MIRA INFORM REPORT

 

 

Report Date :

08.08.2011

 

IDENTIFICATION DETAILS

 

Name :

VIRAMGAM-MAHESANA PROJECT LIMITED

 

 

Registered Office :

E-9, 3rd Floor, South Extension, Part-II, New Delhi-110049, Delhi

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

18.02.2003

 

 

Com. Reg. No.:

55-119009

 

 

Capital Investment / Paid-up Capital :

Rs. 270.000 millions

 

 

CIN No.:

[Company Identification No.]

U74999DL2003PLC119009

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELV04208B

 

 

PAN No.:

[Permanent Account No.]

AABCV7027L

 

 

Legal Form :

A Closely Held Public Limited Liability Company.

 

 

Line of Business :

Infrastructure Development Company.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 2000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. The company is progressing well. The company has successful in wiping off the accumulated losses of previous years. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered normal for business at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

LOCATIONS

 

Registered Office :

E-9, 3rd Floor, South Extension, Part-II, New Delhi-110049, Delhi, India

Tel. No.:

91-11-40780900

Fax No.:

91-11-40780915

E-Mail :

secretarial@dsclimited.com

 

 

DIRECTORS

 

AS ON 23.09.2010

 

Name :

Mr. Mohinder Singh Narula

Designation :

Director

Address :

3, Golf Links, New Delhi-110003, Delhi, India

Date of Birth/Age :

09.04.1962

Date of Appointment :

18.02.2003

DIN No :

00113019

 

 

Name :

Mr. Virender Singh Narula

Designation :

Director

Address :

3, Golf Links, New Delhi-110003, Delhi, India

Date of Birth/Age :

01.12.1940

Date of Appointment :

31.03.2005

DIN No :

00032266

 

 

Name :

Mr. Narinder Singh Narula

Designation :

Director

Address :

3, Golf Links, New Delhi-110003, Delhi, India

Date of Birth/Age :

01.10.1942

Date of Appointment :

18.02.2003

DIN No :

00113749

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 23.09.2010

 

Names of Shareholders

No. of Shares

DSC Limited, India

26997000

Virender Singh Narula

500

Narinder Singh Narula

500

Mohinder Singh Narula

500

Gurvinder Kaur Narula

500

Rajinder Kaur Narula

500

Satwinder Kaur Narula

500

Total

27000000

 

AS ON 23.09.2010

 

Category

Percentage

Bodies corporate

99.99

Directors or relatives of Directors

00.01

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Infrastructure Development Company.

 

 

GENERAL INFORMATION

 

Bankers :

·         Axis Bank Limited, K-12, Green Park Main, New Delhi-110016, India

 

 

 

Banking Facilities :

 

Secured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

31.03.2008

Rs. In Millions

31.03.2007

i)        22,69,600 (10.5%) Non Convertible  Debentures of Rs.41/- (Rs. 87.10/-)*each

(Previous Year 22,69,600 10.5%Non Convertible Debentures of Rs.65.40each.)

*The value has been rounded off to nearest Rupee as the actual value is in fraction due to redemption terms

93.048

148.442

197.689

454.210

Note: Debentures are Secured by

a)       a first mortgage and charge on all the immovable properties except project assets , both present and future of the company.

 

b)       a first charge by way of hypothication of all movable properties including the machinery, machinery spares, equipment, tools and accessories, both present and future of the company.

 

 

 

 

ii)      Term Loan from Bank

Intt. accrued and due on term loan

462.950

4.331

475.250

4.845

490.793

0.000

0.000

0.000

Note: Term Loan is Secured by

a)       a first mortgage and charge on all movable and immovable assets (Including revenue and receivable) except project assets and facilities.

b)       assignment of all rights, title and interests of the company in respect of all assets of the project in favour of Bank.

c)       pledge of 29 % of equity shares held by the promotors in favour of Axis Bank Limited or trustee, if so required by the Bank.

d)       Negetive Lien on Balance Equity

Personal Guarantee(s) of Sh. M. S. Narula and Sh. N. S.Narula, Directors of the Company.

Total

560.329

628.537

688.482

454.210

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Grewal and Singh

Chartered Accountant

Address :

A-17, L. G. F., Lajpat Nagar-III, New Delhi-110024, Delhi, India

Tel No.:

91-11-29842641 / 29833394 / 29839823

Fax No.:

91-11-29849331

Email :

mail@grewalsingh.com

 

 

Holding Company :

·         DSC Limited.

CIN No.: U74899DL1978PLC009287

 

 

Fellow Subsidiaries :

·         Delhi-Gurgaon Super Connectivity Limited.

·         Lucknow-Sitapur Expressways Limited.

·         DSC Ventures Private Limited

·         Raipur Expressways Limited

·         Sandur Bypass Project Limited

·         KMP Expressways Limited

·         Naying DSC Power Limited

·         Hemkunt Sahib Infrastructure Developers Limited

·         Mangroh Infratech Limited

·         Nehru Place Infratech Limited

·         DSC Global Holdings (Singapore) Pte. Limited

·         DSC infrastructure (Singapore) Pte. Limited.

·         DSC Globeleq (Singapore) Pte. Limited.

·         DS Comtech Private Limited.

 

 

Other Related Company :

·         D S Global Private Limited

·         DS Promoters and Developers Private Limited

·         D. S. Capital and Finance Limited

·         Select Promoters Private Limited

·         D S Fincap Private Limited

·         Variety Properties Private Limited

·         Regal Properties Private. Limited

·         Season Impex Private Limited

·         Faith Real Estates Private Limited

·         Savera Impex Private Limited

·         Devkusha Buildcon Private Limited

·         Grand Real Estate Private Limited

·         D.S. Exports Private Limited

·         Ebony Click.com Private Limited

·         DS Precious Marbles and Granites Private Limited

·         DSC Architects and Engineers Private Limited

·         Pace Aviation Services Private Limited

·         Netvisions Global Private Limited

·         Birbal. Com Private Limited

·         DSC Infrastructure Private Limited

·         DSC Infra Developers Limited

·         Alphamatic Investment limited

·         Swans Town Planners Private Limited

·         Saffron Town Planners Private Limited

·         Aries Buildwell Private Limited

·         Libra Buildtech Private Limited

·         Flamingo Propbuild Private Limited

·         Ebony Retail Private Limited

·         Ebony Homes Private Limited

·         Gwalior Jhansi Expresways Limited

·         Elsingham-DSC Mauritius Private Limited

·         Ebony Retail Holdings Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

27000000

Equity Shares

Rs.10/- each

Rs. 270.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

27000000

Equity Shares

Rs.10/- each

Rs. 270.000 Millions

 

 

 

 

 

Notes: (Out of the above 26997000 (Previous Year 26997000) equity shares of Rs. 10/- each are held by DSC Limited, the holding Company)

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

31.03.2007

SHAREHOLDERS FUNDS

 

 

 

 

1] Share Capital

270.000

270.000

270.000

270.000

2] Share Application Money

0.000

0.000

0.000

0.000

3] Reserves & Surplus

234.759

170.065

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

(50.073)

(55.493)

NETWORTH

504.759

440.065

219.927

214.507

LOAN FUNDS

 

 

 

 

1] Secured Loans

560.329

628.537

688.482

454.210

2] Unsecured Loans

0.000

0.000

0.000

0.000

TOTAL BORROWING

560.329

628.537

688.482

454.210

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

0.000

 

 

 

 

 

TOTAL

1065.088

1068.602

908.409

668.717

 

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

467.965

542.009

627.936

727.661

Capital work-in-progress

0.000

0.000

0.000

0.000

 

 

 

 

 

INVESTMENT

0.000

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

0.000

 

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

 

Inventories

0.000

0.000

0.000

0.000

 

Sundry Debtors

0.000

0.000

0.000

0.000

 

Cash & Bank Balances

90.722

105.658

98.073

58.916

 

Other Current Assets

0.000

0.000

0.000

0.000

 

Loans & Advances

555.186

478.358

227.852

32.505

Total Current Assets

645.908

584.016

325.925

91.421

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

 

Sundry Creditors

0.878

0.518

11.156

108.025

 

Other Current Liabilities

31.394

31.699

33.672

42.340

 

Provisions

16.513

25.206

0.624

0.000

Total Current Liabilities

48.785

57.423

45.452

150.365

Net Current Assets

597.123

526.593

280.473

(58.944)

 

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

0.000

 

 

 

 

 

TOTAL

1065.088

1068.602

908.409

668.717

 


PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

31.03.2007

 

SALES

 

 

 

 

 

 

Income

159.390

318.780

159.390

159.390

 

 

Other Income

46.998

67.790

9.796

2.542

 

 

TOTAL                         (A)

206.388

386.570

169.186

161.932

 

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

 

Administrative and Other Expenses

0.760

4.307

0.771

1.486

 

 

TOTAL                         (B)

0.760

4.307

0.771

1.486

 

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)                                                   (C)

205.628

382.263

168.415

160.446

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                    (D)

65.573

73.863

62.646

51.226

 

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                                  (E)

140.055

308.400

105.769

109.220

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                                                                 (F)

74.044

85.927

99.725

115.749

 

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)            (G)

66.011

222.473

6.044

(6.529)

 

 

 

 

 

 

Less

TAX                                                (I)

1.317

2.959

0.624

0.000

 

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)               (J)

64.694

219.514

5.420

(6.529)

 

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

157.766

(50.072)

(55.492)

(48.963)

 

 

 

 

 

 

Add

PRIOR PERIOD MAT

0.000

0.624

0.000

0.000

 

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

 

Debenture Redemption Reserve

7.200

12.300

0.000

0.000

 

BALANCE CARRIED TO THE B/S

215.260

157.766

(50.072)

(55.492)

 

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.40

8.13

0.20

(0.24)

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

31.03.2007

PAT / Total Income

(%)

31.35

56.78

3.20

(4.03)

 

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

41.41

69.79

3.78

(4.10)

 

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.93

19.76

0.63

(0.80)

 

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.13

0.51

0.03

(0.03)

 

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.21

1.56

3.34

2.82

 

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

13.24

10.17

7.17

0.61

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Note : Registered Office of the company has been shifted from C-66, South Extension, Part-II, New Delhi-110049, India to the present address w.e.f. 25.08.2009

 

OPERATIONS

 

As per the Concession Agreement dated 23/05/2003 executed with Western Railways, Ministry of Railways, Government of India, the Company is entitled to receive Annuity (access charges) of Rs. 79.695 millions on semiannual basis during the concession period.

 

In terms of the said Concession Agreement, the Company has received two Annuity installments from Western Railway amounting to Rs. 159.390 millions which were due on June, 2009 and December, 2009.

 

 

FORM 8

 

Corporate identity number of the company

U74999DL2003PLC119009

Name of the company

VIRAMGAM-MAHESANA PROJECT LIMITED

Address of the registered office or of the principal place of  business in India of the company

C-66, South Extension, Part-II, New Delhi-110049, India

This form is for

Modification of charge

Type of charge

Immovable property

Particular of charge holder

Axis Bank Limited, K-12, Green Park Main, New Delhi-110016, India

Nature of instrument creating charge

Joint Mortgage by deposit of title deeds in respect of immovable properties dated 17.12.2007.

Date of instrument Creating the charge

17.12.2007

Amount secured by the charge

Rs. 500.000 millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of interest

Rate of Interest @3.75% below BPLR per annum, payable monthly (presently at 11.25%)

 

Terms of repayment

Repayable in 17 half yearly installment as per repayment schedule, commencing from 31.12.2007.

 

Extent and operation of the charge

Grant of Loan of Rs. 500.000 millions against securitisation of annuities receivable from western railways.

Short particulars of the property charged (Including location of the property)

All those pieces and parcels of non agricultural land admeasuring 2171.96 Sq. Yds. forming part of the said land made up of Private Plot No. 04 admeasuring 1902.43 Sq Yds forming part of amalgamated Survey No. 35 of Mouje Irana of Kadi Taluka in District Mehsana together with 1/44th undivided impartible joint ownership right in the Internal Approach road land abutting on Nal Road which undivided impartible right come to 269.53 sq yds more properly described in the attached joint mortgage deed.

Charge identification number of the charge to be modified

10084456

Particulars of the present modification

Further Secured by way of a constructive delivery of Title Deeds to Axis Bank Limited acting as Security Trustee to Axis Bank Limited (Lender) to secure for Term Loan aggregating Rs. 500.000 millions (together with all interest, default interest, fees and/ or remuneration payable to the Trustee), costs, charges, expenses and other monies and all other amounts whatsoever stipulated in or payable as per the terms of issue of Sanction Letter.

 

FIXED ASSETS

 

·         Land

·         Plant and Machinery

·         Building


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 records 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. 44.80

UK Pound

1

Rs. 72.85

Euro

1

Rs. 63.11

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

46

 

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

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

-

NB

                                       New Business

-

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.