MIRA
INFORM REPORT
|
Report Date : |
16.06.2011 |
IDENTIFICATION DETAILS
|
Name : |
JCDECAUX ADVERTISING INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
231, Okhla Industrial Estate Phase – III, New Delhi – 110020, Delhi |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
06.04.2005 |
|
|
|
|
Com. Reg. No.: |
55-134745 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.122.023 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74300DL2005PTC134745 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELJ06006A |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
The subject is engaged in providing out-of-home advertising solutions
and Specializes in street furniture and billboards. |
|
|
|
|
No. of Employees
: |
100 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (31) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 460000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. There appears
some accumulated losses recorded by the company. However, trade relations are
reported as fair. Business is active. Payments are reported to be slow. The company can be considered for business dealings with some
caution. |
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 (GENERAL DETAILS )
|
Name : |
Mr. Anupam |
|
Designation : |
Accounts Manager |
|
Contact No.: |
91-11-40653000 |
|
Date : |
14.306.2011 |
LOCATIONS
|
Registered Office / Corporate Office : |
231, Okhla Industrial Estate Phase – III, New Delhi – 110020, Delhi,
India |
|
Tel. No.: |
91-11-4065-3000 |
|
Fax No.: |
91-11-4152-5393 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Branch Office : |
Located at : 602, 6TH Floor Marya Landmark, Oshiwara, Link Road, Andheri
(West), Mumbai, Maharashtra, India Bangalore Mumbai |
DIRECTORS
AS ON 05.08.2010
|
Name : |
Mr. Andre Bastide Emmanuel |
|
Designation : |
Director |
|
Address : |
3 Nassim Road, 0209, Singapore- 258371, |
|
Date of Appointment : |
26.03.2007 |
|
Din No.: |
01328725 |
|
|
|
|
Name : |
Mr. Pramod Bhandula |
|
Designation : |
Director |
|
Address : |
B2/530, Ekta Gardens, 9IP Extension Patparganj, New Delhi – 110092,
Delhi, India |
|
Date of Birth/Age : |
01.04.1956 |
|
Qualification : |
MBA |
|
Date of Appointment : |
18.01.2006 |
|
Din No.: |
00177149 |
|
|
|
|
Name : |
Mr. David Bourg |
|
Designation : |
Director |
|
Address : |
6St. Martins Drive 02-15St. Martins Residence, Singapore – 297925 |
|
Date of Birth/Age : |
19.11.1969 |
|
Date of Appointment : |
18.01.2006 |
|
Din No.: |
00185640 |
|
|
|
|
Name : |
Mr. Kumar Vijay |
|
Designation : |
Secretary |
|
Address : |
H No.:169, B, Block Qutub Vihar, Sector -19, Dwarka – 110071, Delhi,
India |
|
Date of Appointment : |
08.04.2009 |
|
PAN No.: |
ATSK3899E |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 05.08.2010
|
Names of Shareholders |
|
No. of Shares |
|
JCDECAUX Asia Pte. Limited, Singapore
|
|
12202299 |
|
JCDECAUX Pearl and Dean Limited, Hongkong |
|
1 |
|
|
|
|
|
Total |
|
12202300 |
AS ON 05.08.2010
|
Category |
Percentage |
|
Foreign holdings( Foreign institutional
investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident
Indian(s) or Overseas Corporate bodies or Others |
100.00 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
The subject is engaged in providing out-of-home advertising solutions and
Specializes in street furniture and billboards. |
GENERAL INFORMATION
|
No. of Employees : |
100 (Approximately) |
|||||||||||||||
|
|
|
|||||||||||||||
|
Bankers : |
HSBC Bank, New Delhi, India |
|||||||||||||||
|
|
|
|||||||||||||||
|
Facilities : |
Note : # secured by a corporate guarantee from the ultimate holding
company. |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
B S R And Company Chartered Accountant |
|
Address : |
Building No.10, 8th Floor, Tower B, DLF Cyber City, Phase –
II, Gurgaon – 122002, Haryana, India |
|
Tel. No.: |
91-124-2549191 |
|
Fax No.: |
91-124-2549101 |
|
|
|
|
Ultimate Holding Company: |
·
JCDecaux SA, France |
|
|
|
|
Holding Company : |
·
JCDecaux Asia (S) Pte. Limited, Singapore |
|
|
|
|
Fellow Subsidiaries : |
·
JCDecaux (Thailand) Company Limited ·
JCDecaux Advertising (Shanghai) Company Limited ·
JCDecaux Airport, France ·
JCDecaux UK Limited – Airport, United Kingdom ·
MCDecaux Inc. Japan ·
Shanghai Shentong JCDecaux Metro Advertising
Company ·
JCDecaux Singapore Pte. Limited, Singapore |
CAPITAL STRUCTURE
AS ON 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
12300000 |
Equity Shares |
Rs.10/- each |
Rs.123.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
12202300 |
Equity Shares |
Rs.10/- each |
Rs.122.023
Millions |
|
|
|
|
|
Note : Of the above 12202299shares are held by
JCDecaux Asia (S) Pte. Limited, Singapore, the Holding Company. The remaining one
share is held by JCDecaux Peral and Dean Limited, Hongkong, the ultimate
holding company, is JCDecaux Sa, France.
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
122.023 |
122.023 |
5.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
117.023 |
|
|
3] Reserves & Surplus |
1.969 |
1.663 |
0.862 |
|
|
4] (Accumulated Losses) |
(9.572) |
(30.717) |
(45.673) |
|
|
NETWORTH |
114.420 |
92.969 |
77.212 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
570.166 |
571.904 |
486.170 |
|
|
TOTAL BORROWING |
570.166 |
571.904 |
486.170 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
684.586 |
664.873 |
563.382 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
445.546 |
439.869 |
357.364 |
|
|
Capital work-in-progress |
5.937 |
54.286 |
39.146 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
6.408
|
7.249 |
0.000 |
|
|
Sundry Debtors |
57.830
|
136.990 |
47.896 |
|
|
Cash & Bank Balances |
122.879
|
67.124 |
26.449 |
|
|
Other Current Assets |
4.593
|
3.248 |
2.983 |
|
|
Loans & Advances |
117.770
|
102.196 |
126.855 |
|
Total
Current Assets |
309.480
|
316.807 |
204.183 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
41.088 |
129.281 |
33.133 |
|
|
Other Current Liabilities |
33.016
|
15.202 |
3.079 |
|
|
Provisions |
2.273
|
1.606 |
1.099 |
|
Total
Current Liabilities |
76.377
|
146.089 |
37.311 |
|
|
Net Current Assets |
233.103
|
170.718 |
166.872 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
684.586 |
664.873 |
563.382 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
|
|
|
|
|
|
|
TOTAL REVENUE |
455.300 |
491.950 |
102.699 |
|
|
|
|
|
|
|
|
|
Less |
TOTAL
EXPENDITURE |
431.690 |
473.650 |
114.245 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
23.610 |
18.300 |
11.545 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
NA |
NA |
(0.624) |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
NA |
NA |
12.169 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
5.482 |
10.181 |
NA |
|
|
TOTAL EARNINGS |
5.482 |
10.181 |
NA |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Capital Goods |
0.000 |
25.557 |
26.416 |
|
|
TOTAL IMPORTS |
0.000 |
25.557 |
26.416 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
1.81 |
1.62 |
-- |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
--
|
-- |
11.84 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
3.12
|
2.41 |
2.05 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.20
|
0.19 |
0.14 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
5.65
|
7.72 |
8.94 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
4.05
|
2.16 |
5.47 |
LOCAL AGENCY FURTHER INFORMATION
Note : The registered office address of the company has been shifted
from C-56, Neeti Bagh, New Delhi, Delhi, India to Present address w.e.f.
27.03.2009.
BACKGROUND :
JCDecaux Advertising India Private Limited (‘the company’) was
incorporated on 6 April 2005. The Company is engaged in providing out-of-home
advertising solutions and Specializes in street furniture and billboards.
SUNDRY CREDITORS
DETAILS :
(Rs.
In Millions )
|
Particulars |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
|
|
|
Payable to Micro, medium ad small enterprises |
0.000 |
0.000 |
0.000 |
|
Other Creditors |
41.088 |
129.281 |
33.113 |
|
|
|
|
|
|
Total |
41.088 |
129.281 |
33.133 |
OPERATIONS :
During the period, the company generated income of Rs. 455.300 millions.
In Mumbai, 44 Bus Q shelters have been installed for MMRDA contract and Started
generating revenue.
FIXED ASSETS :
·
Software
·
Adverting rights and Bus
queue shelters
·
Airport Advertising
Structures
·
Leasehold Improvement
·
Furniture and Fixtures
·
Computers
·
Office Equipments
·
Vehicles
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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. 44.68 |
|
|
1 |
Rs. 73.04 |
|
Euro |
1 |
Rs. 64.29 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
2 |
|
--CREDIT LINES |
1~10 |
3 |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
31 |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.