recognition, verification and data export. It is also
Internet enabled, so that remote processing is possible over private or
public networks.
It also has an extremely flexible user interface that makes adding or
modifying existing jobs easy. It supports all major SCSI and ISIS and
Twain compatible scanners.
DLL, COM, DCOM and ActiveX based agents allow PeriFORM to be
easily integrated so that it can be used not only as an out-of-the-box
product but also as a data entry component of a business information
processing system.
System Requirements
IBM Compatible Pentium PC.
64 Mb of RAM and 200 MB of hard disk space.
MS Windows 95, 98, 2000, or NT operating system environment.
DOCUMENT MANAGEMENT
ACTIVE IMPORT
Are you fighting your way through hundreds of e-mail messages every
day? The piles of paper from the past - business letters, delivery slips,
invoices, faxes etc. have largely been replaced by e-mail. But the same
problem remains: how to get a handle on it all. ACTIVE IMPORT 3 takes
your e-mail and automatically stores it in PeriDOC alongside all of your
other documents. Whether it's from other Windows applications, scanned
records or e-mail, everything is stored in one common document pool.
Documents can be rapidly retrieved and displayed with a mouse click. In
addition, ACTIVE IMPORT 3 integrates digital copy machines, network
scanners and external scan programs, so that paper documents and files
of every type can be quickly and easily stored in PeriDOC. PeriDOC helps
organize any size office, in any size company in a flash.
RECOGNITION
With RECOGNITION 2, you can file away your documents in PeriDOC
even quicker, since the index words or keywords are automatically
extracted from scanned documents. By using barcodes and OCR (Optical
Character Recognition), information can be read from pre-defined zones
and then transferred for indexing. This add-on module makes your
PeriDOC application more efficient, you will hardly need any time to index
your documents. And with a wide variety of configuration options,
RECOGNITION is truly a multi-faceted tool that classifies your documents
and indexes them automatically
AUTOINDEX
For many documents, data already exists in a computer system that can
be used for indexing these documents in an electronic filing system. For
example, an accounting system already has information about invoices,
such as a vendor’s name, record number, record date, account number
and invoice amount. To index documents, this information would normally
have to be data entered again and again. However, AUTOINDEX
automatically performs this labor intensive work for you.
INTERNET-SERVER
PeriDOC neatly organizes all of your company´s documents - whether
letter, e-mail, business record or any other file - in one common document
pool. The add-on module INTERNET-SERVER 3 gives all authorized
users access to this pool of information via Internet/Intranet. With any
simple web browser, documents are available to your employees as well
as current and potential customers worldwide.
CONTENT-FOLDER
CONTENT-FOLDER ensures quick and direct access to the information
you need on a daily basis. The idea is to put together “virtual folders“
containing dynamic or static links to documents filed in PeriDOC. Instead
of document copies, these folders contain links to the original documents
stored in your file cabinet. The folder can be placed on your desktop, kept
as a pending item in MS Outlook, sent by e-mail or stored in an easy-
access location. CONTENT-FOLDER speeds up the information flow in
your company. By accessing a folder, coworkers can immediately check
the status of a project and cut processing time. Plus, new documents can
be simply dragged into the folder — where they are automatically captured
and stored in your PeriDOC filing cabinet.
DOCUMENT-SERVER
PeriDOC stores all types of documents in a central location by placing the
document’s index criteria in a database and saving the actual documents
through the file system to a hard disk or optical disks. The add-on module
DOCUMENT-SERVER increases document security by acting as an
interface between the PeriDOC client and the file system of the network
server, taking over the storage and retrieval of documents. With
DOCUMENT-SERVER, the user no longer needs direct access to the file
system. This means that the security for stored documents is maximized,
administration needs reduced, and remote access by PeriDOC client via
the Internet is simplified and even faster than ever before.
CONNECT to R/3
This SAP-certified additional module to PeriDOC 4 manages the
seamless connection between the PeriDOC product family to SAP R/3
using the R/3 standard interface, ArchiveLink. All document types and
storage strategies (filing scenarios) recognized by R/3 are supported
without exeption. Special functions make it possible to add index criteria
and create self-contained file cabinets on CD/DVD. PeriDoc CONNECT to
R/3 makes it particularly easy to work together with scanning service
bureaus. This module is certified for both ArchiveLink 3.1/4.0 as well as
ArchiveLink 4.5 (HTTP content server)
CONNECT to NOTES
With PeriDOC, documents of any kind – whether they are files from Office
applications, scanned documents and e-mails can be filed in a common
document pool. The new module CONNECT to NOTES now adds
documents from Lotus Notes/Domino to that list. Whether filed manually or
fully automatically with indexing, these files can be managed in a pre-
configured file cabinet. Within PeriDOC, the user has a variety of editing
functions to choose from. For example, scanned documents can be sorted
and stapled. This module allows the user to seamlessly transfer these
documents from PeriDOC to Lotus Notes
COLD/READ
Mainframes, midrange systems and PCs are used to generate large
volumes of invoices, records, journal reports, etc. This information is
printed as a spool file on powerful printers. Using these same spool files,
COLD/READ makes it possible to electronically file these documents
automatically.
These documents are then neatly organized using the proper index
information, so that they can be found alongside invoices and other
thematically linked documents like letters, files and e-mail. Now through
your PC network and even the Internet, you can find the spool documents
you need, and display and print them in their original format.
LINK
LINK 2 gives you the power to integrate documents filed with PeriDOC
directly into other existing applications, such as an accounting or retrieval
program, without any additional programming. With a click of a button,
LINK 2 displays all the documents that apply to the current context of your
application. For example, all the invoices filed about a certain customer or
the delivery forms associated with a particular booking. LINK 2 helps you
store documents as well. To make indexing a breeze, LINK 2 takes
keywords out of an application menu and transfers them right into the
PeriDOC storage menu.
CDSERVICE
CDSERVICE is designed exclusively for the service bureau that wants to
put their customers’ documents onto CD/DVD-ROM. CDSERVICE
provides a seamless front-end to PeriDOC allowing you to master CDs
easily.
CDMAKER
This innovative module increases your storage media choices by allowing
you to store PeriDOC file cabinets on compact disk (CD) and digital
versatile disc (DVD) media. The recording process is performed fully
automatically. No additional recording software is needed. Documents
stored on CD-ROM or DVD can be accessed as an integral part of a
PeriDOC document management solution, or alternatively, as a self-
contained medium in a stand-alone application.
ISIS PRO
Technology with ISIS PRO
ISIS PRO provides another powerful scanning option with PeriDOC. Built
on industry standard technology from Pixel Translations® the full feature
set of an ISIS capable scanner can be utilized with ISIS PRO.
TOOLKIT
TOOLKIT gives you the power to integrate document management
functions in custom applications. It provides the programming interface
that provides access to PeriDOC functions straight out of other
applications such as Microsoft Office.
READER
You can look at PeriDOC single and multi-page TIFFs with the READER
without having PeriDOC software. When displaying PeriDoc TIFF files,
READER automatically displays all overlays containing annotations made
to the document with PeriDOC document management software. It is also
possible to display any added text notes made to the document. You may
also integrate READER into the results list of INTERNET SERVER 3, so
that you can display your documents right there with the same quality and
speed as you are accustomed to with PeriDOC Viewer.
PeriFLOW offers more than 200 essential out-of the-box features for
workflow automation, making it the easiest way to deploy scalable
workflow applications without programming. Some of the unique features
include the following: collaborative workflow design, automatic workflow
documentation, cross-platform support, powerful server-side scripts and
DLLs for workflow extensions, open form interfaces, XML support and the
ability to create custom clients using COM/DCOM. Great partners with
PeriDOC or by itself. Very user-friendly.
Running on Microsoft technologies, it delivers the lowest cost of ownership
of any BPM product available today
Feature Highlights
Pericom Imaging
We, Helios Solutions Limited have been authorized to distribute and deal
with PericomSolution2000 in India. PericomSolution2000 consists of the
following modules
• PeriCAPTURE
• PeriFORM
• PeriDOC
• PeriFLOW
• Cipla – Bangalore
• D Apparels – Nepal
• ITC Kakatiya Sheraton – Hyderabad
• L.G. Electronics
• National Institute of Ocean Technology (IIT - Chennai)
• Neyveli Lignite Corporation
• Sundaram Fastners
• Teledata Informatics Limited
• University of Madras
• Indo Matsushita Carbon Co. Ltd
• Welcome Group Hotels
• Swift mail communications (All over India)
• N-Logue Communications (All over India)
• All Prison Departments and Courts in Tamil Nadu
• 25% Engineering colleges in Tamil Nadu
• The study is needed to analyze the working capital management of
the company.
company.
funds.
of the company.
Solutions Limited.
company.
gathered from the Secondary Data mainly Balance Sheet and Profit
present most of the industrial undertakings are faced with the problem of
time by the operating cycle of such items as against receivables and cash.
financial management. One among the reason the company could perform
company. The present study undertakes to deal with the net concept of
Research Methodology
Research Design
the support of data collection involving tools for analysis deriving logically
sound inferences.
study that guides the collection and analysis of data. The function of
economically.
Primary Data
with the officials and staff members of finance department in the form of
Secondary Data
company.
Method of Collection
The data for the analysis are collected and gathered from the
printed reports of Helios Solutions Limited like annual reports, official files,
Period of Study
The period of study will be carried out from last five financial years
• Z-Score analysis
• Regression analysis
Ratio Analysis
Current Ratio:
Current Ratio =
Current assets are those assets, which can be converted into cash within
a year. Current liabilities and provisions are those liabilities that are
position.
Quick Ratio =
A quick ratio of 1:1 indicates highly solvent position. This ratio is also
called the acid test ratio. This ratio serves as a supplement to the current
of the same items, group of items and computed items in two or more
beginning and at the end of a period and these changes can help in
the ratio of each asset to total assets and the ratio of each liability is
sheet. The figures are shown as percentages of total assets, total assets
and total liabilities. The total assets are taken as 100 and different assets
figure of the statement and these statements are called Common Size
performance over years and also with the figures of the competitive firm in
operating cycle refers to the average time elapses between the acquisition
Regression Analysis :
independent of the influence from all other predictors. The term typically
Z -Score Analysis:
the same simple question of “How will a company do”. So, everyone is on
the lookout for financial models that summaries one general aspect of
University in the mid 1960’s and it has stood as the test of time. Out of a
study. The interesting thing about the Z score is that is good analytical tool
no matter what shape the company is in. Even if the company is very
Current Ratio:
(Rs. In Lakhs)
Year Current Assets Current Liabilities CA/CL
2003-2004 172673.84 64712.16 2.67
2004-2005 157667.36 71938.55 2.20
2005-2006 211078.23 119000.23 1.77
2006-2007 203573.14 115980.27 1.75
2007-2008 361170.40 208989.37 1.73
2.5
1.5
CA/CL
1
0.5
0
2003-04 2004-05 2005-06 2006-07 2007-08
Interpretation
The ideal ratio between current assets and current liabilities is 2:1.
This is insisted because even if current assets are reduced to half i.e., 1,
the creditors will be able to get their dues in full. Here, the ratio is showing
Quick Ratio:
(Rs. In Lakhs)
Year Quick Assets Quick Liabilities QA/QL
2003-2004 86710.09 64712.16 1.40
2004-2005 81962.52 71938.55 1.14
2005-2006 90770.42 119000.23 0.76
2006-2007 83259.81 115980.27 0.72
2007-2008 119554.60 208989.37 0.57
0.4
0.2
0
2003-04 2004-05 2005-06 2006-07 2007-08
Interpretation
current asset, where as the current liabilities as gone up. The quick ratio is
ery of money within shortest possible time. The downward trend in the
TURNOVER RATIOS:
(Rs. In Lakhs)
ratio
35
30
25
20
Sales/Avg.
15 receivables
10
5
0
2003-04 2004-05 2005-06 2006-07 2007-08
(Rs. In Days)
25
20
15
Year/DTR
10
0
2003-04 2004-05 2005-06 2006-07 2007-08
Interpretation
The debtor’s turnover ratio shows a decreasing trend and the debt-
ors collection period is increasing. This implies that the collection of pay-
ments from debtors has been delayed. In other words, the company has
(Rs. In Lakhs)
Turnover ratio
12
10
6 Purchases/Avg.
Creditors
4
0
2003-04 2004-05 2005-06 2006-07 2007-08
(Rs. In Days)
50
45
40
35
30
25
Year/CTR
20
15
10
5
0
2003-04 2004-05 2005-06 2006-07 2007-08
Interpretation
on.
(Rs. In Lakhs)
ratio
10
9
8
7
6
5
Sales/NWC
4
3
2
1
0
2003-04 2004-05 2005-06 2006-07 2007-08
Interpretation
ital. Here, as the sales grown the ratio has also gone up, but in the current
year 2007-2008, the ratio shows a decreasing trend, which means that the
(Rs. In Lakhs)
Turnover ratio
3 Sales/FA
0
2003-04 2004-05 2005-06 2006-07 2007-08
Interpretation
In the year 2006-2007, due to water scarcity the company was shut
down for more than 45 days, which resulted in a poor turnover. That resul-
(Rs. In Lakhs)
Turnover ratio
25
20
15
Sales/AI
10
0
2003-04 2004-05 2005-06 2006-07 2007-08
Interpretation
This ratio indicates that the stock is moving with a constant range,
which is reasonable.
(Rs. In Days)
25
20
15
Year/ITR
10
0
2003-04 2004-05 2005-06 2006-07 2007-08
Interpretation
an temporary phenomenon.
(Rs. In Lakhs)
Turnover ratio
8
7
6
5
4
Sales/Sh. Holders
3 fund
2
1
0
2003- 2004- 2005- 2006- 2007-
04 05 06 07 08
Interpretation
This ratio has shown some improvement over the period of time.
This means that the company has made use of the owner’s fund effi-
ciently. However, the company is searching for the better growth of com-
pany by improving the turnover of the company. Thus, its aim now being to
Application of Funds
1.Fixed Assets
a. Gross Block 205603.09 210721.86 5118.77 2.49
b. Less: Dep & Amortization 88542.73 96519.97 7977.24 9.01
c. Net Block 117060.36 114201.89 -2858.47 -2.44
d. Capital WIP 11732.05 50765.85 39033.80 332.71
128792.41 164967.74 36175.33 28.09
Interpretation
lakhs (9.44%). This depicts that fixed assets are not only financed from
long term sources but part of working capital has also been financed from
long term sources. This fact depicts that the policy of the company is to
purchase fixed assets from the long-term sources of finance thereby not
tax liability.
Application of Funds
1.Fixed Assets
a. Gross Block 210721.86 226518.60 15796.74 7.50
b. Less: Dep & Amortization 96519.97 106691.54 10171.57 10.54
c. Net Block 114201.89 119827.06 5625.17 4.93
d. Capital WIP 50765.85 139922.28 89156.43 175.62
164967.74 259749.34 94781.60 57.45
Interpretation
and sundry debtors have increased by Rs.24169 lakhs (65%). On the oth-
lakhs. The current liabilities have increased by Rs.47017 lakhs (65%). This
further confirms that the company has no improvement in the liquidity pos-
ition.
lakhs (57%). This depicts that fixed assets are not only financed from long
term sources but part of working capital has also been financed from long
term sources. This fact depicts that the policy of the company is to pur-
chase fixed assets from the long-term sources of finance thereby not af-
about Rs.24405 lakhs (27%). This fact depicts that there is an increase in
Application of Funds
1.Fixed Assets
a. Gross Block 226518.60 375992.81 149474.21 65.99
b. Less: Dep & Amortization 106691.54 118919.56 12228.02 11.46
c. Net Block 119827.06 257073.25 137246.19 114.54
d. Capital WIP 139922.28 82319.11 -57603.17 -41.17
259749.34 339392.40 79643.02 30.66
Interpretation
lakhs.
Long Term Financial Position
(441%). This depicts that fixed assets are not only financed from long term
sources but part of working capital has also been financed from long term
sources. This fact depicts that the policy of the company is to purchase
fixed assets from the long-term sources of finance thereby not affecting
about Rs.31604 lakhs (27%). This fact depicts that there is a increase in
1.Fixed Assets
a. Gross Block 375992.81 470804.58 94811.77 25.22
b. Less: Dep & Amortization 118919.56 138924.88 20035.32 16.82
c. Net Block 257073.25 331879.70 74806.45 27.54
d. Capital WIP 82319.11 4518.00 -77801.11 -94.51
339392.36 336397.70 -2994.66 -0.88
2.Intangible Assets 3976.16 5473.53 1497.37 37.66
Interpretation
lakhs (76.25%). This further confirms that the company has improvement
(2.18%). This depicts that fixed assets are not only financed from long
term sources but part of working capital has also been financed from long
term sources. Also it is clear that there is no addition of fixed assets. This
fact depicts that the policy of the company is to purchase fixed assets from
the long-term sources of finance thereby not affecting the working capital.
about Rs.39300 lakhs (26.87). This fact depicts that there is a increase in
Values in %
04 07
Liabilities
a) Current Liabilities
Current liab. 18.7 19.9 21.4 19.2 26.4
Provisions 2.6 2.1 3.7 1.9 3.3
Total 21.2 22.0 25.1 21.2 29.7
b) Shareholders Funds
Capital 4.9 4.5 3.1 2.7 2.1
Reserves & Surplus 36.1 27.5 24.2 26.7 26.3
Total 41.0 32.0 27.4 29.4 28.4
c) Loan Funds
Secured Loans 1.1 1.0 3.7 17.3 13.4
Unsecured Loans 36.7 37.4 38.0 25.9 20.7
Total 37.8 38.4 41.7 43.1 34.1
Assets
Interpretation
the total assets and liabilities are taken as 100% total and other compon-
ents of assets and liabilities are also expressed in terms compared to total
asset and total liability. The total capital % shows a decreasing trend for
There is also a decline in reserves & surplus in the last few years
certain loans and advances under crude oil loan transaction in line with in-
dustry’s practice of representing the same. This has vitiated the trend in
Fixed assets have increased in figures during all the years of study.
The current asset part has considerably decreased since 2003 and
Interpretation
In the year 2004, the inventory level is reduced because of low pro-
being given to the customers. The cash and bank balance increased be-
Interpretation
Interpretation
In the year 2006, cash and bank balance reduced indicating lesser
duction. The sundry debtors are increasing because of rise in sales level.
Loans given were increased slightly. The total current liabilities are in-
Interpretation
In the year 2007, the inventory is increased slightly. The cash and
bank balance raised indicating stability in the liquid position of the com-
pany. The level of debtors decreased indicating immediate cash flow into
the business. The level of loans given also increased indicating effective
efforts.
Current liabilities,
Prov.
Current liabilities 105388.88 185750.36 80361.48
Provisions 10591.39 23239.01 12647.62
Total Current Liability 115980.27 208979.37
(B)
Net Working Capital 87592.87 152181.03
(A-B)
Interpretation
In the year 2008, the inventory and sundry debtors shows a big
hike. It is due to the increase in turnover of the company. The cash and
bank balance, Loans and advances have been reduced. It may be due to
the repayment of current liabilities. The current liabilities have been de-
creditors.
Operating Cycle
Interpretation
Operating Cycle refers to the average time elapses between the
purchase of raw material and final cash collection. Cash is used to buy the
The collection process of the company has improved, but the com-
pany is not paying its trading creditors first, instead it has started closing
the outside loans. However, the company can improve the turnover be-
pany is able to collect the payments in time and they are using the funds
present year situation, then there will be a comfortable growth for the com-
pany’s business.
profit.
Z-Score Analysis for the year 2003-2004 to 2007-2008
Year X1 X2 X3 X4 X5
2003-04 37.02 2.8 9.56 40.49 244.57
2004-05 31.17 1.23 7.89 31.48 228.09
2005-06 27.63 7.32 17.84 27.32 258.92
2006-07 18.97 6.84 13.40 29.36 205.18
2007-08 21.61 26.34 15.51 28.46 201.46
Year Z-Value Z-Score
2003-04 0.44424 + 0.0392 + 0.31548 + 0.24294 +2.4457 3.48756
2004-05 0.37404 + 0.01722 + 0.26037 + 0.18888 + 2.2809 3.12141
2005-06 0.33156 + 0.10248 + 0.58872 + 0.16392 + 2.5892 3.77588
2006-07 0.22764 + 0.09576 + 0.4522 + 0.17616 + 2.0518 3.00356
2007-08 0.25932 + 0.36876 + 0.51183 + 0.17076 + 2.0146 3.32527
Interpretation
Z-Score more than 3.0 is financially sound and less than 1.8 shows
certain in bankruptcy. Z-Score between 1.8 and 3.0 indicating that the
Z-Score for HELIOS in all the years is more than 3.0. It indicates
that the company’s financial position is sound in all the years. This is be-
finance.
From the year 2003-2004 to the year 2007-08, the score is more
Profit on Sales
Rs.lakh Rs.lakh
2003-2004 7132 122 870104 50865424
Regression Equation y on x is
yc = a + bx
Σy = na + bΣx
-------------------------------------------------------
15972073 = 314668804 b
------------------------------------------------------
b = 0.05076
1483 = 5a + 47804 b
a = - 188.69
The Future Sales Estimation for the year 2009 is 23000 lakh and for the
FOR 2009
Interpretation
Here the variable `y’ is taken as Profit and `x’ is taken as Sales. The
estimated sales for 2009 is based on the actuals for nine months up to
December 2008 and realistic estimates for the balance three months of
the year 2008-09. The estimated sales for 2009-10 is based on the
The projection of Rs. 978.79 lac. and Rs. 1115.84 lac. for the next
two years indicates increase in profit due to estimation that the price of
Raw Material and Finished goods may vary at a higher rate that result in
profitability for the organization in the coming two years 2008-09 and
2009-10.
Debtors to Sales
a, b = constants
Regression Equation y on x is
yc = a + bx
Σy = na + bΣx
Σx = aΣx + bΣx2
179294436 = 314668804 b
-------------------------------------------------------
b = 0.05698
2641 = 5a + 47804 b
a = - 16.56
The Future Sales Estimation for the year 2009 is 23000 lakh and for 2010,
it is 25700 lakh .
FOR 2009
FOR 2010
Here the variable `x’ is taken as Sales and variable `y’ as Debtors.
The estimated sales for 2009 is based on the actual for nine months up to
December 2008 and realistic estimates for the balance three months of
the year 2008-09. The estimated sales for 2009-10 is based on the
debtors for the organization for the coming two years 2008-09 and 2009-
10
Sales vs. Working Capital
a, b = constants
Regression Equation y on x is
yc = a + bx
Σy = na + bΣx
Σx = aΣx + bΣx2
By substituting this Equation
19394008 = 314668804 b
-------------------------------------------------------
b = 0.06163
5253 = 5a + 47804 b
a = 461.34
The Future Sales Estimation for the year 2009 is 23000 lakh and for 2010,
it is 25700 lakh .
FOR 2009
FOR 2010
Interpretation
Here the variable `x’ is taken as Sales and variable `y’ as Working
Capital. The estimated sales for 2009 is based on the actual for nine
months up to December 2008 and realistic estimates for the balance three
months of the year 2008-09. The estimated sales for 2009-10 is based on
the budget estimates by the organization with a growth rate of about 12%
of Rs. 1878.90 lac. and Rs. 2045.31 lac. for the next two years is required
Most of the production and other operational requirements like utilities and
repairs and maintenance are made by the company out of working capital.
demands also.
working capital (net) for the organization for the coming two years 2008-09
and 2009-10.
Trend Analysis
Interpretation
(i) The sales have continuously increased in all the years except
(ii) The earning has increased substantially in the year 2007 and
(iii) Dividend has been increasing continuously from the year 2007
show a good track record and shown an increasing trend for the
is at 633% and PAT at 487% over the base year figure of 2007.
(v) There is a sharp increase in the working capital limits. The net
December 2008.
(vii) The working capital limit has been pegged at Rs.1500 lakh
banks.
(viii) The debt equity was at its best in 2007 started slowly moving
(ix) The EPS has shown remarkable recovery and improvement and
the operations are being carried on. It has been found out that
the profitability and investments being made by the firm are
to 40 days
note.
The fixed asset of the company contributes more than 50% of the
Funds. The Total Resources of the company for the last five
The Fund Flow Analysis reveals that the Total Sources position of
the company is satisfactory and enough to meet the future
requirements of the company to carry out its activities.
It has been found out that overall solvency position of the company
is satisfactory and it shows an increasing trend. This indicates the
enhancement of credit worthiness of the company.
The company may try to reduce the Inventory Turnover Period by
using the Inventory Management techniques such as EOQ and
ABC analysis.
For their new products. It is better to choose different debt mix that
is cheaper. An alternative proposal of External Commercial
borrowings will be cheaper for the company based on terms and
conditions of the foreign fluctuations etc.
There has been slightly decreasing trend in the financial soundness
of the company in the near future. Effective steps should be taken
to find the root cause and control it.
The company has a high operational efficiency, the profits for the
company has increased over the past years which proves that the
company has taken measure to generate profits by improving its
capacity utilization which would maximize the generation of
resources for expansion, growth and diversification.
To end with, I conclude that if the company takes the above actions
as suggested, the company would remain no one leader in the
Industry in future, with its excellent past records.
T.S. Reddy and Y. Hari Prasad Reddy, Financial and Management
Accounting, Margham Publications, 2005.
Websites:
1. www.heliossolutions.biz
2. www.indiainfoline.com