MIRA INFORM REPORT

 

 

Report Date :

17.10.2011

 

IDENTIFICATION DETAILS

 

Name :

RAJASTHAN INTEGRATED DEVELOPMENT INSTITUTE

 

 

Registered Office :

Sheopur Road, Sector – 6, Pratap Nagar, Sanganer, Jaipur – 302020, Rajasthan

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

11.06.1997

 

 

Com. Reg. No.:

171/Jaipur/1997-98

 

 

Capital Investment / Paid-up Capital :

Rs.17.591 Millions

 

 

PAN No.:

[Permanent Account No.]

AAATR6704J

 

 

Legal Form :

Educational Institute

 

 

Line of Business :

Providing Educational Services.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established trust in Rajasthan providing educational services through its various school and institute.

 

The management has failed to provide required documents. However, trade relations are reported as fair. Business is active. Payments are unknown.

 

It would be take advisable securities while dealing with the subject.

 

 

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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

India

A1

A1

 

 

 

 

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INFORMATION PARTED BY

 

Name :

Mr. G. P. Gupta

Designation :

Vice Chairman

Contact No.:

91-9414079992

Date :

17.10.2011

 

 

LOCATIONS

 

Registered Office :

Sheopur Road, Sector – 6, Pratap Nagar, Sanganer, Jaipur – 302020, Rajasthan, India

Tel. No.:

91-141-2792736

Mobile No.:

91-9414079992 (Mr. G. P. Gupta)

E-Mail :

ridiindia@gmail.com

 

 

MANAGEMENT

 

Name :

Mr. Brijesh Sharma

Designation :

Member

Address :

Shee Mahadev Nagar, Jaipur, Rajasthan, India

 

 

Name :

Mr. Bharatlal Gupta

Designation :

Chairman

Address :

D-12, Indrapuri Colony, Lalkothi, Jaipur, Rajasthan, India

 

 

Name :

Mr. G. P. Gupta

Designation :

Vice Chairman

Address :

709, Gandhi Nagar, Jaipur, Rajasthan, India

 

 

Name :

Mrs. Madhu Gupta

Designation :

Director

Address :

709, Gandhi Nagar, Jaipur, Rajasthan, India

 

 

Name :

Mrs. Seema Singhal

Designation :

Joint Secretary

Address :

N-17, Gandhi Nagar, Jaipur, Rajasthan, India

 

 

Name :

Mr. Pradeep Mittal

Designation :

Treasure

Address :

36, Adinath Nagar, Getor Road, Jagatpura, Jaipur, Rajasthan, India

 

 

Name :

Mr. Anil Gupta

Designation :

Member

Address :

B-28, Anita Colony, Bajaj Nagar, Jaipur, Rajasthan, India

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Educational Services.

 

 

GENERAL INFORMATION

 

Suppliers :

·         Acme

·         Manohar Book Depot Private Limited

·         Shubh Advertising and Marketing Private Limited

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

·         Bank of India

M I Road, Jaipur, Rajasthan, India

 

·         Bank of Maharashtra

·         Bank of Rajasthan

 

 

Facilities :

Secured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

 

 

 

Bank of India

 

 

 - Term Loan 660065400451010

2.696

3.515

 - Term Loan 660073610000001

1.473

2.352

 - Term Loan 660073810000001

12.558

15.271

 

 

 

Total

16.727

21.138

 

 

Unsecured Loans

31.03.2010

31.03.2009

 

 

(Rs. In Millions)

 

 

 

Bharat Lal Gupta

0.121

0.121

B. L. Gupta

1.300

1.300

C. L. Tailor

0.050

0.050

G. P. Gupta

0.550

0.550

Madhu Gupta

1.121

1.021

M. L. Gupta

0.070

0.070

Meena Agrawal

0.335

0.335

Sudhakar Garg

0.195

0.195

Sudhir Dixit

0.090

0.090

Tanu Enterprises

0.200

0.200

Loan

0.150

0.000

R and A Enforcement Consultants Private Limited

0.000

0.500

Winpro Infolink Private Limited

0.000

0.150

 

 

 

Total

4.182

4.582

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Rajvanshi and Associates

Chartered Accountant 

Address :

H-15, Chitranjan Marg, C- Scheme, Jaipur – 302001, Rajasthan, India

Telefax No.:

91-141-2363340/ 2363341/ 2363342

Mobile No.:

91-9314668454

Email :

vikasrajvanshi.jaipur@gmail.com

 

 

Associates/Subsidiaries :

·         Overseas School

Showpur Road, Pratap Nagar, Jaipur – 302030, Rajasthan, India

 

 

CAPITAL STRUCTURE

 

 

CAPITAL ACCOUNTS AS ON 31.03.2011

 

Particulars

(Rs. In Millions)

 

 

 

SURPLUS FUND

 

Opening Balance

7.921

Add: Excess of Income over expenses

2.436

 

10.357

 

 

Corpus Fund for Building

 

Opening Balance

5.517

Corpus Fund for Building

1.717

 

7.234

 

 

Total

 

17.591

 

 

------------------------------------------------------------------------------------------------------------------------------

 

 

 

 

 

 

 

 

 

 

 

 

 


 

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

17.591

13.438

8.739

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

17.591

13.438

8.739

LOAN FUNDS

 

 

 

1] Secured Loans

16.727

21.138

23.505

2] Unsecured Loans

4.182

4.582

6.011

TOTAL BORROWING

20.909

25.720

29.516

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

38.500

39.158

38.255

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

37.502

37.265

35.859

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.130

2.018

2.528

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.000

0.000

0.000

 

Sundry Debtors

0.028

0.000

0.000

 

Cash & Bank Balances

0.608

0.339

0.606

 

Other Current Assets

0.116

0.700

1.190

 

Loans & Advances

1.447

0.061

0.000

Total Current Assets

2.199

1.100

1.796

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

0.135

0.674

1.363

 

Other Current Liabilities

1.196

0.551

0.565

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

1.331

1.225

1.928

Net Current Assets

0.868

(0.125)

(0.132)

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

38.500

39.158

38.255

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

B. Ed. Student Admission Fees

2.240

2.240

2.240

 

 

Tution Fees

11.022

8.143

6.313

 

 

Other Income

3.068

4.538

3.884

 

 

TOTAL                                    

16.330

14.921

12.437

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Audit Fees

0.017

0.028

0.012

 

 

Affiliation and Approval Fees

0.340

0.265

0.001

 

 

Advertisement Expenses

0.702

0.468

0.517

 

 

Salaries

4.267

4.143

0.000

 

 

Conveyance and Local Conveyance

0.235

0.101

0.038

 

 

Electricity and Water Expenses

0.110

0.061

0.095

 

 

Misc. Expenses

0.033

0.046

0.000

 

 

Rent

0.180

0.024

0.000

 

 

Insurance Expenses

0.088

0.000

0.000

 

 

Legal and Professional Expenses

0.014

0.029

0.000

 

 

Printing and Stationery

0.116

0.070

0.078

 

 

Programme and Function

0.119

0.000

0.000

 

 

Telephone Expenses

0.101

0.068

0.083

 

 

Petrol and Diesel Expenses

0.260

0.000

0.000

 

 

Uniform Purchased

0.640

0.286

0.830

 

 

Other Expenses

4.318

4.590

6.906

 

 

TOTAL                                    

11.540

10.179

8.560

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

4.790

4.742

3.877

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

2.354

2.643

2.343

 

 

 

 

 

 

EXCESS/ SURPLUS OF EXPENDITURE OVER INCOME

2.436

2.099

1.534

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

14.92

14.07

12.33

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

18.37

20.22

17.94

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.14

5.47

4.07

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.16

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.26

2.01

3.60

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.65

0.90

0.93

 

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

COST OF PROJECT AND MEANS OF FINANCE

 

 

COST OF THE PROJECT

 

(RS. IN MILLIONS)

 

Particulars

Existing As on 31.03.2011

Proposed Additions

Total

 

(A)

(B)

(A+B)

 

 

 

 

Land

16.599

0.000

16.599

 

 

 

 

Building

18.244

51.300

69.544

 

 

 

 

Furniture and Fixture

0.998

2.649

3.647

 

 

 

 

Equipment and Other F.A.

1.663

6.147

7.811

 

 

 

 

Working Capital Margin

1.311

3.273

4.584

 

 

 

 

Total

 

38.815

63.370

102.185

 

MEANS OF FINANCE

 

(RS. IN MILLIONS)

 

Particulars

Existing As on 31.03.2011

Proposed Additions

Total

 

(A)

(B)

(A+B)

 

 

 

 

Corpus Fund Reserve and Surplus – Internal Accruals

17.591

14.983

32.574

 

 

 

 

Term Loan From Bank

16.727

48.273

65.000

 

 

 

 

Unsecured Loans

4.182

0.000

4.182

 

 

 

 

Caution Money

0.315

0.114

0.429

 

 

 

 

Total

 

38.815

63.370

102.185

 

 

Banker : Promoter Ratio

 

65.000

37.185

1.75:1

 

------------------------------------------------------------------------------------------------------------------------------

 

ESTIMATED/ PROJECTED PROFITABILITY STATEMENT

 

(RS. IN MILLIONS)

 

Particulars

2011-12

2012-13

2013-14

2014-15

2015-16

2016-17

 

 

 

 

 

 

 

 

INCOME

 

 

 

 

 

 

 

Tution Fees from Student

14.066

23.223

25.638

27.169

28.752

30.387

B. Ed. And MBA Fees

2.640

2.640

3.640

5.040

5.040

5.040

One time Registration Fees

0.100

2.215

0.500

0.250

0.250

0.250

Reg./ Re- Admission Fees

0.030

0.133

0.030

0.015

0.015

0.015

Transportation Fees

0.825

1.089

1.320

1.430

1.540

1.650

Sale of Book and Bags

1.600

1.800

1.850

1.900

1.950

2.000

Sale of Uniform

1.200

1.500

1.550

1.600

1.650

1.700

Sale of Registration Form and Prospectus

0.020

0.089

0.020

0.010

0.010

0.010

Misc. Fees and Receipts from Students

0.044

0.048

0.053

0.059

0.064

0.071

Practical Fees

0.400

0.500

0.550

0.600

0.650

0.700

Annual Fees

1.600

1.700

1.700

1.800

1.900

2.000

Misc. Income

0.450

0.450

0.500

0.500

0.500

0.550

 

 

 

 

 

 

 

TOTAL INCOME

 

22.975

35.387

37.351

40.373

42.321

44.373

 

 

EXPENSES

 

 

 

 

 

 

 

Salary of Teaching Staff

3.870

7.415

7.934

9.886

10.578

13.170

Fees for Guest Teacher/ External

0.011

0.019

0.020

0.026

0.028

0.029

Examiners/ Subject Examiners

 

 

 

 

 

 

Salary of Adm. Staff

1.668

2.856

2.408

2.926

3.245

3.542

Administrative Overheads

5.181

6.530

6.689

6.854

7.024

7.199

Depreciation

3.611

5.366

4.749

4.248

3.835

3.491

Interests on Term Loan

6.322

7.780

6.991

6.029

4.847

3.416

 

 

 

 

 

 

 

TOTAL

 

20.663

29.965

28.791

29.968

29.557

30.847

 

 

 

 

 

 

 

Surplus of Income

 

 

 

 

 

 

Over Expenses

2.312

5.421

8.560

10.405

12.814

13.526

Add: Depreciation

3.611

5.366

4.749

4.248

3.835

3.491

Cash Accruals

5.924

10.787

13.309

14.653

16.649

17.017

Term Loan Repayment

3.924

4.800

6.000

7.200

8.800

11.200

 

 

 

 

 

 

 

 

12.245

18.567

20.299

20.681

21.497

20.433

 

10.246

12.580

12.991

13.229

13.647

14.616

 

 

 

 

 

 

 

Individual DSCR

1.20

1.48

1.56

1.56

1.58

1.40

 

 

 

 

 

 

 

Total Cash Accruals =

1361.59

Average DSCR = 1.69

 

 

 

 

 

 

 

Average DSCR =

Net Cash Accruals + Interests on Term

-----------------------------------------------------

Term Loan + Interests on Term Loan

1361.59 + 376.24

 

--------------------------------------

650.00 + 376.24

 

 

 

------------------------------------------------------------------------------------------------------------------------------

 

ESTIMATED / PROJECTED BALANCE SHEET

 

(RS. IN MILLIONS)

 

Particulars

2011-12

2012-13

2013-14

2014-15

2015-16

2016-17

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Corpus Fund

32.574

32.574

32.574

32.574

32.574

32.574

Reserve / Surplus

2.312

7.734

16.294

26.699

39.513

53.039

Caution Money

0.429

0.886

1.000

1.064

1.178

1.292

Term Loan from Bank

62.057

57.257

51.257

44.057

35.257

24.057

Unsecured Loan Trustees

4.000

3.500

3.000

2.500

2.000

1.500

Other Current Liabilities

1.500

1.600

1.700

1.700

1.800

1.800

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

102.872

103.550

105.824

108.594

112.321

114.261

 

 

ASSETS

 

 

 

 

 

 

 

Fixed Assets

 

 

 

 

 

 

Gross Block

97.600

97.600

97.600

97.600

97.600

97.600

Less: Depreciation

3.611

8.977

13.726

17.973

21.808

25.299

Net Block

93.989

88.624

83.875

79.627

75.792

72.301

FDR with Bank / Additional

2.000

2.000

2.000

2.000

2.000

2.000

Investment

0.129

0.129

0.129

0.129

0.129

0.129

Other Current Assets

1.700

1.800

1.900

1.900

2.000

2.000

Cash and Bank balance

5.054

10.998

17.920

24.937

32.400

37.831

 

 

 

 

 

 

 

TOTAL ASSETS

 

102.872

103.550

105.824

108.593

112.321

114.261

 

------------------------------------------------------------------------------------------------------------------------------

 

 

NOTE:

 

The institute (Trust) was registered under the Rajasthan Sanstha Registrikaran Adhiniyam, 1958 on 11th June 1997. 

 

------------------------------------------------------------------------------------------------------------------------------

 

FIXED ASSETS:

 

·         Air Conditioner

·         Building

·         Computers

·         Fan

·         Freeze

·         Furniture and Fixture

·         Invertor

·         Laboratory Goods

·         Land

·         Mobile Phone

·         Office Equipment

·         School Bus

·         Grass Cutting Machine

·         Electrical 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, 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.49.07

UK Pound

1

Rs.77.42

Euro

1

Rs.67.72

 

 

 

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.