MIRA
INFORM REPORT
|
Report Date : |
03.03.2008 |
IDENTIFICATION
DETAILS
|
Name : |
JAIPUR VIDYUT VITARAN NIGAM LIMITED |
|
|
|
|
Registered Office : |
Vidyut Bhawan Janpath Jyoti Nagar, Jaipur, Rajasthan |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
19.06.2000 |
|
|
|
|
Com. Reg. No.: |
016486 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U40109RJ2000SGC016486 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
JPRJ00668D |
|
|
|
|
Legal Form : |
A Closely Held Public Limited
Liability Company |
|
|
|
|
Line of Business : |
Distributor and Supply of Electricity |
RATING &
COMMENTS
|
MIRA’s Rating : |
Aa |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
Maximum Credit Limit : |
USD 47610800 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well – established and reputed company owned by Rajasthan
State Government. Trade relations are fair. Business is active. Payments are
reported as usually correct and as per commitments. The company can be considered normal for business dealings at usual
trade terms and conditions. |
LOCATIONS
|
Registered Office : |
Vidyut Bhawan Janpath Jyoti Nagar, Jaipur, Rajasthan, India |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
72474 sq. km. |
DIRECTORS
Not Available
BUSINESS DETAILS
|
Line of Business : |
Distributor and Supply of Electricity |
GENERAL INFORMATION
|
Bankers : |
Not Available |
|
Banking
Relations : |
- |
|
|
|
|
Auditors : |
Not Available |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
800000000 |
Equity Share |
Rs.10/- each |
Rs.8000.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
398000000 |
Equity Share |
Rs.10/- each |
Rs.3980.000
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
3980.000 |
3100.000 |
2300.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
7922.700 |
6190.400 |
5062.500 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
11902.700 |
9290.400 |
7362.500 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
26438.000 |
19405.300 |
15326.700 |
|
|
2] Unsecured Loans |
5108.600 |
4467.500 |
3698.000 |
|
|
TOTAL BORROWING |
31546.600 |
23872.800 |
19024.700 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
43449.300 |
33163.200 |
26387.200 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
26831.100 |
18694.200 |
11364.600 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
6.600 |
6.000 |
6.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
1263.300
|
821.100 |
628.900 |
|
|
Sundry Debtors |
7034.000
|
6751.300 |
6179.500 |
|
|
Cash & Bank Balances |
1611.600
|
571.900 |
387.300 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
21952.300
|
17461.100 |
16996.200 |
|
Total
Current Assets |
31861.200
|
25605.400 |
24191.900 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
15275.800
|
11223.800 |
9312.200 |
|
|
Provisions |
89.100
|
72.100 |
64.200 |
|
Total
Current Liabilities |
15364.900
|
11295.900 |
9376.400 |
|
|
Net Current Assets |
16496.300
|
14309.500 |
14815.500 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
115.300 |
153.500 |
201.100 |
|
|
|
|
|
|
|
|
TOTAL |
43449.300 |
33163.200 |
26387.200 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
Sales Turnover |
30229.100 |
27899.200 |
23139.600 |
|
|
Other Income |
5069.700 |
4093.700 |
6422.200 |
|
|
Total Income |
35298.800 |
31992.900 |
29561.800 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
0.000 |
0.000 |
0.000 |
|
|
Provision for Taxation |
0.000 |
0.000 |
0.000 |
|
|
Profit/(Loss) After Tax |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Generation and Distribution Expenses |
237.900 |
252.200 |
387.700 |
|
|
Employee Cost |
2392.200 |
2240.800 |
2102.000 |
|
|
Manufacturing Expenses |
398.200 |
415.600 |
309.400 |
|
|
Administrative Expenses |
2326.900 |
2095.400 |
1805.900 |
|
|
Interest and Financial Charges |
2270.700 |
1699.000 |
1681.200 |
|
|
Depreciation |
1562.500 |
1103.500 |
968.600 |
|
|
Other Expenditure |
26110.400 |
24186.400 |
22307.000 |
|
Total Expenditure |
35298.800 |
31992.900 |
29561.800 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
PAT / Total Income |
(%) |
NA
|
NA |
NA |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA
|
NA |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
NA
|
NA |
NA |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
NA
|
NA |
NA |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.94
|
3.78 |
3.86 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.07
|
2.27 |
1.63 |
LOCAL AGENCY
FURTHER INFORMATION
Website details:
Profile:
JAIPUR VIDYUT VITRAN NIGAM LIMITED(Jaipur Discom) has been established
under the Companies Act,1956 by Govt. of Rajasthan, Jaipur Discom has been
created with the principal object of engaging in the business of distribution
and supply of electricity in 12 districts of Rajasthan, namely Jaipur, Dausa,
Alwar, Bharatpur, Dholpur, Kota, Bundi, Baran, Jhalawar, Sawaimadhopur,
Tonk and Karoli. The area of operation of Jaipur Discom is 72474 sq. km. And
the population in this area is 196 lacs as per 1991 census. The power supply in
the Jaipur Discom is managed by 8 distribution circles i.e. Jaipur City, Jaipur
Distt., Dausa, Alwar, Bharatpur, Kota , Jhalawar and Sawaimadhopur.
Administrative Structure
Jaipur Discom is managed by the Board of Directors. CMD is
controlling day to day affairs of the company. He is assisted by various Head
of Departments at the corporate level. The field organisation is divided into 8
operation and maintenance circles. Each circle is further divided into
divisions and sub divisions which are the lowest operational unit. The brief
details of the organisational structure are as under:-
Circles: 8
Divisions: 37
Sub Divisions: 153
Besides O and M setup, the field set up also consists of
metering and protection civil and vigilance etc.
Some of the important information for Jaipur Discom is as
under:-
|
Parameter |
Jaipur DISCOM |
Rajasthan |
|
General |
|
|
|
Population |
20916640 |
56507188 |
|
Area(Sq.km) |
72,474 |
342,239 |
|
Population Density(Persons/sq.km) |
289 |
165 |
|
District |
12 |
32 |
|
Employees |
15011 |
35,988 |
|
Electrical (As on
31.3.2006) (Tentative) |
|
|
|
Total connected load(MW) |
5395.856 |
|
|
|
|
|
|
33kV lines (kms) |
8465 |
31560 |
|
33/11 kV S/S (Nos./capacity in MVA) |
696/3357 MVA |
2366/10332 MVA |
|
Domestic connected load (MW) |
1514.46 |
|
|
Agriculture connected load (MW) |
1411.91 |
|
|
Mixed Load (MW) |
819.43 |
|
|
Industrial connected load(MW) (Ind.+PWW) |
1630.86 |
|
|
Domestic electrification |
42.46% |
46.62% |
|
Villages/Towns Electrified |
98.08 % |
97.26 % |
|
T&D losses(%) |
37.31 % |
|
|
Revenue from sale of electricity (Rs.In crores) |
2696.11 |
6557.99 |
|
Energy sold (MU) |
6892.83 |
18013.87 |
|
Consumer (As on
31.3.2006) |
|
|
|
Total consumers |
2389931 |
6701017 |
|
Domestic consumers |
1694286 |
4894726 |
|
Agricultural consumers |
299374 |
778492 |
|
Industrial consumers |
69712 |
195992 |
|
HT consumers |
1272 |
3271 |
|
Domestic Consumers as % of total consumers. |
70.89 % |
73.04 % |
General Conditions of Supply
The electricity supply to customer is governed by general
conditions of supplies and miscellaneous charges under the Electricity
(Supplies) Act, 1948 as amended from time to time.
Settlement Committees
In order to expeditiously settle disputes with out resorting
to legal remedies, settlement committees have been set up at various levels
where disputes are resolved after mutual discussions. The financial limits for
settlements at various levels are as under
Sub Division : Up to Rs.0.010 Million
Division : Up to Rs. 0.025 Million
Circle : Up to Rs.0.100 Million
Chief Engineer : Up to Rs. 0.250 Million
Board : Above Rs. 0.250 Million
CMT REPORT
(Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts, India Prisons Service,
Interpol, etc.
1] INFORMATION ON DESIGNATED
PARTY
No exist designating subject or any of its beneficial owners,
controlling shareholders or senior officers as terrorist or terrorist
organization or whom notice had been received that all financial transactions involving
their assets have been blocked or convicted, found guilty or against whom a
judgement or order had been entered in a proceedings for violating
money-laundering, anti-corruption or bribery or international economic or
anti-terrorism sanction laws or whose assets were seized, blocked, frozen or
ordered forfeited for violation of money laundering or international
anti-terrorism laws.
2] Court Declaration :
No records exist to suggest that subject is
or was the subject of any formal or informal allegations, prosecutions or other
official proceeding for making any prohibited payments or other improper
payments to government officials for engaging in prohibited transactions or
with designated parties.
3] Asset Declaration :
No records exist to suggest that the property or assets of the subject
are derived from criminal conduct or a prohibited transaction.
4] Record on Financial
Crime :
Charges or conviction
registered against subject: None
5] Records on Violation of
Anti-Corruption Laws :
Charges or
investigation registered against subject: None
6] Records on Int’l
Anti-Money Laundering Laws/Standards :
Charges or
investigation registered against subject: None
7] Criminal Records
No
available information exist that suggest that subject or any of its principals
have been formally charged or convicted by a competent governmental authority
for any financial crime or under any formal investigation by a competent
government authority for any violation of anti-corruption laws or international
anti-money laundering laws or standard.
8] Affiliation with
Government :
No record
exists to suggest that any director or indirect owners, controlling
shareholders, director, officer or employee of the company is a government
official or a family member or close business associate of a Government
official.
9] Compensation Package :
Our market
survey revealed that the amount of compensation sought by the subject is fair
and reasonable and comparable to compensation paid to others for similar
services.
10] Press Report :
No press reports / filings exists on
the subject.
CORPORATE
GOVERNANCE
MIRA INFORM as part of its Due Diligence do provide comments on
Corporate Governance to identify management and governance. These factors often
have been predictive and in some cases have created vulnerabilities to credit
deterioration.
Our Governance Assessment focuses principally on the interactions
between a company’s management, its Board of Directors, Shareholders and other
financial stakeholders.
CONTRAVENTION
Subject is not known to have contravened any existing local laws,
regulations or policies that prohibit, restrict or otherwise affect the terms
and conditions that could be included in the agreement with the subject.
FOREIGN EXCHANGE
RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.39.92 |
|
UK Pound |
1 |
Rs.79.31 |
|
Euro |
1 |
Rs.60.63 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
8 |
|
PAID-UP CAPITAL |
1~10 |
8 |
|
OPERATING SCALE |
1~10 |
8 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
9 |
|
--PROFITABILIRY |
1~10 |
7 |
|
--LIQUIDITY |
1~10 |
8 |
|
--LEVERAGE |
1~10 |
8 |
|
--RESERVES |
1~10 |
8 |
|
--CREDIT LINES |
1~10 |
8 |
|
--MARGINS |
-5~5 |
- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
72 |
This score serves as a reference to assess SC’s credit risk
and to set the amount of credit to be extended. It is calculated from a composite
of weighted scores obtained from each of the major sections of this report. The
assessed factors and their relative weights (as indicated through %) are as
follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
RATING
EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest capability
for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems
comparatively below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|