MIRA
INFORM REPORT
|
Report Date : |
20.09.2011 |
IDENTIFICATION DETAILS
|
Name : |
VARROC
ENGINEERING PRIVATE LIMITED (w.e.f. 24.01.2001) |
|
|
|
|
Formerly Known
As : |
VARROC
ENGINEERING LIMITED |
|
|
|
|
Registered
Office : |
E-4, MIDC, Waluj,
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
11.05.1988 |
|
|
|
|
Com. Reg. No.: |
11-047335 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.203.475
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U28920MH1988PTC047335 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
NSKV01528C |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACV2420J |
|
|
|
|
Legal Form : |
Private Limited
Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of
Automotive Parts and Equipments. |
|
|
|
|
No. of Employees
: |
Above 1000 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
A (59) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Maximum Credit Limit : |
USD 13699000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having fine track. Financial
position of the company appears to be sound. Trade relations are reported as
fair. Business is active. Payments are reported to be regular and as per
commitments. The company can be considered normal for business dealing 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) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
LOCATIONS
|
Registered/ Corporate Office/ Factory 1 : |
E-4, MIDC, Waluj,
|
|
Tel. No.: |
91-240-2556227/
2556228/ 2555441/ 2564540/ 6648000 |
|
Fax No.: |
91-240-2564540/
2555987/ 2554487 |
|
E-Mail : |
|
|
Website : |
http://www.varrocgroup.com |
|
|
|
|
Factory 2: |
K-101/102, MIDC Industrial Area, Waluj, |
|
|
|
|
Factory 3: |
B-24/25, MIDC Area, Chakan Taluka Khed, District Pune – 410 501, |
|
|
|
|
Factory 4: |
M-138-141, MIDC Industrial Area, Waluj, |
|
|
|
|
Factory 5: |
L-6/2, MIDC Industrial Area, Waluj, |
|
|
|
|
Factory 6: |
Gut No. 390, Takve-BK, Taluka Maval, District Pune – 412 106, |
|
|
|
|
Factory 7: |
L-4, MIDC Industrial Area, Waluj, |
|
|
|
|
Factory 8: |
Plot No. 20, Sector 9, Integrated Industrial Estate, Pantnagar,
District Udham Singh Nagar, |
|
|
|
|
Wind Power Projects : |
v
Vankusvade Site, Village Kushi/ Kusawade, Taluka
Patan, District Satara, v
Kovdya Dongar, Village Supa, District Ahmednagar,
v
Village Badabagh, District Jaisalmer, |
DIRECTORS
As on 23.07.2011
|
Name : |
Mr. Naresh
Adishwarlal Chandra |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Bhagwati Bhavan,
31/B, M.L. Dahanukar Marg, Mumbai – 400 026, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
11.02.1935 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
11.05.1988 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00027696 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Tarang
Nareshchandra Jain |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Gut No. 41 (P),
Opposite Walmi Kanchanwadi, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
21.03.1962 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B. Com., M.B.A. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
27 Years |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
11.05.1988 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00027505 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Narendra
Kumar Jain |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Flat No.82B, 8th
Floor, Meher Apartments, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.08.1939 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
09.09.1992 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00027735 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Gautam Premnath Kahndelwal |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
B 2, Alaknanda, 16-A, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
21.09.1956 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
24.03.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00270717 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Sanjay Kumar Sachdev |
|
Designation : |
AVP – Corp. Legal Affairs and Company Secretary |
|
Address : |
F1, Chanakya Puri, |
|
Date of Birth/Age : |
29.12.1965 |
|
Date of Appointment : |
01.04.2008 |
|
PAN No.: |
ABEPS8631G |
|
|
|
|
Name : |
Mr. Sanjiv Kumar |
|
Designation : |
President (Employed for part of the year) |
|
|
|
|
Name : |
Mr. B. Padmanabhan |
|
Designation : |
Group Chief Financial Officer |
|
|
|
|
Name : |
Mr. Ashok Chandak |
|
Designation : |
Senior Vice President – Business Development (Employed for part of the
year) |
|
|
|
|
Name : |
Mr. Anjani Koomar |
|
Designation : |
Senior Vice President – H.R.D. |
|
|
|
|
Name : |
Mr. Madusudan P. Sharma |
|
Designation : |
AVP – Materials/ Marketing |
|
|
|
|
Name : |
Mr. Naveen Singh |
|
Designation : |
AVP – Electrical Division |
|
|
|
|
Name : |
Mr. Prakash Khose |
|
Designation : |
AVP – Forging Division |
|
|
|
|
Name : |
Mr. Harsh Kohli |
|
Designation : |
AVP – Pantnagar Division |
|
|
|
|
Name : |
Mr. Abraham Mathew |
|
Designation : |
AVP – Engineering and Design |
|
|
|
|
Name : |
Mr. Sachchidanand Mahajan |
|
Designation : |
AVP – Employee Relations |
|
|
|
|
Name : |
Mr. Dinesh Shyamsundar |
|
Designation : |
General Manager – R and D |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 23.07.2011
|
Names of Shareholders (Equity Shares) |
|
No. of Shares |
|
Naresh Chandra |
|
1157100 |
|
Tarang Jain |
|
5147500 |
|
Suman Jain |
|
2030000 |
|
Naresh Chandra
and Suman Jain |
|
435000 |
|
Tarang Jain and
Rochana Jain |
|
814900 |
|
Tarang Jain – HUF
|
|
14500 |
|
Naresh Chandra –
HUF |
|
14500 |
|
Varroc Polymers Private
Limited, |
|
464000 |
|
Total |
|
10077500 |
As on 23.07.2011
|
Names of Shareholders (Preference Shares) |
|
No. of Shares |
|
Varroc Polymers
Private Limited, |
|
20000000 |
|
Total |
|
20000000 |
As on 23.07.2011
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Bodies
corporate |
|
4.60 |
|
Directors
or relatives of directors |
|
95.40 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of
Automotive Parts and Equipments. |
||||||||
|
|
|
||||||||
|
Products : |
v
Magnetos v
Coil Plates Assembly v
Rotors v
C.D.I, Regular Rectifiers and Coils v
Rubber Items v
Digital Speedometers v
Starter Motors v
Starter Motor Spares v
Blinkers v
Headlamps and Tall Lamps v
Rear View Mirrors v
Air Filter Elements and Oil Filters v
Hoods and Acrylic Side Sheets v
Forging Components (Gearsl, Shafts and Flanges) v
Handle Bar and Handlw Switches |
PRODUCTION STATUS AS ON (31.03.2010)
|
Particulars |
U.M. |
Installed
Capacity |
Actual Production |
|
|
Own Mfg. |
Job Work |
|||
|
Plastic Moulding Goods |
M.T. |
7021 |
1782 |
-- |
|
Box Packing |
Nos. |
2152800 |
791344 |
-- |
|
Assembly and Packing |
Nos. |
4000000 |
3599315 |
-- |
|
Automobiles Seat Assembly |
Nos. |
1979120 |
578441 |
-- |
|
Tools (Moulds) |
Nos. |
-- |
0 |
-- |
|
Air Filter Assembly |
Nos. |
1925485 |
579112 |
-- |
|
Fly Wheel Magneto Assembly |
Nos. |
5216700 |
3687548 |
-- |
|
Capacitor Discharge Ignitions |
Nos. |
3845136 |
1918014 |
-- |
|
Regulator Rectifiers |
Nos. |
4025136 |
2226356 |
-- |
|
Starter Motor Assemblies |
Nos. |
1435000 |
737202 |
-- |
|
Wiper Motor Assemblies |
Nos. |
462000 |
47578 |
-- |
|
Handle Bar Assembly |
Nos. |
2712000 |
660181 |
-- |
|
Switches |
Nos. |
1200000 |
140279 |
-- |
|
Mirror Assembly |
Nos. |
3850971 |
581511 |
-- |
|
Exhaust Value |
Nos. |
5367149 |
3451893 |
-- |
|
Inlet Valve |
Nos. |
4750000 |
3403574 |
40182 |
|
Steel Forged Products |
MT |
21816 |
3182 |
296 |
|
Crank Pin |
Nos. |
1800000 |
1362413 |
-- |
|
Dash Board Assembly |
Nos. |
1500000 |
555838 |
-- |
|
Lamp Assembly |
Nos. |
19915000 |
5095145 |
256 |
|
Wind Power Generation |
Kwh |
18286500 |
11854261 |
-- |
Notes:
a) The Company’s products are exempt form licensing requirements under
new industrial policy in terms of Notification No. S.O. 477 (E) Dated 25th
July, 1991, hence licensed capacity not given.
b) Installed capacity is as certified by the Management and relied upon
by the auditors, this being a technical matter.
c) Production figures exclude production on account of inter-unit
transfers.
PURCHASE DETAILS:
|
|
|
31.03.2010 |
31.03.2009 |
||
|
Raw Material Consumed |
U.M |
Quantity |
(Rs. in
millions) |
Quantity |
(Rs. in
millions) |
|
Steel/ Alloy Steel |
M.T. |
6475.31 |
489.470 |
5368 |
380.688 |
|
Ferrous (FWM) |
Nos. |
28547372 |
649.173 |
21199215 |
563.667 |
|
Electronic Components |
Nos. |
341532539 |
1047.848 |
223473739 |
677.946 |
|
Others* |
|
|
3420.206 |
|
2488.942 |
|
|
|
|
5606.697 |
|
4111.243 |
Note:
(a) Consumption figures exclude consumption on
account of inter-unit transfers.
* (b) Value of individual items included in
other do not account for 10 per cent or more of the total value of raw material
consumed.
Trading Activity:
|
|
|
31.03.2010 |
31.03.2009 |
||
|
Purchases |
U.M |
Quantity |
(Rs. in
millions) |
Quantity |
(Rs. in
millions) |
|
Metallic Items |
Nos. |
37456 |
3.115 |
-- |
-- |
|
Polymer Items |
Nos. |
3254748 |
33.797 |
3109804 |
21.183 |
|
Electrical Items |
Nos. |
1379202 |
36.707 |
308182 |
50.518 |
|
|
|
|
73.619 |
|
71.701 |
GENERAL INFORMATION
|
No. of Employees : |
Above 1000 (Approximately) |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Bankers : |
v
Citi Bank, City Group Center, C-61, Bandra Kurla Complex,
Mumbai- 400 051, v
HDFC
Bank Limited, HDFC Bank House, Senapati Bapat Marg, Lower Parel (West),
Mumbai - 400 013, Maharashtra, India v
The
Saraswat Co-Operative Bank Limited, Plot No. X-23, MIDC, Waluj, v
IDBI
Bank Limited, v
Citi
Bank, Parmar House, 2413, v
Corporation
Bank v
Punjab
National Bank v
The
Saraswat Co-Operative Bank Limited, Khadkeshwar, |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Facilities : |
Notes: 1. Rupee Term Loans
form Corporation Bank, Punjab National Bank and The Saraswat Cooperative Bank
Limited, FCNR (B) Loan form HDFC Bank and ECB form Citi Bank N.A., are
secured by first pari passu charge by way of hypothecation of movable fixed
assets of the company both present and future and Joint Mortgage of Immovable
Properties of the company located at Aurangabad, Pune and Uttaranchal, The
aforesaid credit facilities except faciclities form Punjab National Bank are
further secured by Corporate Guarantee of Varroc Polymers Private Limited. 2. Term Loans
from Indian Renewable Energy Development Agency Limited (IREDA Limited) are
secured by hypothecation of all specified movables including Plant and
Machinery of Wind Power projects and Equitable Mortgage of Immovable Properties
located at Vankusvade Site, Village Bhambe, Taluka Patan, District Satara,
and at Kovdya Dongar, Village Supa, District Ahmednagar and further
personally guaranteed by some of the Directors. 3. Working
capital facilities availed from Corporation Bank, Punjab National Bank, HDFC
Bank, Citi Bank and IDBI Bank Limited are secured by pari passu charge by way
of hypothecation of stock of Raw Materials, Stock in process, Finished Goods,
Consumables stores and spares, Packing Materials and Receivables of the
company both present and future situated at Aurangabad, Pune and Uttaranchal
Plant (s). 4. The creation
of some of the security at Sr. No. 1 above favouring the Banks for availing
various credit facilities was pending as at year end 31.03.2010 due to non
receipt of certain approval form statutory Authorities. However, the same
have since been created and registered after 31.03.2010.
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Price Waterhouse and Company Chartered Accountants |
|
Address : |
“ |
|
Income-tax
PAN of auditor or auditor's firm : |
AAHFP0187A |
|
|
|
|
Subsidiaries : |
v Durovalves India Private Limited (CIN No.: U34300MH1997PTC105518) v
Varroc
Exhaust Systems Private Limited (CIN No. U29100MH2005PTC151756) v
|
|
|
|
|
Step down Subsidiaries: |
v
Indudtria
Meccania E Stampaggio s.p. zoo v
Indudtria
Meccania E Stampaggio s.p.a, |
|
|
|
|
Other Related Parties : |
v
Varroc
Polymers Private Limited v
Varroc
Trading Private Limited (CIN No. U67120MH1982PTC02669) v
Varroc
Elestomers Private Limited (CIN No. U29190MH2005PTC157474) v
Varroc
Exhaust Systems Private Limited (CIN No. U29100MH2005PTC151756) v
Bajaj
Auto Limited v
Plastic
Ominium Varroc Private Limited v
Bajaj
Allianz General Insurance Company Limited v
Endurance
Systems India Private Limited v
High
Technology Transmission System ( |
CAPITAL STRUCTURE
As on 23.07.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
11000000 |
Equity Shares |
Rs.10/- each |
Rs.110.000 Millions |
|
20000000 |
Preference Shares |
Rs.10/- each |
Rs.200.000 Millions |
|
|
Total |
|
Rs.310.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
10077500 |
Equity Shares |
Rs.10/- each |
Rs.100.775
Millions |
|
20000000 |
Preference Shares |
Rs.10/- each |
Rs.200.000
Millions |
|
|
Total |
|
Rs.300.775 Millions |
As on 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
1000000 |
Equity Shares |
Rs.10/- each |
Rs.10.000 Millions |
|
30000000 |
7% Redeemable Cumulative Optionally Convertible Preference Shares |
Rs.10/- each |
Rs.300.000 Millions |
|
|
Total |
|
Rs.310.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
347500 |
Equity Shares |
Rs.10/- each |
Rs. 3.475
Millions |
|
20000000 |
7% Redeemable Cumulative Optionally
Convertible Preference Shares |
Rs.10/- each |
Rs.200.000
Millions |
|
|
Total |
|
Rs.203.475 Millions |
Notes:
1) Preference shares have been issued for consideration other than cash.
These are redeemable at par in three installments at the end of 5th,
6th and 7th year respectively form their date of
allotment (December 31, 2008). Preferences shares are also convertible at the
option of allotee. The terms of conversion will be finalized by the Board of
Directors at the time of conversion.
2) In the current year, the allottee has exercised the option to convert
1 crore preference shares. These share were converted into 16000 equity shares
on December 31, 2009 at a premium of Rs.6240/- per share as determined by the
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 |
203.475 |
303.315 |
3.315 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
3221.262 |
1661.563 |
1461.971 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
3424.737 |
1964.878 |
1465.286 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
2330.590 |
2313.380 |
1938.895 |
|
|
2] Unsecured Loans |
342.450 |
483.497 |
338.347 |
|
|
TOTAL BORROWING |
2673.040 |
2796.877 |
2277.242 |
|
|
DEFERRED TAX LIABILITIES |
204.038 |
212.558 |
197.856 |
|
|
|
|
|
|
|
|
TOTAL |
6301.815 |
4974.313 |
3940.384 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
4026.258 |
2929.532 |
2733.925 |
|
|
Capital work-in-progress |
521.170 |
319.408 |
275.249 |
|
|
|
|
|
|
|
|
INVESTMENT |
129.200 |
1431.404 |
647.226 |
|
|
DEFERRED TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
738.640
|
682.614
|
601.277 |
|
|
Sundry Debtors |
857.044
|
321.170
|
122.506 |
|
|
Cash & Bank Balances |
305.528
|
121.311
|
160.662 |
|
|
Other Current Assets |
0.000
|
0.000
|
0.000 |
|
|
Loans & Advances |
1278.211
|
575.468
|
1128.165 |
|
Total
Current Assets |
3179.423
|
1700.563 |
2012.610 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
1389.898
|
1303.791 |
1618.618 |
|
|
Other Current Liabilities |
77.064
|
46.816
|
51.214 |
|
|
Provisions |
87.274
|
55.987
|
58.794 |
|
Total
Current Liabilities |
1554.236
|
1406.594
|
1728.626 |
|
|
Net Current Assets |
1625.187
|
293.969
|
283.984 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
6301.815 |
4974.313 |
3940.384 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
6601.900 |
|
|
|
|
Other Income |
|
|
|
|
|
|
TOTAL (A) |
8772.700 |
6601.900 |
6456.600 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
7490.900 |
5743.500 |
5615.300 |
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL (B) |
7490.900 |
5743.500 |
5615.300 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
1281.800 |
858.400 |
841.300 |
|
|
|
|
|
|
|
|
|
Less |
INTEREST (D) |
230.400 |
257.600 |
229.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
1051.400 |
600.800 |
612.300 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
375.300 |
352.600 |
(75.900) |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
676.100 |
248.200 |
688.200 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
179.800 |
87.000 |
238.500 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
496.300 |
161.200 |
449.700 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
242.500 |
113.100 |
171.200 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Interim Dividend on Equity Shares |
8.200 |
7.700 |
0.000 |
|
|
|
Dividend on Preference Shares |
19.300 |
5.200 |
0.000 |
|
|
|
Proposed Dividend |
0.000 |
0.000 |
6.700 |
|
|
|
Dividend Tax |
0.000 |
(1.100) |
1.100 |
|
|
|
Transferred to General Reserve |
55.500 |
20.000 |
500.000 |
|
|
BALANCE CARRIED
TO THE B/S |
655.800 |
242.500 |
113.100 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
FOB Value of Export |
572.590 |
308.911 |
224.440 |
|
|
TOTAL EARNINGS |
572.590 |
308.911 |
224.440 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Capital Goods |
173.325 |
103.639 |
264.425 |
|
|
|
Raw Material |
594.836 |
422.306 |
442.700 |
|
|
|
Stores & Spares |
2.772 |
2.537 |
4.691 |
|
|
TOTAL IMPORTS |
770.933 |
528.482 |
711.816 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
1422.19 |
470.47 |
1356.45 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
5.66
|
2.44
|
6.96 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
9.38
|
5.36
|
14.50 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.20
|
0.13
|
0.47 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.23
|
2.14
|
2.73 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.05
|
1.21
|
1.16 |
LOCAL AGENCY FURTHER INFORMATION
RESTRUCTURING:
The Company had undertaken re-structuring Scheme which mainly
contemplates:
(a) De-merging Technology Development Centre (TDC) from the Company and
merging the same with Varroc Polymers Private Limited to streamline operations
and for reaping the benefits of synergy in operations;
(b) Reduction and utilization of Securities Premium Account;
(c) Right sizing of Balance Sheet by providing for appreciation or
diminution in the value of remaining assets and liabilities.
The Scheme envisaging the above was approved by the Hon’ble High Court
of Judicature at
PERFORMANCE:
The performance of the Company during the year has been much better than
projected. This was due to exponential growth in the domestic demand. The
results of the principal Customer of the company Bajaj Auto Limited also
executed all expectations.
The Net Sales and Other Income were higher at Rs.8772.700 Millions
against Rs.6601.900 Millions of previous year, a jump of about 33%. The Profit
Before Tax increased by more than 172% and stood at Rs.676.100 Millions against
Rs.248.200 Millions.
The company has ambitious plans to grow organically as well as
inorganically. Towards its plans for inorganic growth, the company is looking
for some strategic domestic acquisition in the fields of components for LMV,
LCV and HCVs.
EUROPEAN
OPERATIONS:
As a part of capital re-structuring, the loan advanced by the company to
its WOS Varroc European Holding B.V. (“VEHBV”) was converted to Equity. VEHBV
issued 116770 Equity Shares of Euro 100 each to the company.
The European economy is experiencing severe recession and as such all
the business are adversely affected. The European subsidiaries are not exception to it. In
order to cope with the situation of falling demand, the company has closed down
the operations at IMES,
IMES,
FUTURE OUTLOOK:
The emerging economies including
Advance tax paid by
As far as the global scenario is concerned, worries are rampant about
the impact of potential double-dip recession as a result of problem in
However, as per the available reports, there is not risk of double-dip
recession and weaker euro would be goods for the euro-zone economy in the short
term since it would help exports and gradual ruse in the Chinese Yuan could be
good for economic growth.
As per published figures released by independent agencies, the sale of
two wheelers and passenger cars in the
past half year are showing a robust upward trend as most of the two wheeler and car manufacturer
have recorded a good growth in numbers over corresponding period in the last
year. Riding on the increasing domestic demand, the company is hopeful to
improve its performance considerably during the current year. The off take by
the principal customer also indicates positive trend in the ensuring period.
The company is fully equipped to meet the stringent demand of overseas
OEM’s in terms of infrastructure, quality assurance and timely deliveries and
is taking all possible steps to expand customer base to increase exports. The
company is also exploring the possibility of setting up Joint Venture/ WOS in
The company is committed to the improvement of environment, safety,
health and society and the same has been incorporated in the Company’s Mission
Statement and Quality Policy. By way of reinforcing its commitment, the company
is taking active steps to obtain ISO 14001/OSHAS 18001 Certification in the
near future for all its plants. In the vase of VEPL-V, ISO/TS16949 audit has
been completed in January, 2010 and the certificate is awaited.
MEGA PROJECTS:
The Company has been sanctioned Industrial Promotion Subsidy by the
Government of Maharashtra, the details of which are as under:
(Rs.
in millions)
|
Particulars |
Waluj |
Chakan |
Total |
|
Sanctioned during 2008-09 |
1530.000 |
1520.000 |
3050.000 |
|
Received during the year 2009-10 |
116.600 |
194.400 |
311.000 |
|
Total received upto 31-03-2010 |
232.900 |
194.300 |
427.200 |
FINANCE:
The Company has been regularly repaying the interest and principal
amounts due against term loans availed from the Company’s bankers.
CONTINGENT LIABILITIES
NOT PROVIDED FOR IN RESPECT OF:
|
Particulars |
31.03.2010 Rs.
in Millions |
|
Disputed Excise and Service Tax matters |
2.684 |
|
Bills Discounted |
-- |
|
Guarantees given in respect of loans taken by subsidiaries |
212.610 |
|
Income Tax Matters |
23.274 |
|
Sales Tax Matters |
25.357 |
|
Others |
2.957 |
|
i) The company has imported creation machinery under the Export
Promotion Capital Goods (EPCG) Scheme and accordingly, had an export
obligation of Rs.1698.251 millions. |
|
FORM 8:
|
Corporate
identity number of the company |
U28920MH1988PTC047335 |
|
Name of the
company |
VARROC
ENGINEERING PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
E-4, MIDC, Waluj,
|
|
This form is for |
Creation of
Charge |
|
Type of charge |
Movable Property |
|
Particular of
charge holder |
The Saraswat
Co-Operative Bank Limited, Plot No. X-23, MIDC, Waluj, |
|
Nature of
instrument creating charge |
Agreement of
Hypothecation of Movable Property (For L/C on D/A basis) |
|
Date of
instrument Creating the charge |
06.12.2010 |
|
Amount secured by
the charge |
Rs. 226.800
Millions |
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Rate of Interest As per Bank Rules Terms of
Repayment As per Bank Rules Margin Margin: 5% Extent and
Operation of the charge The borrower do herby
hypothecate to and in favour of the Bank on exclusive charge basis all the
machineries to be imported/ procured under L/C and lying and being at
Borrower’s place of business at M-191/3, MIDC, Waluj, Aurangabad |
|
Short particulars
of the property charged |
The borrower do
herby hypothecate to and in favour of the Bank on exclusive charge basis all
the machineries to be imported/ procured under L/C and lying and being at
Borrower’s place of business at M-191/3, MIDC, Waluj, Aurangabad |
|
Corporate
identity number of the company |
U28920MH1988PTC047335 |
|
Name of the
company |
VARROC
ENGINEERING PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
E-4, MIDC, Waluj,
|
|
This form is for |
Modification of
charge |
|
Charge
identification number of the modified |
90227052 |
|
Type of charge |
Movable Property |
|
Particular of
charge holder |
HDFC Bank Limited,
HDFC Bank House, Senapati Bapat Marg, Lower Parel (West), Mumbai - 400 013,
Maharashtra, India |
|
Nature of
description of the instrument creating or modifying the charge |
Second
Supplemental Common Deed of Hypothecation of Movable Fixed Assets |
|
Date of
instrument Creating the charge |
16.11.2009 |
|
Amount secured by
the charge |
Rs.390.000
millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest ROI as may be stipulated
by the Bank from time to time Terms of
Repayment As per agreed
terms with the Bank Margin Margin as may be
stipulated by the Bank from time to time Extent and
Operation of the charge First ranking
Charge by way of Hypothecation of all the present and future movable fixed
assets of the Borrower on pari-passu basis alongwith other financing Banks
situated at Waluj - |
|
Short particulars
of the property charged |
Hypothecation of
all the present and future fixed assets including but not limited to present
and future movable plant and machineries, Tool Room Equipment, Electrical
Installations, Laboratory equipments Spares and tools
etc. and other assets lying and being at Borrowers place of business at E-4,
K-101-102, M-138 - 141, L-4, L- 6/2 MIDC, Waluj, Aurangabad, Gut No. 390,
Takve Bk, Taluka Maval, District . Pune and Plot No. 20,
Sector 9, IIE, Pantnagar, Uttaranchal on pari-passu basis alongwith other
financing banks [More particularly described in Second Schedule] |
|
Date of latest
modification prior to the present modification |
16.03.2007 |
|
Particulars of
the present modification |
The Total Credit
Facilities of Rs.635.000 millions have
millions and the same are now secured as First ranking charge by way of
Hypothecation of all the present and future Movable Fixed Assets on
pari-passu basis alongwith other financing banks situated at Waluj -
Aurangabad, Chakan and Takve in Pune District and Pantnagar- Uttaranchal. |
FIXED ASSETS:-
Tangible Assets
v Lease hold land
v Freehold land
v
v
v Plant and Machinery
v Factory Equipment
v Electrical Installation
v Computer
v Mould and Dies
v Vehicles
v Office Equipment
v Furniture Fixtures
v
Tools and Instruments
Intangible Assets
v
Software
v
Technical Knowhow
v
Corporate Logo
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.47.79 |
|
|
1 |
Rs.75.05 |
|
Euro |
1 |
Rs.65.35 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
7 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
7 |
|
--PROFITABILIRY |
1~10 |
7 |
|
--LIQUIDITY |
1~10 |
7 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
7 |
|
--CREDIT LINES |
1~10 |
6 |
|
--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 |
|
59 |
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.