Financial Performance Analysis of Ajmer Electricity Distribution Company
Financial Performance Analysis of Ajmer Electricity Distribution Company
By
SUNITA JAIN
Roll No: 510922344
Project Report
Submitted in Partial Fulfillment of the Requirements for the degree of
Master of Business Administration
1
ACKNOWLEDGEMENT
administration.
studies.
S. NO. PARTICULARS
1. INTRODUCTION
PRESENT SCENARIO OF ELECTRICITY
2. DISTRIBUTION COMPANIES IN
RAJASTHAN
3. COST VOLUME PROFIT ANALYSIS
4. PERFORMANCE EVALUVATION
5. FINDINGS
6. SUGGESTIONS
7. BIBLIOGRAPHY
INTRODUCTION
Overview
3
Historically, state and central government entities played
the dominant roles in the development of the Indian power
industry. However, capacity growth did not keep pace with
demand due to inadequate investment and the poor financial
health of the SEBs. As at the end of fiscal 2005, the SEBs own
close to 56% of the total generating capacity in the country,
33% is owned by Central PSUs and the balance is owned by
private sector. Almost the entire distribution network barring a
few private distribution networks in the states of Orissa, Delhi
and the cities of Mumbai, Kolkata, Ahmedabad and Surat is
Owned by SEBs.
This is the age of competition and fast changes in
technologies and social innovations. Future power distribution
systems need to be highly service oriented and caring for
consumer values. The power distribution company should have
a well-drawn vision. Compelling vision, values and mission
give a sense of direction to serve the needs of the consumers
through a STRATEGIC PLAN.
4
Industry Structure
5
The legislative/legal frame works of Indian Power sector have
also undergone a major shift after the enactment of the
Electricity Act, 2003 which supersedes the 1910, 1948 and 1998
Central Acts. The Act is a major milestone in the history of
power sector in India and it is expected to give push to
reforms, spearhead sector growth, encourage competition,
decrease controls, reduce tariffs and improve customer
satisfaction in the medium to long term.
6
Recent Developments
The Government has announced the National Electricity Policy
which aims at accelerated development of Power Sector
providing supply of electricity to all areas. The Government
has also issued guidelines for Competitive Bidding for
determination of tariff for procurement of power by
distribution licensees as provided under the Electricity Act
2003. The Government is also in the process of finalizing the
National Tariff Policy for the Sector.
Industry Outlook
As per the estimates of Index of Industrial Production (IIP)
released by Central Statistical Organization, the electricity
sector has grown at 5.2% during 2004-05 over the previous
year 2003-04 as against the growth in General Index of 8.2%.
Gas
Availability of gas and its pricing is a key concern.
However, the recent gas finds in India and the prospective
supplies of gas in liquefied form from offshore fields provide
opportunities to tie-up gas for existing and upcoming gas
power projects. The sector is adopting various strategies such
as procuring gas through international competitive bidding
process, exploring the possibilities of participating in the
Gas/LNG (Liquefied Natural Gas) value chain abroad. In this
regard the MOP (Ministry of Power) has also submitted offer
8
to the Government of India for allocation of blocks for
exploration of oil and natural gas under the New Exploration
Licensing Policy which may unfold an opportunity for securing
gas at an affordable price. Besides these efforts towards long
term security in gas supplies, to augment the present
requirements, additional gas supplies have been tied up with
GAIL from Parma Muktha Tapthi gas fields and Gujarat State
Petroleum Corporation and re-gasified LNG from GAIL and
BPCL.
Risk of Returns
The tariff structure for the sector is regulated and is based
on cost - plus return regime. The returns and norms for
operational perfonnance are set by the regulator at Central
and State levels. Existing regulations which are applicable for
the period 2004-2009 provide for a return on equity @14%.
Whether the same levels of return would be maintained for the
future tariff periods is not known. However, incentives are
provided for in the tariff structure for rewarding efficiently
operating utilities which enable utilities to earn higher returns.
Risk of Realizations
State Electricity Boards of their unbundled entitles continue to
be the major customers for power. These entities are not in a
very good financial condition. Central Government through
various initiatives has been trying to bring about improvement
9
in the health of these entities. The One-Time Settlement
scheme provided for settlement of old dues by waiving off late
payment surcharge and taking over of the liabilities of these
entities by State Government. The scheme has helped many of
the electricity boards to improve their commercial
performance and has resulted in their making prompt
payments of their current dues.
Whether the State electricity Boards or unbundled entities
can sustain the prompt payment of their current dues is not
known. However, the refonns and initiatives introduced by
the Central and State Governments are expected to
improve the commercial performance of these entities and thus
improve their financial health and enable them to honour their
commitments under the Power Purchase Agreements. Some of
the important information for Rajasthan is as under:-
PARMETER RAJASTHAN
GENERAL
Population 5,64,73,122
District. 33
ELECTRICAL
10
33/11KV S/S (Nos./Capacity in MVA) 1650/6490MVA
CONSUMER
HT Consumers 2505
11
Chapter - II
Present Scenario of electricity distribution companies in
Rajasthan
13
iii) The Regulatory Commission has framed various rules
and regulations for its function. The Regulatory
commission has issued orders for revised tariff for RVPN
(Transmission company) and three Discoms on April 2001
and issued license to the RVPN and three Discoms on 30 th
April 2001.
iv)The Regulatory Commission has also approved various
documents like Metering code for Rajasthan Grid,
General and Planning Code, System Operation and Load
Dispatch Code, Standard of performance, Safety
Standards, etc.
v)The Regulatory Commission has also approved Annual
Revenue Requirement (ARR) in respect of RVPN
(Transmission company) and Discoms for the year 2002-
03 and 2003-04.
IV. Financial Restructuring Plan
The final Financial Restructuring Plan has been approved
by Government of Rajasthan on 4.8.2003 incorporating
there in a provision for cash transition support of Rs. 3800
crs, retention of Electricity Duty of Rs. 3951 crs, interest
subsidy on IBRD Loan of Rs. 282 crs and subsidy under
APDRP (Accelerated Power Development Reform
Programme) schemes of Government of India of Rs. 145
crs up to 2011-12.
14
V. Restructuring of the Sector
With the notification of the Rajasthan Power Sector
Reforms Transfer Scheme 2000, on 19th July 2000 the
assets, liabilities and personnel of the
15
companies Act, 1956, has been entrusted with the power
transmission grid network of extra high-tension lines including
O&M of inter state tie lines, in so far as they pertain to the
state. The RVPN is the state transmission utility in the State.
RVPN has an allocation of power to the extent of 971.46 MW in
shared power projects. This combines owns and operates all
the 400 KV, 200 KV, 132 KV and 66 KV.
Electricity lines and system in the state and is responsible for
sale to different distribution companies in the state.
iii) Power Distribution
The State has been geographically divided into three
distribution companies (with headquarter at Jaipur, Jodhpur
and Ajmer) formed on considerations of viability and
operational ease. These companies operate & maintain
electricity system below 11 kV in their respective aleas. Details
of distribution companies are as under:
| Distribution Company Districts Covered O&M Circles Covered
16
Jodhpur Vidyut Vitran Jodhpur, Sri Jodhpur City, Jodhpur
Nigam Ltd. Ganganagar, Dist, Gangangar,
Headquarter at Hanumangarh, Churu, Hanumangarh,
Jodhpur Bikaner,Jaisalmer, Bikaner,Barmer, Pali,
Churu, Jalore, Jaisalmer..
These distribution companies, though presently owned
by the State Government, will in a phased manner be converted
into joint ventures (JVC).
Where the private partners will hold majority shares and
management control including the obligation to bring in the
required investments and to meet the performance obligations
under the license.
The entire process of forming, JVCs and transferring the
distribution business to them was schedules to be completed by the
year 2004. However, the High Court of Judicature for Rajasthan at
Jodhpur in the hearing of D.B. Civil Writ Petition No. 2146/2000
has granted stay on transfer of assets of the erst while RSEB to any
private Company.
iv) Finalization of Transfer Scheme
The Transfer scheme as notified by the GoR on 19.7.2000 was
provisional for a period of 6 months in case of personal and 1 year
in case of assets and liabilities. The provisionally period of transfer
of assets and liabilities of the erstwhile RSEB to the successor
entities was extended to 18-1-2002 by the GoR.
The GoR has issued amendments in the Transfer Scheme on
18.1.2002 and with these amendments Scheme has become final.
17
VI. Implementation of Memorandum of understanding signed
between Ministry of Power, Government of India and
Government of Rajasthan on 23.3.2001 in New Delhi is as
under
S.No Issue Status
1 Increase of PLF (Plant Load Factor) of 89% PLF achieved in
KTPS and STPS beyond 85% FY 03
2 Maintain grid discipline, comply with Grid Being Complied ABT
Code and ABT. effective Dec. 2002 VII.
3 Securitization of outstanding dues of Complied
CPSUs.
E
4 Computerized billing and effective energy Complied
audit in selected towns.
5 Energy audit
100% metering of 11 KV feeders Completed for all 8411
feeders
100% metering of all consumers Being done in phases
Energy audit of loads above 1000 KVA Started
6 100% electrification of potential villages by 96% achieved in FY 03
07
7 Timely payment of subsidies Being paid as per FRP
8 Privatization of Distribution Being reviewed in light
of Electricity Act 2003
lectricity Act 2003
18
and Transmission/SLDC 2003
charges
Issue of Notifications Jan. 04 Several Notifications
issued
Separation of Trading Mar. 04 Trading functions are
from TRANSCO. being done by DISCOMs
through Rajasthan Power
Procurement Centre
(RPPC) from 2004
Formulation of Rules Jan. 04
20
Category of Character of Service
Consumer
a) Domestic i ) Connected Load up to 5 KW i ) LT Single phase or three
ii ) Connected Load above 5 KW phase at the option of the
iii) Contract/actual demand more consumer.
than 50 KVA ii ) LT Three phase
iii) HT 11 KV or 33 KV
whichever is feasible
b) Non- i ) Connected Load up to 5 KW i ) LT Single phase or three
Domestic ii ) Connected Load above 5 KW phase the consumer.
at the option iii) Contract/actual demand more ii ) LT Three phase
of than 50 KVA iii) HT 11 KV or 33 KV
whichever is feasible
c) Public All services LT Single phase or three
Street phase
Lighting
d) All services LT Three phase
Agriculture
e) Small i ) Connected Load up to 5 KW (6.7 i ) LT Single phase or three
Industrial HP) phase at the option of the
ii ) Connected Load above 5 KW consumer.
(6.7 HP) but up to 18.65 KW (25 HP) ii ) LT Three phase
21
g) Largei) Connected Load above 112 KW i) HT 11 KV
Industrial (150HP) and/or contract/ actual/
(except demand above 125 KVA but up to
Railway 1500 KVA
Traction) ii) Contract/ actual demand is ii) HT 33 KV
above 1500 KVA but up to 5000
KVA
iii) Contract/ actual demand above iii) EHT 132 KV or 220
5000 KVA KV
h) Mixed Load i) Connected Load up to 5 KW i) LT Single phase or
ii) Connected Load above 5 KW three phase at the option
but contract/ actual demand of the consumer
remains up to 50 KVA ii) LT Three phase
iii) Connected Load above 5 KW iii) HT 11 KV
and contract/ actual demand is
more than 50 KVA but up to 1500
KVA
iv) Contract/ actual demand above iv) HT 33 KV
1500 KVA but up to 5000 KVA
v) Contract/ actual demand above v) EHT 132 KV or 220
5000 KVA KV
i) Railway Contract/ actual demand above Phase to phase supply at
Traction 5000 KVA the voltage specified for
large industrial
consumer
27
Disconnection of supply.
28
(5) A consumer other than agriculture category and
seasonal industry may seek disconnection by giving one
month’s notice in writing in that behalf after initial period
of one year including notice period. The consumer shall
pay all the charges payable up to the date of
disconnection, subject to notice-period or initial
agreement-period. In case disconnection is made or notice-
period/initial agreement-period expires in middle of the
month, the minimum billing amount shall be payable
proportionately.
The consumer may also seek disconnection on the same
day of Notice If he is ready to pay the minimum billing
amount for notice period or unexpired period of
agreement, as the case may be.
(6) After a connection is disconnected, the billing shall be
stopped forthwith.
(7) After a disconnection has been effected, the Nigam shall
inform the consumer in writing through a letter by
registered post on the address given by the consumer.
Dispatch of a registered letter shall be considered as
adequate evidence to inform the consumer.
30
(Tariff structure in Rajasthan)
(A) Fixed Charge
32
Urban wells before 1995 & 1.10 0.00 1.10 1.10 0.40 1.5
others
Urban wells from 1995 & 1.40 0.00 1.40 2.10 0.40 2.5
nursery
Farm Houses 2.20 0.00 2.20 3.40 0.40 3.8
Agricultural (flat rate)
General 60/ HP 0.00 60/ HP 140/ HP 5% 85/ HP
Urban Wells before 1995 95/ HP 0.00 95/ HP 1.10/ HP 0.40 175/ HP
Urban Wells from 1995 & 120/ HP 0.00 120/ HP 1.10/ HP 175/ HP
others
Small Industrial 2.03 1.46 3.49 3.50 0.40 3.9
Medium Industrial 2.36 1.46 3.82 3.75 0.40 4.15
Large Industrial 2.59 1.46 4.05 4.25 0.40 4.65
Mixed Load supply 2.36 1.46 3.82 3.75 0.40 4.15
Public Water Works &
Railway Traction
(B) Energy Chargesu
CHAPTER III
Cost Volume Profit Analysis
41
Semivariable (Mixed ) costs
42
range of activities) Semi variable costs also are called semi
fixed costs.
Semi variable Cost : one of the many forms that semi variable
costs can take. Assume that a person inspects 100 units per
month and earns Rs. 2,000 monthly . The company hires a
second inspector when volume increases beyond 100 unit and
total inspection costs become Rs. 4000. The company hires a
third inspector when volume reaches 300 units, and so forth .
The Rs. 2000 earned by the first inspector represents the fixed
portion of the semi variable cost , reflecting the minimum cost
of supplying inspection service. The difference between Rs.
2000 and the amount paid is the variable portion related to
usage.
Maintenance an repair of factory machinery and
equipment may follow the semi variable pattern shown in
Exhibit 3-5 . Management may decide a good preventive
maintenance policy is to keep one repairer at the plant an pay
the person Rs.1800 per month . As volume increases, the
company needs more repairers and additional repair supplies.
The Rs. 1,800 salary of the first repairer is the fixed
component. The remainder of the semi variable costs is the
variable portion that may increase at a constant or increasing
rate . The variable cost portion in Exhibit 3-5 increases at a
constant rate. In practice, cost behavior patterns very and
43
many cost structures are not linear. For instance a semi
variable cost such as electricity increases either at a decreasing
or increasing rate. Utility companies charge a fixed monthly fee
for service a base charge that is constant for the period and a
demand charge that varies with consumption. With increasing
amounts of energy consumed , unit variable cost may decrease.
On the other hand , a penalty for greater consumption may
increase the variable costs at an increasing rate.
If the revenue per unit is constant and also the average variable
cost remains the same the break-even chart will be linear chart.
Table
Statement showing the CVP Analysis of Ajmer Vidhyut Vitran
Nigam Ltd. For the last four years.
Amount in Lacs
Particulars 2005 2006 2007 2008
Rs. Rs. Rs. Rs.
Total Income 248717 269161 292557 304430
Less: Variable
cost:
Purchase of 206984 220824 231548 322326
Power
Repair & 2842 3100 3477 3450
maintenance
46
Contribution 38891 45237 57532 21346
Less: Fixed
Cost:
Employees 16306 17363 18792 24628
Cost
Adm. & other 2343 2539 2820 2799
Depreciation 7939 9653 12242 8710
Profit 12303 15682 23678 -14791
CHAPTER 4
Performance Evaluation
Concept of Performance
The word performance is indicative of the quality of
achievement of an organization or by management of an
enterprise. Performance is the degree of targets achieved by an
organization. The new Webster’s Dictionary defines it thus.
“An entertainment presents before an audience, portrayal
of a character on the stage, the act or manner of exhibiting an
art, skill or capacity, the degree to which anything , as a
machine function as intended, an action thing done, the act of
performing or condition of being performed.”
47
Performance is used to mean the efforts extended to
achieve the targets efficiently and effectively. In achievement of
targets the use of human, financial and natural resources
utilised and targets achieved is called performance.
The chamber’s 20 Century Dictionary defines
performance as the act of performing a carrying out of
something, done, a piece of work , manner of success in
working execution especially as an exhibition or entertainment,
an act or action.
Performance is the degree or level or targets
achieved efficiently by utilizing and integrating manual ,
financial and natural resources.
Concept of Appraisal
Performance Appraisal
51
Financial Statements
52
The major financial statements are – balance sheet ,
profit and loss account , statement of retained earnings,
statement of change in financial position , and value added
statement . Though the change in financial position , and value
statement are used as supplementary financial statement but
they are very useful financial statement . Balance sheet and
profit and loss account are the principal financial statements.
The profit and loss account reveals the profit and loss
earned during a particular period of time . It is also called the
statement of earned surplus , Statement of earning or Income
statement . The income statement is designed to report the
53
profit performance of a business entity for a sqecific period of
time such as a year, quarter or month . An income statement
presents the results of operation ,that is , it reports , for a
specific period of time in accordance with the time period
assumptions. The income statement shows the result of
operating and non operating activities of a firm during a
particular of time . Income statement is the statement of the
during and expenses of an accounting unit or group of such
units for a specified period . profit and loss account is a
statememt of profit and loss earned during a specified period of
time.
57
in financial statement is rearranged in order to facilitate the
appraisal of business performance.
58
Finally, the specific conclusions arrived at as a result of
performance appraisal are presented in the form of a report
which highlights the performance of the industry/unit
concerned. In brief, the process involves computation,
comparison and study of financial and operative data and
preparation, study and interpretation of measuring devices.
60
Over-trading
Involvement with a big project
High gearing
Argenty: has stressed on non-financial indicators for
assessment of symptoms of failure. According to him we must
have an intimate knowledge of the company and especially its
top management. The failure of business organization is seen as
the culmination of sequence starting with management defects
that bring mistakes, which in turn produce symptoms.
Tamari Model
Tamari Home has suggested the use of certain ratios for the
measurement of risk. In this respect he has suggested the use of
composite score of certain ratio, viz. Equity to Total Funds
Ratio, Trend of Profit over three Years, Current Ratio, Ratio of
Value of Production to Inventory, Ratio of Sales to Trade
Receivables and Ratio Value of Production to Working Capital.
The risk index is based on the composite score to the above
ratios.
Index of Risk
3- Current Ratio 20 --
Total 100
>2.00% 20
1.51 -2.00 15
1.11 – 1.50 10
0.91 – 1.10 05
< 0.91% 00
The Validity of the above index has been tested among others
by Tamari who came to three conclusions:
64
(ii) The index can be operative in other industry groups
also.
(iii) The ratios and their weights can predict bankruptcy
even of firms operating in other economies, despite
socio-economic differences. The index has been
developed for the prediction of bankruptcy. However,
this can be a useful indicator of risk in the Project also.
TAMARI RATIO
ALLINLAKHS
AVVNL
2005 2006 2007 2008
Equity
Share 23700 31250 39550 51550
Capital
Reserve & 36880 41438 59684 30170
Surplus
Debt
Secured 154372 185666 226566 47749
Unsecured 34199 68862 40943 45619 427012
65
2. TREND OF PROFIT OVER OVER THREE YEARS
(CURRENT YEAR AND TWO PREVIOUS YEAR)
66
AVVNL
2005 2006 2007 2008
Sales 248717 269161 292557 304430
Gross 12303 15682 23678 -14791
Profit
Current 260539 313686 158859 124651
Assets
Current 127231 168422 227480 229929
liabilities
Net 13308 145264 -68621 -105278
Working
Capital
Ratio 2.05 1.86 -0.70 -0.54
CHAPTER V
Findings
67
In the II an effort has been made to evaluate the total system in
Rajasthan. The metamorphosis of electricity supply &
distribution system has been explained in proper shape.
Chapter III has been contributes to evaluate profit in
terms of cost profit volume analysis.
Chapter IV An administration of tamari reveal that the
score of Jaipur unit was highest & that of Ajmer was lowest .
Equity to Debt current ratio more or less close in all the units.
However there is a significant amount variation in the
remaining 3 parameters of the model. In totally the following
rank is awarded to the units.
68
CHAPTER VI
Suggestion
69
is not precisely known, since a significant fraction of the
consumption is un-metered and there is a large proportion of
theft.
71
power sector with the view to streamline the procedure and
delegation of power for early implementation of projects.
Suggestions
74
BIBLIOGRAPHY
BOOKS:
77