MIRA INFORM REPORT

 

 

Report Date :

21.12.2011

 

IDENTIFICATION DETAILS

 

Name :

ESSAR PORT LIMITED (w.e.f. 13.05.2011)

 

 

Formerly Known As :

ESSAR SHIPPING PORTS AND LOGISTICS LIMITED

 

 

Registered Office :

Administration Building, Essar Refinery Complex, Okha Highway (SH-25), Khambalia Taluka, Jamnagar, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

05.04.1975

 

 

Com. Reg. No.:

054824

 

 

Capital Investment / Paid-up Capital :

Rs.4104.555 Millions

 

 

CIN No.:

[Company Identification No.]

L85110GJ1975PLC054824

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUME03402A

 

 

PAN No.:

[Permanent Account No.]

AAACEB391D

 

 

Legal Form :

Public Limited Liability Company. The Company's shares are listed on the Stock Exchange.

 

 

Line of Business :

Subject company is integrated logistics solution provider.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 93006400

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a part of Essar Group, worldwide.

 

It is an established company having satisfactory track. Trade relations are reported ad fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

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

 

NOTES :

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

 

INFORMATION PARTED BY

 

Name :

Mr. Vinay Poddar

Designation :

Account Executive

Date :

21.12.2011

 

 

LOCATIONS

 

Registered Office :

Administration Building, Essar Refinery Complex, Okha Highway (SH-25), Khambalia Taluka, Jamnagar, Gujarat, India

Tel. No.:

91-79-66601100

Fax No.:

91-79-24954312

E-Mail :

Vinay.potdar@essar.com

Website :

www.essar.com

Location :

Owned

 

 

Corporate Office1 :

Essar House, 11, Keshavrao Khadye Marg, Mahalaxmi, Mumbai 400 034, Maharashtra, India

 

 

Corporate Office2 :

Located at:

·         Mumbai

·         Ahmedabad

·         Chennai

·         Hazira

·         New Delhi

·         Vadinar

·         Visakhapatnam

 

 

Overseas Offices :

Located at:

·         Indonesia

·         China

·         United Kingdom

·         Dubai

·         Kenya

·         USA – New York

·         Canada

 

 

DIRECTORS

 

AS ON 31.03.2011

 

Name :

Mr. Shashi Rula

Designation :

Chairman

 

 

Name :

Mr. Anshuman Rula

Designation :

Director

 

 

Name :

R N Bansal

Designation :

Independent Director

 

 

Name :

Mr. K V Krishnamurthy

Designation :

Director

 

 

Name :

Mr. Dilip Thakkar

Designation :

Independent Director

 

 

Name :

Mr. Deepak Kumar Verma

Designation :

Independent Director

 

 

Name :

Mr. T S Narayanasami

Designation :

Independent Director

 

 

Name :

Mr. Rajiv Agarwal

Designation :

Independent Director

 

 

KEY EXECUTIVES

 

Name :

Mr. Vinay Poddar

Designation :

Account Executive

 

 

Name :

Mr. K K Shinha

Designation :

Chief Executive Officer

 

 

Name :

Mr. Shailesh Sawa

Designation :

Director Finance

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.12.2011

 

Names of Shareholders

No. of Shares

Percentage of Holding

(A) Shareholding of promoter and Promoter Group

 

 

1) Indian

 

 

a) Individuals / Hindu Undivided Family

2683387

0.65

2) Foreign

 

 

a) Bodies corporate

340903772

83.05

 

 

 

(B) Public Shareholdings

 

 

1) Institutions

 

 

a) Mutual Funds

35743

0.01

b) Financial Institutions/Banks

38235

0.01

c) Insurance Company

504748

0.12

d) Foreign Institutional Investors

34703121

8.45

 

 

 

Any Others

 

 

  Foreign Bank

15.115

--

 

 

 

2) Non – Institution

 

 

a) Bodies corporate

8765518

2.14

 

 

 

b) Individuals

 

 

i. Individual Shareholders holding nominal share capital upto Rs.0.100 Million

16787704

4.09

ii. Individual Shareholders holding nominal share capital in excess Rs.0.100 Million

5382407

1.31

 

 

 

c) Any other

 

 

NRI – Repatriable

635802

0.15

 

 

 

Total

410455552

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject company is integrated logistics solution provider.

 

 

Terms :

 

Selling :

Cash, Credit  (30 days)

 

 

Purchasing :

L Cash, Credit  (30 days)

 

GENERAL INFORMATION

 

Customers :

Corporates

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Corporation Bank, Andheri Branch

 

 

Facilities :

 

SECURED LOAN

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

DEBENTURES

Nil (previous year 7,000) 11.35% Secured redeemable non-convertible debentures of `10,00,000 each, secured by mortgage on immovable property, first charge on three bulk carriers, two tugs of the Company and six land rigs of a subsidiary

0.000

7000.000

FROM BANKS

Rupee term loans [converted into FCNR(B) facility], secured by first charge on a very large crude carrier and its receivables

Rupee term loan, secured by second charge on four bulk carriers

0.000

 

 

 

 

0.000

3491.800

 

 

 

 

560.000

FROM FINANCIAL INSTITUTION

Rupee term loan, secured by first charge on eight mini bulkers and four tugs

0.000

1250.000

TOTAL

0.000

12301.800

 

 

 

UNSECURED LOAN

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

SHORT TERM LOANS

 

5% Foreign currency convertible bonds

 

“Series A – US$ 21,428,572; interest bearing bonds due on 24th August 2015.

 

Series B – US$ 18,571,428; interest bearing bonds due on 24th August 2017.

(The above bonds are convertible into fully-paid ordinary shares with a par value of ` 10/- each of the Company at an initial conversion rate of Rs.91.70 per equity share at a fixed exchange rate of Rs.46.94.)”

 

Rupee term loan from banks

 

Rupee term loans from financial institutions

 

Commercial paper

 

From others

 

 

178.680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2250.000

 

3000.000

 

 

0.000

 

360.150

 

 

0.000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7736.700

 

0.000

 

 

1600.000

 

0.000

TOTAL

7398.300

9336.700

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountant

 

 

Ultimate Holding Company:

Essar Global Limited, Cayman Island

 

 

Immediate Holding Company:

Essar Shipping and Logistics Limited, Cyprus

 

 

Subsidiaries :

·         Vadinar Oil Terminal Limited

·         Essar Logistics Limited (upto September 30, 2010)

·         Essar International Limited, Mauritius (upto September 30, 2010)

·         Energy Transportation International Limited, Bermuda (upto September 30, 2010)

·         Energy II Limited, Bermuda (upto September 30, 2010)

·         Essar Ports and Terminals Limited, Mauritius (upto September 30, 2010)

·         Essar Bulk Terminal Limited

·         Essar Bulk Terminal (Salaya) Limited

·         Essar Oilfields Services Limited, Mauritius (upto September 30, 2010)

·         Essar Oilfields Services FZE – Dubai (upto April 14, 2010)

·         Essar Dredging Limited

·         Essar Oilfield Services India Limited (upto September 30, 2010)

·         Essar Paradip Terminals Limited

·         Vadinar Ports and Terminals Limited

·         Essar Bulk Terminal Paradip Limited (w.e.f March 31, 2011)

·         Essar Shipping Limited (formerly known as Essar Ports & Terminals Limited) (upto October 1, 2010)

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

1000000000

Equity Shares

Rs.10/- each

Rs.10000.000 Millions

1050000

Redeemable cumulative preference shares

Rs.10/- each

Rs.105.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

410455552

Equity Shares (of the above 171,887,182 (previous year 25,78,30,773) equity shares were alloted as fully paid up equity shares for consideration other than cash)

Rs.10/- each

Rs.4104.600 Millions

246648

Forfeited shares

 

Rs.1.300 Millions

 

 

 

 

 

[*of the above 340,903,711 (previous year 426,705,480) equity shares are held by Essar Shipping and Logistics Limited, immediate holding company, 66 (previous year 100) equity shares are held by Essar Global Limited, ultimate holding company, nil (previous year 65,108,095) equity shares are held by Teletech Investments (India) Limited, 2,547,220 (previous year 22,500,000) equity shares are held by Essar Steel Limited and 4,826 (previous year nil) held by Imperial Consultants and Securities Private Limited, all subsidiaries of Essar Global Limited, the ultimate holding company]


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

4105. 900

6158.100

6158.100

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

23251.600

66177.100

65659.900

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

23251.600

72335.200

71818.000

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

12301.800

11156.500

2] Finance lease obligations

0.000

9261.300

11349.000

3] Unsecured Loans

7398.300

9336.700

1600.000

TOTAL BORROWING

7398.300

30899.800

24105.500

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

34755.800

103235.000

95923.500

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

464.000

16764.600

20171.400

Capital work-in-progress

0.000

3205.600

196.800

 

 

 

 

INVESTMENT

33129.700

72417.000

71670.500

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.000

176.300

148.400

 

Sundry Debtors

0.000

1407.400

1939.000

 

Cash & Bank Balances

386.700

322.600

197.000

 

Other Current Assets

9.900

32.700

0.800

 

Loans & Advances

1290.000

9817.800

2031.800

Total Current Assets

1686.600

11756.800

4317.000

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

0.000

666.900

344.100

 

Other Current Liabilities

510.500

191.600

167.200

 

Provisions

14.000

50.500

36.800

Total Current Liabilities

524.500

909.000

548.100

Net Current Assets

1162.100

10847.800

3768.900

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

115.900

 

 

 

 

TOTAL

34755.800

103235.000

95923.500

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Fleet operating and chartering earnings

4868.700

10282.100

10232.000

 

 

Profit on sale of fleet / asset

301.100

0.000

276.600

 

 

Profit on sale of long term investment

526.000

0.000

174.800

 

 

Other income

751.100

1045.900

739.500

 

 

Currency exchange gain, net

146.700

0.000

125.000

 

 

TOTAL                                     (A)

6593.600

11328.000

11547.900

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Fleet operating expenses

3404.600

6268.400

6614.000

 

 

Establishment and other expenses

380.900

694.900

867.500

 

 

Currency exchange loss, net

0.000

92.300

0.000

 

 

TOTAL                                     (B)

3785.500

7055.600

7481.500

 

 

 

 

 

Less

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

2808.100

4272.400

4066.400

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1840.700

2186.900

1292.200

 

 

 

 

 

 

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

967.400

2085.500

2774.200

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

598.700

1195.100

1594.500

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

368.700

890.400

1179.700

 

 

 

 

 

Less

TAX                                                                  (I)

160.000

(9.600)

103.100

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

208.700

900.000

1076.600

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

11099.100

10699.100

8016.000

 

 

 

 

 

 

BALANCE ACQUIRED ON AMALGAMATION

4929.600

0.000

1786.500

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transferred to tonnage tax reserve

0.000

250.000

180.000

 

 

Transferred to debenture redemption reserve

0.000

250.000

0.000

 

BALANCE CARRIED TO THE B/S

16237.400

11099.100

10699.100

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.51

1.46

1.75

 

QUARTERLY

 

PARTICULARS      

 

 

30.06.2011

30.09.2011

Type

 

1st Quarter

2nd Quarter

 Sales Turnover

 

70.200

79.200

 Total Expenditure

 

37.400

33.600

 PBIDT (Excl OI)

 

32.800

45.600

 Other Income

 

3.900

0.000

 Operating Profit

 

36.700

45.600

 Interest

 

233.000

400.200

 Exceptional Items

 

0.000

0.000

 PBDT

 

(196.300)

(354.600)

 Depreciation

 

16.600

19.100

 Profit Before Tax

 

(212.900)

(373.700)

 Tax

 

0.000

0.000

 Reported PAT

 

(212.900)

(373.700)

Extraordinary Items       

 

0.000

0.000

Prior Period Expenses

 

0.000

0.000

Other Adjustments

 

0.000

0.000

Net Profit

 

(212.900)

(373.700)

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

 

 

 

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

 

 

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

 

 

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

 

 

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

 

 

 

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

 

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF SUNDRY CREDITORS

(Rs. In Millions)

Particulars

 

31.03.2011

31.03.2010

31.03.2009

Sundry Creditors

 

 

 

Due to micro and small enterprises

0.000

0.000

0.000

Others

0.000

666.9000

344.100

 

 

Check List by Info Agents

Available in Report (Yes / No)

1) Year of Establishment

 Yes

2) Locality of the firm

Yes

3) Constitutions of the firm

Yes

4) Premises details

Yes

5) Type of Business

Yes

6) Line of Business

Yes

7) Promoter's background

 --

8) No. of employees

Yes

9) Name of person contacted

Yes

10) Designation of contact person

Yes

11) Turnover of firm for last two years

Yes

12) Profitability for last three years

 No

13) Reasons for variation <> 20%

Yes

14) Estimation for coming financial year

No

15) Capital in the business

No

16) Details of sister concerns

Yes

17) Major suppliers

No

18) Major customers

No

19) Payments terms

Yes

20) Export / Import details (if applicable)

 --

21) Market information

 --

22) Litigations that the firm / promoter involved in

--

23) Banking Details

Yes

24) Banking facility details

 --

25) Conduct of the banking account

 --

26) Buyer visit details

 --

27) Financials, if provided

 No

28) Incorporation details, if applicable

 --

29) Last accounts filed at ROC

 --

30) Major Shareholders, if available

 --

 

 

SCHEME OF ARRANGEMENT

 

The Company has successfully implemented the Scheme of Arrangement whereby Essar Ports and Terminals Limited and Essar International Limited got amalgamated with the Company and the Shipping and Logistics and Oilfields Drilling businesses were demerged into a separate company viz. Essar Shipping Limited.

 

The Demerger will enable the Company to focus on the Ports and Terminals Business which has tremendous

growth and profitability potential and which requires focused leadership and management attention. The Scheme has resulted in focused business operations of the Company and will give the Company increased flexibility in taking advantage of the huge growth opportunities in the business segments it operates in. With the amalgamation, all the port and terminal operating companies have become direct subsidiaries of the Company.

 

Pursuant to the Scheme and in order to reflect the activities carried on by the Company in its name, the name of the Company was changed to subject effective May 13, 2011.

 

The authorised share capital of the Company stands reduced by an amount of Rs.5000.000 to Rs.10500.000 Millions. The issued, subscribed and paid up share capital of the Company stands reduced by an amount of Rs.2052.277 Millions to Rs.4105.860 Millions (includes Rs.1.305 Millions towards forfeited shares).

 

Every member holding shares in the Company as on the record date has been issued shares in the Company and

Essar Shipping Limited (the Resulting Company).

 

MANAGEMENT DISCUSSION AND ANALYSIS

 

Indian Economy and Infrastructure Sector The Indian economy has emerged remarkably from the economic crisis of 2007-2009 registering a growth rate of 8% per annum and 8.6% per annum for FY 2009-10 and FY 2010-11 respectively. Inspite of surge in inflation in recent times and preventive steps taken by RBI to control it in terms of hike in interest rate, medium to long run outlook of the economic growth is highly encouraging. During 11th 5 year plan period (2007-12) 8.2% per annum growth rate is expected to be achieved inspite of economic recession of 2007-2009 and during the 12th 5 year plan growth rate of 9-10% per annum is expected to be achieved.

 

Infrastructure sector is a major focus area for growth in India. Huge investment in the sector is required to cater to the fast industrialisation of the country and growth in manufacturing sector. Role of transport infrastructure like rail, road and ports will be crucial for providing enabling facilities to the industry for growth and reduction in overall logistics cost of the companies.

 

Port Sector in India

 

The Ministry of Shipping has formulated a Maritime Agenda 2020 in January 2011 as a perspective plan for the coming years. As per Maritime Agenda 2020 port capacity is required to be increased from 963 million metric tons (MMT) in FY 2009-10 to 3130 MMT in 2020 in anticipation of traffic growth from 850 MMT in FY 2009-10 to 2495 MMT in 2020. Capacity of Major Ports will be required to be increased to 1460 MMT from 617 MMT at present with an estimated investment of Rs.127.942 Millions. On the other hand capacity of minor ports will be required to be increased to 1670 MMT from 346 MMT at present with an estimated investment of Rs.167.931 Millions. So overall the port sector will require an investment of Rs.295.873 Millions in the next 10 years.

 

Private sector has to play an important role in required capacity addition in the port sector. 1324 MMT addition at non Major Ports is expected to be carried out by private players and most of the capacity addition at non Major Ports will be carried out by BOT model where private sector will invest in port infrastructure and operate the terminal for fixed period sharing revenue with Major Ports. As a step towards meeting this capacity addition, the Company will increase its capacity from 88 MMT to 158 MMT by March 2014. Addition of more than 2000 million tons of port capacity in 10 years or more than 200 million tons per annum will be a huge challenge. The port sector faces challenges in terms of environment and forest clearance, connectivity of ports with good quality rail and road network, availability of rolling stocks for the cargo movement through rail and further deepening of channel as cargo is being shipped in larger ships requiring higher draft at the berth and the channel.

 

Performance highlights of the Company A 30 million metric tons per annum (MMTPA) all weather deep draft berth was commissioned in Hazira in May 2010 under Essar Bulk Terminal Limited (EBTL) and in its 1st year of operation, EBTL has handled 9.5 MMT of dry bulk and break bulk cargo. The 12 MMTPA liquid terminal expansion project got commissioned at Vadinar (Gujarat) on 1st of April 2011 under Vadinar Ports and Terminals Limited (VPTL) increasing the capacity at Vadinar from 46 to 58 MMTPA and that of the Company from 76 to 88 MMTPA. During FY 2011, the Company has handled 39.55 MMT of cargo which was 35% higher than FY 2010 when it handled 29.4 MMT of cargo. Average realisation has increased by 25% from ` 145 per ton in FY 2010 to ` 185 per ton in FY 2011.

 

During FY 2011 the ports business saw a strong growth of revenue and EBITDA on account of commissioning

of deep draft coal berth at Hazira which has shown strong  performance in its very first year of operations. Revenue and EBITDA has witnessed a healthy increase in wet bulk operations as well. During the year VOTL saw a revenue increase of 18% on year on year basis and EBITDA increase of 12% year on year on account of higher throughput. During the year EBTL was commissioned and it generated revenues of ` 245 crore and EBITDA of ` 147 crore in the first year of operations.

 

A 16 MMTPA mechanised bulk cargo handling facility at Paradip Port is under construction under Essar Bulk Terminal Paradip Limited. A 4500 tons/hr ship loader has already been installed and the work on conveyor gallery and yard development is under progress. On commissioning, the berth will handle iron ore pellets. Another 14 MMTPA deep draft coal berth at Paradip Port is under development through Essar Paradip Terminals Limited.

Engineering is under progress and construction will start once site is handed over by Paradip Port Trust which is awaiting forest clearance for the project.

 

A 20 MMTPA bulk cargo handling port at Salaya under Essar Bulk Terminal (Salaya) Limited is under construction at Salaya in Gujarat. 2 ship unloaders and 1 ship loader have already been delivered and stacker cum reclaimers are being erected. Work on jetty and conveyor system is under progress and the project is expected to be commissioned by March 2014. The Company has entered into a MoU with Port of Antwerp for strategic collaboration in areas of Consultancy, Investment, Training and enhancing Commercial relations. The Company is in the process of entering into similar arrangement with other important international players in the port business.

 

Composite Scheme of Arrangements

 

The Hon’ble High Court of Gujarat at Ahmedabad vide order dated March 1, 2011 approved the Composite Scheme of Arrangement (Scheme) between Essar Shipping Ports and Logistics Limited (ESPLL), Essar Ports and Terminals Limited (EPTL), Essar International Limited (EIL) and Essar Shipping Limited (ESL).

 

The Scheme contemplates the merger of EPTL and EIL both 100% subsidiaries of ESPLL and incorporated in

Mauritius, (the “amalgamating companies”) with ESPLL and the consequent demerger of the Shipping and Logistics Business and the Oilfields Services Business into ESL. Pursuant to the Scheme, all the assets (comprising of investments, sundry debtors, loans and advances and cash and bank balances aggregating to Rs.33719.200 Millions) and liabilities (comprising of current liabilities of Rs.471.900 Millions) of EPTL (which is engaged in the ports and terminals business through its subsidiaries) and EIL (which is engaged in the business of ship owners, ship charterers, ship managers and also provides all types of logistics services and other incidental businesses) stood transferred to and became vested in ESPLL with effect from September 30, 2010 being the Amalgamation Appointed Date, based on the financial statements of the amalgamating companies.

 

The amalgamation was accounted as per the pooling of interest method as set out in Accounting Standard (AS)

14 “Accounting for Amalgamation” referred to in Section 211(3C) of the Act. Accordingly all the assets, liabilities

and retained earnings in the books of the amalgamating companies were recorded in the books of ESPLL at the

respective book values thereof and in the same form as appearing in the books of the amalgamating companies at the Amalgamation Appointed Date. The excess of the value of the assets over the value of the liabilities and retained earnings of the amalgamating companies after taking into consideration the cancellation of the value of investments in the amalgamating companies appearing in the books of the Company; and the cancellation of inter-company balances between ESPLL and amalgamating companies were recorded as credit to the Capital Reserve Account in the books of ESPLL.

 


CMT REPORT (Corruption, Money Laundering and 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.52.67

UK Pound

1

Rs.82.52

Euro

1

Rs.69.12

 


 

SCORE and RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

50

 

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 and 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.