Unlisted Deals:
ador powertron 500.00 (4,900.00 %) aitmc formerly avpl 62.00 (-6.06 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 525.00 (2.94 %) apl metals 39.00 (-2.50 %) apollo fashion 90.00 (-2.17 %) arohan 250.00 (-1.96 %) assam carbon 330.00 (1.54 %) avalokiteshvar 242.00 (0.83 %) axles india 655.00 (-3.68 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 380.00 (-1.30 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,600.00 (3.23 %) c & s electric 1,070.00 (1.90 %) cable corporation 11.00 (-8.33 %) capgemini 14,300.00 (-1.38 %) care health 180.00 (-2.17 %) carrier aircon 550.00 (0.92 %) cial 455.00 (-2.15 %) csk 188.00 (-1.05 %) dalmia refract 270.00 (-1.82 %) dfm foods 470.00 (0.64 %) dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 445.00 (1.14 %) electronica plastic 4,500.00 (2.27 %) elgi ultra 400.00 elofic industries 2,850.00 (1.79 %) esl steel 42.00 (-2.33 %) fincare business 87.00 (1.16 %) fincare sfbl 205.00 (1.49 %) finopaytech limited 149.00 (-0.67 %) frick india 3,350.00 (-1.47 %) gkn driveline 1,818.00 (1.00 %) goodluck defence 290.00 (3.57 %) group pharma 300.00 gynofem healthcare 75.00 (2.74 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,220.00 (-0.41 %) hdfc ergo 370.00 (1.70 %) hdfc securities 10,600.00 (-0.93 %) hella india 900.00 (-2.17 %) hero fincorp 1,950.00 (-0.76 %) hexaware 990.00 (1.02 %) hicks 1,650.00 (3.13 %) hinduja leyland 260.00 hira ferro 200.00 (2.56 %) honeywell electrical 7,600.00 (1.33 %) ikf finance 310.00 (-3.13 %) incred financial 10.00 (1.01 %) incred holdings 153.00 (-1.29 %) india carbon 1,100.00 (-1.79 %) india exposition 121.00 (0.83 %) indian potash 3,150.00 (1.61 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,390.00 (-0.71 %) infinite computer 405.00 (1.25 %) inkel 22.00 (-2.22 %) jana small finance bank 75.00 kel 500.00 (-4.76 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 42.00 (-1.18 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 850.00 (-2.86 %) martin & harris 820.00 (-1.20 %) matrix gas 795.00 (-0.63 %) merino 3,300.00 (1.54 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 425.00 (-2.30 %) mohan meakin 2,300.00 (-4.17 %) mohfl 22.00 (4.76 %) msei 4.50 (-5.26 %) msil 34.00 (3.03 %) nayara energy 990.00 (-1.98 %) nayara energy ncd 320.00 (1.59 %) ncdex 199.00 (-1.49 %) ncl buildtek 320.00 (3.23 %) ncl holdings 106.00 (0.95 %) nsdl 1,000.00 (-0.99 %) nse india 1,800.00 (-2.70 %) onix renewable 21,000.00 (2.44 %) orbis financial 420.00 (2.44 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 56.00 (1.82 %) panasonic appliances 270.00 (3.05 %) paymate india 500.00 (-1.96 %) pharmeasy 8.60 (1.78 %) pharmed limited 675.00 (2.27 %) philips domestic 625.00 (-2.34 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 260.00 (-1.89 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 530.00 (1.92 %) resins plastics 575.00 (2.68 %) ring plus aqua 580.00 (3.57 %) rrp s4e innovation 295.00 (-1.67 %) sab miller 535.00 (0.94 %) sbi amc 2,625.00 (-0.19 %) sbi general insurance 621.00 (0.16 %) scottish assam 505.00 (1.00 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,325.00 (-1.85 %) smile microfinance 51.00 (-1.92 %) sterlite grid 5 290.00 (5.45 %) sterlite power 625.00 (0.81 %) studds 1,390.00 (-0.71 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 880.00 (1.15 %) trl krosaki 1,730.00 (-1.14 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 285.00 (-1.72 %) vikram solar 440.00 (-0.45 %) vivriti capital 1,040.00 (-0.95 %)
×

Mcnally Sayaji Annual Reports, Balance Sheet and Financials

Mcnally Sayaji Engineering Limited (MNSEL) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Mcnally Sayaji Engineering Limited

McNally Sayaji Engineering Limited Balance Sheet (In Rs. Lakhs)

PARTICULARS

31st March 2022

31st March 2021

31st March 2020

Assets

     

Non-Current Assets

     

Property, Plant, and Equipment

11,648

12,259

13,150

Capital Work-in-Progress

20

21

20

Intangible Assets

6

4

2

Other Non-Current Assets

134

148

91

Total Non-Current Assets

20,106

20,123

20,852

Current Assets

     

Inventories

5,300

9,156

10,771

Financial Assets-

     

Trade Receivables

7,925

9,587

8974

Cash and Cash Equivalents

1,978

1,917

521

Other Financial assets

720

890

725

Other Current Assets

2516

2798

1763

Total Current Assets

18,783

24,852

23,143

Total Assets

38,889

44,975

43,995

Equity and Liabilities

     

Equity

     

Equity Share Capital

1,259

1,259

1259

Other Equity

1,006

5,283

4610

Total Equity

2,265

6,542

5869

Liabilities

     

Non-Current Liabilities

     

Borrowings

-

3

4

Provisions

145

165

145

Employee Benefit Obligations

347

394

387

Total Non-Current Liabilities

661

746

759

Current Liabilities

     

Borrowings

19,000

19,156

19,821

Trade payables

7065

7044

6526

Other Financial liabilities

5226

5606

5748

Provisions

68

95

104

Other current liabilities

4477

5660

5070

Total Current Liabilities

35,962

37,688

37,367

Total Liabilities

36,623

38,433

38,126

Total Equity and Liabilities

38,889

44,974

43,995

McNally Sayaji Engineering Limited Profit & Loss Statement (In Rs. Lakhs)

PARTICULARS

2022

2021

2020

Revenue from Operations

17,221

17,772

17,518

Other Income

895

502

1150

Total Income

18,116

18,274

18,668

EBITDA

(3271)

1997

903

EBITDA margin

(18.05)%

 10.92%

4.83%

Finance Cost

432

389

773

Depreciation

662

951

806

Other Expenses

6262

4073

5694

Profit before Tax (PBT)

(4365)

657

(676)

Total Tax

(22)

-

(25)

Profit After Tax (PAT)

(4343)

657

(651)

PAT margin

23.97%

3.59%

3.48%

EPS

     

Basic

(34.50)

5.22

(5.17)

Diluted

(34.50)

5.22

(5.17)

McNally Sayaji’s Consolidated Cash Flow Statement for the last three years (In Rs. Lakhs)

Particulars

Year Ended 31  March  2022

Year Ended 31  March  2021

Year Ended 31  March  2020

Cash flow from Operating Activities

 

 

 

Profit/(Loss)  before  Tax

(4,365)

658

(676)

Adjustments for :-

 

 

 

Depreciation  and  Amortisation  Expense

662

951

806

Interest  Income

(92)

(159)

(421)

Finance  costs

432

389

773

Allowance  for  Doubtful  Debts  on  Trade  Receivables  /  Other  Assets

1,898

151

329

Advances  Written  off

266

-

27

Liabilities  no  Longer  Required  Written  Back

(673)

(99)

(311)

Provision  no  Longer  Required  Written  Back

(1)

(176)

(75)

Provision  for  Warranty

5

4

17

Provision  for  Warranty  written  back

(26)

-

-

Net  Exchange  Differences

(12)

3

2

Cash flow from Operating Activities before change in operating Assets and Liabilities

(1,905)

1,722

472

Decrease  /  (Increase)  in  Trade  and  Other  Receivables

(508)

574

852

Decrease  /  (Increase)  in  Inventories

3,856

1,614

11

Increase  /  (Decrease)  in  Trade  and  Other  Payables

(640)

(1,401)

(193)

Increase  /  (Decrease)  in  Employee  Benefit  Obligation

(213)

(5)

(276)

Increase  /  (Decrease)  in  Unwinding  of  interest

61

-

-

Cash Generated from Operations

651

2,504

866

Income  Taxes  (Paid)  /  Refund

76

(64)

221

Net Cash Inflow from Operating Activities

727

2,440

1087

Cash flows from Investing Activities

 

 

 

Purchase  of   Property,  Plant  and  Equipment

(49)

(58)

(298)

Interest  received

31

159

96

Fixed  Deposit  Matured/(Placed)

(19)

(76)

87

Net cash inflow (outflow) from Investing Activities

(37)

25

(114)

Cash flows from Financing Activities

 

 

 

(Repayment  of)  /  Proceeds  from  Borrowings

(196)

(14)

(165)

Interest  paid

(432)

(389)

(779)

Net  increase  in  Cash  Credit  Facilities  including  WCDL

-

(665)

(67)

Net cash inflow (outflow) from Financing Activities

(628)

(1,068)

(1011)

Net increase (decrease) in Cash and Cash Equivalents

62

1,397

(38)

Cash  and  Cash  Equivalents  at  opening  of  the  period

1,917

521

559

Cash  and  Cash  Equivalents  at  end  of  the  period

1,979

1,918

521

Reconciliation  of  cash  and  cash  equivalents  as  per  the   Statement  of  Cash  Flows

 

 

 

Cash  and  Cash  Equivalents  as  per  above  comprise  of  the  following

31st  March,  2022

31st  March,  2021

31st  March,  2020

Cash  and  Cash  Equivalents 

1,978

1,917

521

Balances as per Statement of Cash Flows

1,979

1,918

521

The cash flow statement of McNally Sayaji for the years ended March 31, 2022, 2021, and 2020, shows the following:

  • Cash flow from operating activities: In the year ended March 31, 2022, the company had a net cash inflow of INR 727 lakh from operating activities, compared to INR 2,440 lakh in the previous year. The cash generated from operations was INR 651 lakh, which was lower than the previous year due to a decrease in trade and other receivables and an increase in trade and other payables. The company also paid INR 76 lakh in income taxes during the year.
  • Cash flow from investing activities: The company had a net cash outflow of INR 37 lakh from investing activities in the year ended March 31, 2022, compared to a net cash inflow of INR 25 lakh in the previous year. The company purchased INR 49 lakh of property, plant, and equipment, and had INR 19 lakh of fixed deposits matured/placed.
  • Cash flow from financing activities: The company had a net cash outflow of INR 628 lakh from financing activities in the year ended March 31, 2022, compared to a net cash outflow of INR 1,068 lakh in the previous year. The company repaid INR 196 lakh of borrowings and paid INR 432 lakh in interest during the year.
  • Net increase (decrease) in cash and cash equivalents: The company had a net increase of INR 62 lakh in cash and cash equivalents in the year ended March 31, 2022, compared to a net increase of INR 1,397 lakh in the previous year. The cash and cash equivalents at the end of the year were INR 1,979 lakh.

Overall, McNally Sayaji had a lower net cash inflow from operating activities in the year ended March 31, 2022, compared to the previous year due to a decrease in trade and other receivables and an increase in trade and other payables. The company also had a net cash outflow from investing and financing activities during the year, resulting in a lower net increase in cash and cash equivalents.

McNally Sayaji Key Financial Ratios (Standalone)

Particulars

31 March 2022

31 March 2021

Current Ratio (in times)

0.50

0.63

Debt-Equity Ratio (in times)

4.08

2.27

Debt Service Coverage Ratio (in times)

(0.17)

0.09

Return on Equity Ratio (in times)

(0.57)

0.11

Inventory Turnover Ratio (in times)

2.35

1.74

Trade Receivables Turnover Ratio (in times)

2.18

2.16

Trade Payable Turnover Ratio (in times)

1.72

1.44

Net Capital Turnover Ratio (in times)

(1.01)

(1.37)

Net Profit Ratio (in times)

(0.26)

0.06

Return on Capital Employed Ratio (in times)

(0.16)

0.03

The key financial ratios of McNally Sayaji for the years ended March 31, 2022 and March 31, 2021 are as follows:

  • Current Ratio: It measures the ability of the company to meet its short-term liabilities with its current assets. The current ratio decreased from 0.63 in 2021 to 0.50 in 2022, which indicates a weaker liquidity position.
  • Debt-Equity Ratio: It measures the proportion of debt and equity used by the company to finance its assets. The debt-equity ratio increased from 2.27 in 2021 to 4.08 in 2022, which indicates that the company has taken on more debt relative to equity.
  • Debt Service Coverage Ratio: It measures the ability of the company to service its debt obligations. The negative ratio in 2022 indicates that the company 's operating income is not sufficient to cover its debt service obligations.
  • Return on Equity Ratio: It measures the return generated by the company for its shareholders. The negative ratio in 2022 indicates that the company has generated a loss for its shareholders.
  • Inventory Turnover Ratio: It measures the number of times the company has sold and replaced its inventory during the period. The ratio increased from 1.74 in 2021 to 2.35 in 2022, which indicates that the company is selling its inventory at a faster rate.
  • Trade Receivables Turnover Ratio: It measures the number of times the company has collected its average accounts receivable during the period. The ratio remained stable at 2.18 in 2022, indicating that the company has collected its receivables at a similar pace to the previous year.
  • Trade Payable Turnover Ratio: It measures the number of times the company has paid its average accounts payable during the period. The ratio increased from 1.44 in 2021 to 1.72 in 2022, indicating that the company is paying its payables at a slower rate.
  • Net Capital Turnover Ratio: It measures the amount of sales generated by the company for every unit of capital employed. The negative ratio in 2022 indicates that the company has not generated sufficient sales to cover its capital employed.
  • Net Profit Ratio: It measures the percentage of net profit generated by the company for every unit of sales. The negative ratio in 2022 indicates that the company has not generated any profit from its sales.
  • Return on Capital Employed Ratio: It measures the return generated by the company for every unit of capital employed. The negative ratio in 2022 indicates that the company has not generated any return for its capital employed.

McNally Sayaji Share Dividend History

Particulars

2022

2021

2020

Dividend per Share

Nil

Nil

Nil

Retained Earnings (In Rs. Lakhs)

(12,889)

(8612)

(9285)

McNally Sayaji Engineering Limited Recent Financial Performance

  • Revenue from Operations decreased by 3.10% from Rs. 17,772 Lakhs in FY 2021 to Rs. 17,221 Lakhs in FY 2022.

  • EBITDA declined by 263.79% and reached Rs. (3271) Lakhs in FY 2022 from Rs. 1997 Lakhs in FY 2021 also EBITDA margins decreased from 10.92% to (18.05)% in FY 2022.
  • Total borrowings of the company decreased from Rs. 19,159 Lakhs as of 31st March 2021 to Rs. 19,000 Lakhs as of 31st March 2022.
  • The Finance cost of the company increased by 11.05% from Rs. 389 Lakhs to Rs. 432 Lakhs.
  • Loss after tax of the company stood Rs. 4343 lakhs in the current FY 2022 against a profit after tax of Rs. 657 lakhs in previous FY 2021, showing a loss of 761.03%.
  • The Current Ratio of the company as of 31st March 2022 is 0.50.
  • The Debt to Equity Ratio of the company as of 31st March 2022 was 4.08.
  • The Book value of the company as of 31st March 2022 is Rs. 17.99.

MNSEL Annual Report

Mcnally Sayaji Annual Report 2021-22

Download

Mcnally Sayaji Annual Report 2020-21

Download

Mcnally Sayaji Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert