MIRA INFORM REPORT

 

 

Report Date :

23.10.2012

 

IDENTIFICATION DETAILS

 

Name :

HUBTOWN LIMITED (w.e.f. 15.11.2011)

 

 

Formerly Known As :

ACKRUTI CITY LIMITED

 

 

Registered Office :

Hubtown Solaris, 2nd Floor, N.S. Phadke Marg, Opposite Telli Gully, Near Hotel Regency, Andheri (East), Mumbai – 400069, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

16.02.1989

 

 

Com. Reg. No.:

11-050688

 

 

Capital Investment / Paid-up Capital :

Rs.727.359 Millions

 

 

CIN No.:

[Company Identification No.]

L45200MH1989PLC050688

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMA19170E

 

 

PAN No.:

[Permanent Account No.]

AAACA6101D

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchange.

 

 

Line of Business :

The Company is engaged in the business of Real Estate Development.

 

 

No. of Employees :

208 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (58)

 

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 65000000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having fine track record. There appears sharp dip in the profitability recorded by the company. However, financial appears to be strong. Liquidity position appears to be good. Trade relations are reported to be fair. Business is active. Payments are reported to be regular and as per commitment.

 

The company can be considered for business dealing at usual trade terms and condition.

 

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 – June 30, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country’s growth, which has averaged more than 7% per year since 1997. India’s diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India’s output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis – in large part because of strong domestic demand – and growth exceeded 8% year-on-year in real terms. However, India’s economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government’s fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India’s medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

EXTERNAL AGENCY RATING

 

CARE Rating as on July 2012

 

Suspended due to lack of information

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

LOCATIONS

 

Registered Office / Head Office:

Hubtown Solaris, 2nd Floor, N.S. Phadke Marg, Opposite Telli Gully, Near Hotel Regency, Andheri (East), Mumbai – 400069, Maharashtra, India

Tel. No.:

91-22-67037500/ 61238200 / 67037400

Fax No.:

91-22-61238333 / 67037403 / 28218230

E-Mail :

investorcell@hubtown.co.in

chetan.mody@hubtown.co.in

vudyababd.mungekar@ackruticity.com

vidyanand@akrutiestate.com

sales@hubtown.co.in

Website :

www.hubtown.co.in

 

 

DIRECTORS

 

As on 31.03.2012

 

Name :

Mr. Hemant M. Shah

Designation :

Executive Chairman

 

 

Name :

D. R. Kaarthikeyan

Designation :

Independent Director

 

 

Name :

Mr. Abhijit Datta

Designation :

Independent Director

 

 

Name :

Mr. Arvind Kumar Joshi

Designation :

Independent Director

 

 

Name :

Mr. Shailesh H. Bathiya

Designation :

Independent Director

 

 

Name :

Mr. Vyomesh M. Shah (Vimal M. Shah)

Designation :

Managing Director

 

 

Name :

Mr. Madhukar B. Chobe

Designation :

Executive Director

 

 

KEY EXECUTIVES

 

Name :

Mr. Chetan S. Mody

Designation :

Company Secretary

 

 

AUDIT AND COMPLIANCE COMMITTEE :

·         Mr. Shailesh H. Bathiya, Chairman

·         D. R. Kaarthikeyan

·         Mr. Arvind Kumar Joshi

·         Mr. Vyomesh M. Shah

 

 

REMUNERATION COMMITTEE :

·         Mr. Abhijit Datta Chairman

·         D. R. Kaarthikeyan

·         Mr. Arvind Kumar Joshi

 

 

SHAREHOLDERS’/ INVESTORS’ GRIEVANCES COMMITTEE :

·         Mr. Abhijit Datta Chairman

·         Mr. Hemant M. Shah

·         Mr. Madhukar B. Chobe

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2012

 

Category of Shareholders

No. of Shares

Percentage of Holding

(A) Shareholding of Promoter and Promoter Group

 

 

http://www.bseindia.com/include/images/clear.gif(1) Indian

 

 

http://www.bseindia.com/include/images/clear.gifIndividuals / Hindu Undivided Family

59400000

79.48

http://www.bseindia.com/include/images/clear.gifBodies Corporate

600000

0.80

http://www.bseindia.com/include/images/clear.gifSub Total

60000000

80.28

http://www.bseindia.com/include/images/clear.gif(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

60000000

80.28

(B) Public Shareholding

 

 

http://www.bseindia.com/include/images/clear.gif(1) Institutions

 

 

http://www.bseindia.com/include/images/clear.gifInsurance Companies

56937

0.08

http://www.bseindia.com/include/images/clear.gifForeign Institutional Investors

1314598

1.76

http://www.bseindia.com/include/images/clear.gifSub Total

1371535

1.84

http://www.bseindia.com/include/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

6163838

8.25

http://www.bseindia.com/include/images/clear.gifIndividuals

 

 

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital up to Rs. 1 lakh

1399025

1.87

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital in excess of Rs. 1 lakh

3893147

5.21

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

1908326

2.55

http://www.bseindia.com/include/images/clear.gifTrusts

400091

0.54

http://www.bseindia.com/include/images/clear.gifNon Resident Indians

1288247

1.72

http://www.bseindia.com/include/images/clear.gifOverseas Corporate Bodies

11

0.00

http://www.bseindia.com/include/images/clear.gifClearing Members

219977

0.29

http://www.bseindia.com/include/images/clear.gifSub Total

13364336

17.88

Total Public shareholding (B)

14735871

19.72

Total (A)+(B)

74735871

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

0

0.00

http://www.bseindia.com/include/images/clear.gif(1) Promoter and Promoter Group

0

0.00

http://www.bseindia.com/include/images/clear.gif(2) Public

0

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

0

0.00

Total (A)+(B)+(C)

74735871

0.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is engaged in the business of Real Estate Development.

 

 

GENERAL INFORMATION

 

No. of Employees :

208 (Approximately)

 

 

Bankers :

·         Canara Bank

·         Central Bank of India

·         Dena Bank

·         HDFC Bank Limited

·         ICICI Bank Limited

·         IDBI Bank Limited

·         Kotak Mahindra Bank

·         Punjab National Bank

·         State Bank of Patiala

·         UCO Bank

·         Union Bank of India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Debentures

 

 

Redeemable debentures of the face value of Rs.100,000 each (Refer footnote a)

630.000

0.000

Rs.10,000 (P.Y. Rs.10,000) Redeemable debentures of the face value of Rs.100,000 each (Refer footnote b)

0.000

1000.000

Rs.1,000 (P.Y.Rs.1,000) Redeemable, non-convertible debentures of the face value of Rs.1,000,000 each (Refer footnote c)

0.000

700.000

Term Loans

 

 

From banks (Refer footnote d)

2537.476

4379.211

From financial institutions (Refer footnote e)

165.000

531.250

Other loans and advances

 

 

Loans from others (Secured) (Refer footnote g)

6.132

13.710

Working capital loans from banks (Secured) (Refer footnote i)

1239.118

1149.184

Loans repayable on demand:

 

 

from a company (Secured) (Refer footnote j)

0.000

225.000

Total

4577.726

7998.355

 

 

 

Unsecured Loan

As on

31.03.2012

As on

31.03.2011

Deposits (Unsecured), (Refer footnote f)

 

 

From related parties

198.701

0.000

From public

25.340

38.033

Other loans and advances

 

 

Loans from others (Unsecured) (Refer footnote h)

19.157

168.398

Loans repayable on demand:

 

 

from companies (Unsecured) (Refer footnote k)

1734.000

1258.000

Deposits (Unsecured) (Refer footnote l):

1042.000

0.000

from related parties

0.000

5.000

from public

30.200

33.550

Loans and advances from related parties (Unsecured) (Refer footnote m)

73.222

490.235

Total

3122.620

1993.216

 

a)       18.50% Debentures of Rs.750.000 Millions are redeemable in twenty five equal monthly installments commencing from December, 2012. These debentures are secured by mortgage on the immovable properties located at Jogeshwari (East), Mumbai as well as receivables and advances arising from such properties, and personal guarantees of the promoters.

b)       12% Debentures of Rs.1000.000 Millions are redeemable at a premium in March, 2013. These debentures are secured by second ranking mortgage over project land and structures thereto at J. P Road, Andheri (West), as well as all receivables and advances arising from such project and further secured by exclusive charge over land situated at village Mogra, Andheri (East), Mumbai.

c)       17% Debentures of Rs.700.000 Millions are redeemable at par by the end of June 2012. These debentures are secured by mortgage / charge on the immovable properties located at Jogeshwari (East), Mumbai and by pledge of equity shares held by promoters and their family members in the Company. (Prepaid Rs.125.000 Millions during the previous year).

d)       Secured term loans from banks carry interest rates within a range of 12% to 18%. Rs.5038.079 Millions will become due in March 2013, Rs.1219.876 Millions will become due in March 2014 and the balance of Rs.1317.600 Millions will become due in eight equal quarterly installments of Rs.136.200 Millions and sixty equal quarterly instalments of Rs.3.800 Millions commencing from June, 2014. The nature of securities are:

 

Name of lenders

Security Offered (Further Secured by personal guarantee of one or more Promoters

Punjab National Bank

i. Mortgage over projects at a) Bandra b) Worli c) Jogeshwari and d) Mira Road, all in Mumbai.

 

ii. First charge by way of escrow of receivables from above projects.

 

Central Bank of India

First charge over project land, structures thereto at Andheri (West), Mumbai.

 

ICICI Bank Limited

i. Pari passu charge on land and structures thereto of projects located in Andheri (East), Mumbai.

 

ii. Charge by way of escrow of receivables from the above projects.

UCO Bank

i. Mortgage on land and structures thereto in respect of projects at Majiwade, Thane and in respect of project at Telekar Road, Pune.

 

ii. Mortgage of residential sale buildings and property rights at Bandra (East), Mumbai.

 

Dena Bank

i. Mortgage of unsold area of project at Andheri (East), Mumbai.

 

ii. Charge by way of escrow of receivables from the above projects.

Mortgage of the premises at Unit.

 

IndusInd Bank

No. 1001 on 10th floor in the project located at Andheri (East), Mumbai

 

 

e)       Secured loans from financial institutions carry interest rates within a range of 15 % to 18 %. Rs.1434.219 Millions will be repaid by March 2013 in eight equal installments, Rs.150.000 Millions will be repaid by March 2014 in three equal installments and the balance of Rs.15.000 Millions will be repaid in April, 2014. These loans are secured against pledge of equity shares in the Company held by the promoters and their family members and personal guarantee of one or more promoters.

f)         Unsecured long term public deposits carry interest rates within a range of 10.50% to 11.00%. The same will become repayable between a period of 1-3 years.

g)       Secured loans from others carry interest rates within a range of 15% to 20%. The same will be repaid in twenty-one equal installments by January, 2014. Rs.207.578 Millions will be repaid by March, 2013 and Rs.6.132 Millions will be repaid by January, 2014. These loans are secured against pledge of equity shares in the Company held by the promoters and their family members.

h)       Unsecured loans from others carry interest rates within a range of 10% to 21% and will become due in thirteen equal monthly installments including interest from the balance sheet date.

i)         Working capital loans from banks carry interest rates within a range of 12.75% to 16 % and are secured against the following :

 

Sr. No.

Name of lenders

Security Offered

1.

Canara Bank

Mortgage of Unit No. 301 on 3rd Floor in the premises at MIDC Andheri (East), Mumbai and further secured by personal guarantee of one or more promoters

2..

Union Bank of India

Secured against fixed deposits in banks

3.

IDBI Bank

Secured against fixed deposits in banks

 

j. Secured loan from a company carried interest rate of 19.5% and was repayable on demand. This Loan was secured against pledge of equity shares in the Company held by the promoters and their family members.

k. Unsecured loans from companies and others carry interest rates within a range of 15% to 21% and are repayable on demand.

l. Unsecured short term public deposits carry interest rate of 10%. The same will become due as per the respective maturity dates.

m. Unsecured loans taken from related parties carry interest rate of 18% and are repayable on demand.

 

 

 

Banking Relations :

--

 

 

Statutory Auditors 1 :

Sudit K. Parekh and Company

Chartered Accountants

 

 

Statutory Auditors 2 :

Doshi Doshi and Associates

Chartered Accountants

 

 

Internal Auditors 1 :

Mahajan and Aibara

Chartered Accountants

 

 

Internal Auditors 2 :

Axis Risk Consulting Services Private Limited

 

 

Subsidiaries :

·         ABP Realty Advisors Private Limited

·         Ackruti Safeguard Systems Private Limited

·         Ackruti Campus of Research and Education Private Limited (upto December 28, 2011)

·         Ackruti City Magnum Limited (upto June 30, 2011)

·         Adhivitiya Properties Limited

·         Arnav Gruh Limited

·         Citygold Education Research Limited

·         Citygold Farming Private Limited

·         Devkrupa Build Tech Limited

·         Diviniti Projects Private Limited

·         Gujarat Akruti - TCG Biotech Limited

·         Halitious Developer Limited (Formerly known as Halitious Warehousing Limited)

·         Harmony Erectors Private Limited (upto December 28, 2011)

·         Headland Farming Private Limited

·         Heddle Knowledge Private Limited

·         Heeler Hospitality Private Limited

·         Heet Builders Private Limited

·         Holiac Realty Limited

·         India Development and Construction Venture Capital Private Limited

·         Jihant Housing Private Limited (upto December 28, 2011)

·         Merrygold Buildcon Private Limited

·         Nova Realty Private Limited (upto December 28, 2011)

·         Pushpak Healthcare Services Private Limited

·         Sheshan Housing and Area Development Engineers Limited

·         Sunmist Builders Private Limited (upto December 27, 2011)

·         Superaction Realty Private Limited (upto December 28, 2011)

·         Upvan Lake Resorts Private Limited

·         Urvi Build Tech Limited

·         Vama Housing Limited

·         Vega Developers Private Limited

·         Vishal Nirman (India) Limited

·         Vishal Techno Commerce Limited

·         Yantti Buildcon Private Limited

 

 

Associates :

·         Ackruti City Bus Terminal (Surat) Private Limited (upto February 18, 2012)

·         Bigcity Developers Private Limited (upto December 27, 2011)

·         Forefront Realty Private Limited (upto December 28, 2011)

·         Citywood Builders Private Limited

·         Comral Realty Private Limited

·         Gallant Infotech Private Limited

·         Glamorous Properties Private Limited (upto July 31, 2011)

·         Harbinger Developers Private Limited

·         Joynest Premises Private Limited

·         Pristine Developers Private Limited

·         Sunstream City Private Limited

·         Trans Gulf MEP Engineers Private Limited (from September 8, 2011)

·         Whitebud Developers Limited

·         Vinca Developer Private Limited

·         Leading Work Properties Private Limited

·         Yellowcity Builders Private Limited

 

 

Jointly Controlled Entities :

·         Ackruti City Bus Terminal (Vadodara) Private Limited

·         Ackruti City Bus Terminal (Mehsana) Private Limited

·         Ackruti City Bus Terminal (Adajan) Private Limited

·         Ackruti City Bus Terminal (Ahmedabad) Private Limited

·         Ackruti City Magnum Limited (from July 01, 2011)

·         Quadron Business Park Limited (Formerly known as DLF Ackruti Info Parks (Pune) Limited (upto December 28, 2011)

·         Hoary Realty Limited

·         Joyous Housing Limited

·         Rare Townships Private Limited

·         Aarti Projects and Constructions

·         Akruti Jay Chandan JV

·         Primeria JV (Formerly known as Akruti Forefront JV)

·         Akruti GM JV

·         Akruti Jay Developers

·         Akruti Kailash Constructions

·         Akruti Realty Forefront Combine

·         Akruti Steelfab Corporation

·         Hiranandani Akruti JV

·         Shreenath Realtors

·         Akruti SMC JV

·         Gandhi Adhivitiya Combine

·         Sole Builders (formerly known as Commercial Construction Corporation)

·         Panama JV (from April 01, 2011)

·         Gulati Estate Joint Venture (from February 22, 2012)

 

 

Enterprises Where Key Managerial Personnel or Their Relatives Exercise Significant Influence

(Where Transactions Have Taken Place) :

·         Ackruti Campus of Research and Education Private Limited (from December 28, 2011)

·         Bigcity Developers Private Limited (from December 28, 2011)

·         Buildbyte. Com. (India) Private Limited

·         Citygold Management Services Private Limited

·         Forefront Realty Private Limited (from December 28, 2011)

·         Harmony Erectors Private Limited (from December 28, 2011)

·         Helik Advisory Limited (Formerly known as Helik Consultancy Limited)

·         Ichha Constructions Private Limited

·         Saicharan Consultancy Private Limited

·         Sanskriti Developers Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

125000000

Equity Shares

Rs.10/- each

Rs.1250.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

72735871

Equity Shares

Rs.10/- each

Rs.727.359 Millions

 

 

 

 

 

 

Reconciliation of the number of equity shares outstanding at the beginning and at the end of the year

Particular

31.03.2012

Number of shares at the beginning of the year

72735871

Add/(Less) :

Issued during the year

--

Buyback during the year

--

Conversion during the year

 

--

At the end of the year (Nos.) Total

72735871

 

 

Equity shareholders holding more than five percent shares in the Company

Particular

Nos.

% of Holding

Hemant M. Shah

5,800,000

7.97%

Vyomesh M. Shah

7,540,000

10.37%

Mahipatray V. Shah (HUF)

9,600,000

13.20%

Hemant M. Shah (HUF)

6,892,000

9.48%

Vyomesh M. Shah (HUF)

4,100,000

5.64%

Kunjal H. Shah

5,308,000

7.30%

Falguni V. Shah

6,360,000

8.74%

Others

27,135,871

37.30%

 

Terms / rights attached to Equity Shares :

The Company has a single class of equity shares having a par value of Rs.10/- per share. Each holder of equity share is entitled to one vote per share. The Company declares and pays dividend in Indian rupees. The dividend proposed by the Board of Directors is subject to the approval of shareholders in the ensuing annual general meeting. In the event of liquidation of the Company, the holders of equity shares will be entitled to receive remaining assets of the Company in proportion to the number of equity shares held by each shareholder, after settlement of all preferential obligations.

 

Shares allotted as fully paid up by way of bonus shares (during five years immediately preceding 31 March, 2012)

12,000,000 equity shares have been allotted as fully paid-up bonus shares, by way of capitalisation of General Reserve and Surplus in the Statement of Profit and Loss, for the financial year 2006-2007.


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

727.359

727.359

727.359

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

15622.001

15308.057

13805.280

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

16349.360

16035.416

14532.639

LOAN FUNDS

 

 

 

1] Secured Loans

4577.726

7998.355

8234.327

2] Unsecured Loans

3122.620

1993.216

1745.216

TOTAL BORROWING

7700.346

9991.571

9979.543

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

24049.706

26026.987

24512.182

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

296.599

271.903

150.934

Capital work-in-progress

0.000

155.587

12.554

 

 

 

 

INVESTMENT

6887.851

6352.379

5011.703

DEFERREX TAX ASSETS

89.261

47.781

51.052

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

6994.086

5491.890

5178.011

 

Sundry Debtors

1038.169

1501.913

787.041

 

Cash & Bank Balances

415.933

590.802

792.645

 

Other Current Assets

1719.606

2278.059

1842.372

 

Other Non- Current Assets

964.229

188.382

0.000

 

Loans & Advances

18677.990

17510.479

12842.168

Total Current Assets

29810.013

27561.525

21442.237

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

1052.987

826.468

477.387

 

Other Current Liabilities

11881.671

7319.494

937.268

 

Provisions

99.360

216.226

741.643

Total Current Liabilities

13034.018

8362.188

2156.298

Net Current Assets

16775.995

19199.337

19285.939

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

24049.706

26026.987

24512.182

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

2648.596

2879.448

4410.323

 

 

Other Income

1723.472

1351.858

320.058

 

 

Share of Profit from Joint Ventures and Partnership Firms (Net)

(44.227)

1381.618

409.879

 

 

TOTAL                                     (A)

4327.841

5612.924

5140.260

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Construction / Development

1776.707

1812.576

2980.396

 

 

Changes in inventories of work-in-progress, finished properties and FSI

(1961.676)

(1048.403)

(1907.978)

 

 

Employee benefits expense

210.915

199.025

121.447

 

 

Other expenses

1094.297

724.788

332.536

 

 

Extraordinary item

35.000

0.000

0.000

 

 

TOTAL                                     (B)

1155.243

1687.986

1526.401

 

 

 

 

 

Less

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

3172.598

3924.938

3613.859

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

2809.470

2320.085

1196.846

 

 

 

 

 

 

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

363.128

1604.853

2417.013

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

70.264

48.391

31.068

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

292.864

1556.462

2385.945

 

 

 

 

 

Less

TAX                                                                  (H)

(105.616)

(158.355)

647.997

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

458.950

1712.568

1765.162

 

 

 

 

 

Less/ Add

Prior period adjustments (Net)

(60.470)

2.249

0.314

 

 

 

 

 

Add/

(Less)

Short Provision for Taxation in respect of earlier year

0.000

0.000

(27.528)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

6536.945

5970.668

5083.206

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Proposed Equity Dividend

72.700

181.840

363.679

 

 

Tax on Proposed Dividend

11.800

30.201

61.807

 

 

Debenture Redemption Reserve

300.000

747.500

250.000

 

 

General Reserve

0.000

189.000

175.000

 

BALANCE CARRIED TO THE B/S

6550.925

6536.945

5970.668

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Capital Goods

47.327

NA

6.234

 

TOTAL IMPORTS

47.327

NA

6.234

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.48

23.58

24.81

 

QUARTERLY RESULTS

 

PARTICULARS

 

 

 

30.06.2012

Type

 

 

1st Quarter

Net Sales

 

 

661.800

Total Expenditure

 

 

(92.100)

PBIDT (Excl OI)

 

 

753.900

Other Income

 

 

503.400

Operating Profit

 

 

1257.300

Interest

 

 

768.700

Exceptional Items

 

 

0.000

PBDT

 

 

488.600

Depreciation

 

 

13.100

Profit Before Tax

 

 

475.500

Tax

 

 

21.000

Provisions and contingencies

 

 

0.000

Profit After Tax

 

 

454.500

Extraordinary Items

 

 

0.000

Prior Period Expenses

 

 

0.000

Other Adjustments

 

 

0.000

Net Profit

 

 

454.500

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

10.60

30.51

34.34

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

11.06

54.05

54.09

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.97

5.59

11.05

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.10

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.50
1.14

0.84

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

2.29
10.80

9.94

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

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

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

No

8]

No. of employees

Yes

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

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

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

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

22]

Litigations that the firm / promoter involved in

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

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

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

26]

Buyer visit details

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

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

No

31]

Date of Birth of Proprietor/Partner/Director, if available

No

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

OPERATIONAL HIGHLIGHTS :

The year was a very difficult year for the world economy including the Indian economy, the real estate sector and the Company, with stagnancy/slowdown having permeated the global and Indian economy, resulting in a kind of economic downturn with decreased sales and  pressure on profit margins.

 

The consolidated turnover of the Company was lower by 26.16 % at Rs.5904.900 Millions as against Rs. 7997.600 Millions in the previous year.  The consolidated net profit stood at Rs.236.900 Millions as against Rs. 1761.800 Millions in the previous year.

 

On a standalone basis the total income of the Company was lower by 22.89 % at Rs.4327.900 Millions as against Rs. 5612.900 Millions in the previous year. A significant increase in cost of funds has had an impact on Profit before Tax which stood at Rs.292.900 Millions as against Rs.1556.400 Millions in the previous year, The net profit stood at Rs.398.500 Millions as against Rs.1714.800 Millions in the previous year.

 

The performance of the Company was impacted by reduced turnover combined with the burden of fixed overheads like finance cost and personnel cost. The inflationary trend in the economy increased the input costs, thereby putting pressure on margins.

 

On the other hand, affordability was the biggest concern for the buyers. During the year 2011, Reserve Bank of India continued its stance of keeping the policy rates high and announced 7 rate hikes in the year. The banks responded with similar hikes in lending rates. The increase in prime lending rates at commercial banks and other housing   finance institutions alongwith charges such as Stamp Duty, Service Tax and VAT became a major deterrent for home buyers to take loans for buying residential real estate, as a result of which residential sales slumped markedly.

 

 

MANAGEMENT DISCUSSION AND ANALYSIS (MD AND A)

 

THE BUSINESS :

The Company is one of the leading real estate development companies in India and currently operates both - on its own and through its subsidiaries / joint ventures / associate companies, partnerships firms and public private partnerships encompassing the construction and development of Residential and Commercial Premises, SEZs, IT Park, Biotech Park and Build Operate Transfer (BOT) Projects. Operations of the Company include identification of projects, acquisition of land / development rights, architectural and engineering designing, project management including obtaining necessary approvals, planning, execution and marketing of the projects.

 

The Company has a Western India focus with presence in major cities such as Mumbai, Thane, Pune, Surat, Ahmedabad, Vadodara, and Mehsana and in Bengaluru in the South.

 

The Company’s presence in Mumbai is well distributed amongst western suburbs, eastern suburbs, the island city and Mumbai Metropolitan Region (MMR).

 

The construction and development of projects at various locations is currently in progress.

 

The Company has already initiated steps for sustaining growth through cost optimization, process improvement and efficient management of working capital. Tools of innovation are employed for any new project / marketing initiative, the purpose being to constantly stay ahead in terms of ideas.

 

OVERVIEW OF THE COMPANY’S PROJECTS

 

Residential:

Ongoing Projects:

 

Hubtown Sunmist - Andheri (East)

Hubtown Countrywoods Phase I – Kondhwa, Pune

Hubtown Shikhar – Andheri (East)

Hubtown Gardenia – Mira Road

Hubtown Greenwoods – Thane

Hubtown Jewell – Andheri (West)

Hubtown Vedant – Sion (East)

Hubtown Harmony - Matunga (East)

Rising City – Ghatkopar Mankhurd Link Road

 

Commercial:

Ongoing Projects

 

Hubtown Solaris – Andheri (East)

Hubtown Viva – Andheri (East)

Hubtown Central – Surat

Hubtown Central – Ahmedabad

Hubtown Central – Mehsana

Hubtown Central - Vadodara

 

ECONOMIC OVERVIEW :

After suffering a major setback during 2011, global prospects are gradually strengthening again, but downside risks remain elevated. Improved activity in the US during the second half of 2011 and better policies in the Euro area in response to its deepening economic crisis have reduced the threat of a sharp global slowdown. Accordingly, weak recovery will likely resume in the major advanced economies, and activity is expected to remain relatively solid in most emerging and developing economies. Global growth is projected to drop from about 4 percent in 2011 to about 3V2 percent in 2012 because of weak activity during the second half of 2011 and the first half of 2012. The reacceleration of activity during the course of 2012 is expected to return global growth to about four percent in 2013. Real GDP growth in the emerging and developing economies is projected to slow down from 6% per cent in 2011 to 5% percent in 2012 but then to reaccelerate to 6 percent in 2013, helped by easier macroeconomic policies and strengthening foreign demand. But the risk of things turning bad again in Europe is high.

 

INDIAN ECONOMY :

According to the Advance estimates released by the Central Statistics Office (CSO) GDP growth for 2011-2012 is pegged at 6.9% from earlier forecast of 7%, but only marginally higher than the 6.7% growth seen in 2008-2009, the year of global economic crisis. Investment which was worse affected, underwent a mild contraction in April - December 2011 in year-on-year terms, relative to a growth of 8.9% in the same months of 2010-2011, reflecting a dampening of business sentiments and the pace of execution of various projects.

 

Uncertainty about demand conditions given the global outlook and its likely contagion effect; regulatory issues including environmental clearances and land acquisition; as well as sector specific factors like availability of coal and iron ore have impacted investment. Other contributory factors included an increase in interest rates to dampen high inflation and a slow-down in decision-making in various crucial areas. At the same time, while the fiscal policy remains expansionary, higher outgo towards items of non-plan revenue expenditure such as subsidies limited the fiscal space available for boosting infrastructure spending by the public sector. Investment growth is likely to remain sluggish in 2012-2013 as well, unless policy issues are addressed and there is a substantial pick-up in the pace of implementation of big ticket economic reforms.

 

INDUSTRY OVERVIEW :

The real estate sector is a major driver of economic growth and is the second largest employer after agriculture contributing a significant portion of GDP the health of the nation's real estate sector is often seen as indicative of its overall economic health. The real estate sector's backward and forward linkages with the housing and construction industry, and more than 250 ancillary industries including cement, steel and other building materials, place this sector as the epic center of India's growth story. The sector provides a means of livelihood for millions of household in India, next only to agriculture and acts as a catalyst for adding momentum to the growth of the Indian economy.

 

The real estate sector has evolved quite well over the past few years, while also witnessing a period of recession, which rather provided an opportunity to retrospect, resurrect and consolidate. As per the Department of Industrial Policy and Promotion data, the sector attracted investment to the tune of USD 708 million between April 2011 - February 2012. Real Estate Sector is the fifth largest sector in terms of cumulative FDI inflows in the country having attracted investment to the tune of USD 11,089 between April 2000 to February 2012.

 

OPPORTUNITIES:

 

Residential

Housing shortage still remains one of the biggest challenges for India. Residential property market in India from 2011-2015 is likely to witness a demand of 3.94 million housing units, growing at a steady pace of 11% compounded annual growth rate. Of this, 2.3 million units will be the demand from the top seven cities alone.

 

The Low Income Group and Economically Weaker Section Housing segments will continue to see a high demand-supply gap in the next five years. Several policy reforms by the Government of India and the State Governments are expected to have an impact on the demand supply scenario.

 

The housing demand and supply scenario and the resulting gap is likely to reduce in the next five years. Of the total demand in the top 7 cities, the mid-range housing segment is expected to drive the maximum demand. On the other hand, the affordable segment of the property market which is likely to register approximately 3 times more demand than supply might see gap increasing during the next five years.

 

Commercial

The cumulative pan India demand for commercial office space in next five years (2011-2015) is expected to be 267 million sq. ft. Availability of talent pool for IT/ITES Sector, quality supply at comparatively lower prices and supporting government policies are a few factors which drive demand in the top 7 cities. As per the research, the supply will be exceeding the demand for commercial office spaces in the next five years at the prevailing economic conditions. However, with an improvement in the overall situation, the demand may accelerate. On the contrary, if the pace of growth is slow, during the next five years, it may lead to increasing vacancy. Having analysed the trend in major seven cities, it is noted that the demand by the end of 2015 is still not likely to exceed or meet the pre-recessionary time indicating a gradual recovery mode.

 

FUTURE OUTLOOK :

Going forward, the sector is expected to be in the grip of slowdown atleast till the first half of the current fiscal 2012-13. Things may improve only in the latter half if the economy improves and political stability is back to push key reforms

 

The Government's initiative through the Lok Pal Bill and the proposed Land Acquisition, Rehabilitation and Resettlement Bill exhibit the country's attempt to have a consistent, progressive and dynamic socio economic environment, conducive for growth.

 

Further, much depends on the improvement of sentiments in the European market. The depreciation of rupee is going to benefit companies which are heavily dependent on international trade like IT, ITES and export-oriented companies. They are also the major contributors to the demand of commercial as well as residential spaces. If there is an improvement in the European market, sentiments will improve further which in turn will have a positive impact on the Indian realty market.

 

Presently, the need of the hour is to focus on achieving operational efficiencies to improve construction productivity, delivery of the projects on hand with the help of technological advances and commitment to improve delivery capabilities including up-skilling of existing manpower. Therefore, efficiency, innovation and cutting edge technology may well be the keys to success, in addition to improved project delivery and execution skills and addressing the rampant capacity constraints across the built environment.

 

The Finance Minister in his Budget for 2012-13 announced budgetary support in the form of extension of the scheme of interest subvention of 1 % on housing loan upto Rs.1.500 Millions; provision under rural housing of Rs.40000.000 Millions; setting up Credit Guarantee Trust Fund to ensure better flow of institutional credit for housing loans; and allowing ECBs for low cost housing projects will also act as a catalyst for boosting growth. The fundamentals of the Sector are good and its growth should continue in the foreseeable future. Overall, the sentiment for 2012 is expected to be one of cautious optimism.

 

CORPORATE INFORMATION

Subject (formerly known as Ackruti City Limited) is a listed public limited company domiciled in India, incorporated under the Companies Act, 1956. The Company is engaged in real estate business of construction and development of Residential and Commercial Premises, SEZs, Biotech Park and Build Operate Transfer (BOT) Projects, etc. through both - on its own and through its subsidiaries / joint ventures / associate companies.

 

 

CONTINGENT LIABILITIES (NOT PROVIDED FOR) :

Rs. In Millions

Particular

31.03.2012

31.03.2011

(A) Claims against the Company not acknowledged as debts on account of :

 

 

1) Income tax matters under appeal

117.991

607.837

2) Demand notice issued by Brihanmumbai Mahanagar Palika for land construction charges (property tax

54.819

54.714

3) Development permission from forest department

15.622

15.622

B) On account of corporate guarantees issued by the Company to bankers on behalf of other companies and joint ventures for facilities availed by them (amounts outstanding there against.)

7296.849

7129.712

Further, interest / penalty that may accrue on original demands are not ascertainable, at present. The Company has taken necessary steps to protect its position with respect to the above referred claims, which in its opinion, based on professional / legal advice are not sustainable

 

 

 

 

UNAUDITED STANDALONE FINANCIAL RESULTS FOR THE FIRST QUARTER ENDED JUNE 30, 2012

Rs. In Millions

Sr.

Particulars

Quarter ended

No.

 

30.06.2012

 

 

Unaudited

1.

Income from Operations

 

 

a.  Income from sale of properties, rights, etc.

641.700

 

b.  Other operating income

20.100

 

Total Income from operations (Net) (a + b)

661.800

2.

Expenses

 

 

a.  Cost of materials consumed

383.900

 

b.  Purchases of stock-in-trade

--

 

c.  Changes in inventories of finished goods, work-in-progress

(599.900)

 

d.  Share of loss from Joint Ventures

--

 

e.  Employee benefits expense

41.900

 

f.   Depreciation and amortization expense

13.100

 

g.  Other expenses:

 

 

i)   Legal and Professional fees

213.600

 

ii)   Interest on delayed payment charges

28.900

 

iii)   Project expenses amortised

--

 

iv)   Amortisation of expenditure incurred in Joint venture projects

--

 

v)   Other expenses

31.500

 

h. Total other expenses

82.000

 

Total Expenses (a+b+c+d+e+f+h)

(79.000)

3.

Profit / (Loss) from operations before other income, finance costs and exceptional items (1-2)

740.800

4.

Other Income

503.400

5.

Profit from ordinary activities before finance costs and exceptional items (3 + 4)

1244.200

6.

Finance costs

768.700

7.

Profit / (Loss) from ordinary activities after finance costs but before exceptional items (5 - 6)

475.500

8.

Exceptional items

--

9.

Profit / (Loss) from ordinary activities before tax (7 + 8)

475.500

10.

a. Tax expense / (credit)

21.000

 

b. Excess provision for taxation in respect of earlier year

--

11.

Net Profit from ordinary activities after tax (9-10a+10b)

454.500

12.

Extraordinary Items (net of tax)

--

13.

Net Profit for the period (11-/+12)

454.500

14.

Paid-up equity share capital (face value of ? 10 per share)

727.400

15.

Reserves excluding Revaluation Reserves

 

16 A.

Earnings per Share before extraordinary items (EPS)

 

 

Basic EPS (not annualized) (Rs.)

6.25

 

Diluted EPS (not annualized) (Rs.)

6.25

16 B.

Earnings per Share after extraordinary items (EPS)

 

 

Basic EPS (not annualized) (Rs.)

6.25

 

Diluted EPS (not annualized) (Rs.)

6.25

 

 

 

1.

Public Shareholding

 

 

- Number of shares

1,27,35,871

 

- Percentage of shareholding

17.51 %

2.

Promoter and Promoter Group shareholding

 

 

a.   Pledged /Encumbered

 

 

- number of shares

4,66,64,000

 

 

- percentage of shares (as a % of the total shareholding of promoter and promoter group)

77.73 %

 

- percentage of share (as a % of the total share capital of the Company)

64.16%

 

b. Non-encumbered

 

 

- number of shares

1.33.36.000

 

 

- percentage of shares (as a % of the total shareholding of promoter and promoter group)

22.23 %

 

- percentage of share (as a % of the total share capital of the Company)

18.33%

 

 

 

B

INVESTOR COMPLAINTS

 

 

Fending at the beginning of the quarter

Nil

 

Received during the quarter

2

 

Disposed off during the quarter

2

 

Remaining unresolved at the end of the quarter

Nil

 

Note:

1.       The above financial results were reviewed by the Audit and Compliance Committee and thereafter approved by the Board of Directors at their respective meetings held on August 14, 2012.

 

2.       The Company operates in the business of real estate development which as per Accounting Standard AS - 17 is presently its only reportable business segment. The Company is primarily operating in India, which is considered as a single geographical segment.

 

3.       The figures of the quarter ended March, 2012 are the balancing figures between audited figures in respect of the full financial year 2011-12 and the published year to date figures upto the third quarter of the respective financial year.

 

4.       During the quarter: the Company (i) sold 10,000 Class 'A equity shares of Pushpak Healthcare Services Private Limited (HSPL), consequent to which HSPL ceased to be a subsidiary of the Company; (ii) sold 16,500 equity shares of Ackruti City Magnum Limited (ACML), consequent to which, ACML ceased to be a jointly controlled entity of the Company; (iii) bought 26,000 equity shares of Forefront Realty Private Limited; and (iv) bought 3,12,500 equity shares of Glamorous Properties Private Limited.

 

5.       Revenue from sale of incomplete properties / projects is recognized on the basis of percentage of completion method. Costs of the projects are based on the management's estimate of the cost to be incurred upto the completion of the projects which has been relied upon by the auditors, which is reviewed periodically.

 

6.       'Expenditure incurred on joint venture projects' by the Company but which as per the contractual arrangement cannot be transferred to joint venture entities are considered as part of the inventories of related joint venture in consolidated financial statements. The identification of such expenses and its allocation over various projects are as per the judgment of the management and has been relied upon by the auditors, this being a technical matter. Such accounting treatment is based on a legal opinion obtained by the Company.

 

7.       'Trade receivables include Rs.186.500 Millions due from a customer who had during an earlier year requested the company to extend the credit period originally granted in the sale agreement. The party has affirmed to remain committed to the consideration originally agreed to and has, during the current year, discharged a part of the total outstanding debt. This party had earlier requested the management for further extension upto 31st August, 2012 for payment of its dues. However, before the adoption of results, the Company has received cheque from this party towards its respective dues.

 

8.       During the previous year, a major fire took place at the registered office of the Company on December 23, 2011, causing extensive damage and destruction of the, documents and assets of the Company, including the financial accounting. The Company has however, reconstructed the financial records and is of the opinion that no further adjustment would be found necessary, to the position reported in the financial results.

 

9.       It has been stated in the audit report of March, 2012 that balances for trade payables and suppliers are subject to confirmation. The Company is in the process of getting confirmations for such parties and is of the view that after having the confirmations, the differences if any, will not be material.

 

10.   Income from operations for the quarter ended June, 2012 includes share of profit (net) from partnership firms which aggregates to Rs.380.900 Millions. The results of such partnership firms are as prepared and compiled by the management of such firms and have also been reviewed by the management of Subject. The Company will get the audited accounts of such partnership firms at the end of the financial year and is of the view that the annual audited results will not have a material difference as compared to the aggregate of the quarterly results, from which the share of profits are recognised on the basis of management accounts.

 

11.   The inventory value includes costs incurred upto the completion of the project viz. cost of land / rights, value of floor space index (FSI), materials, services, other expenses and borrowing cost attributable to the projects.

 

12.   Previous period / year figures, have been regrouped / reclassified, wherever necessary, to conform to those of the current period

 

 

FIXED ASSETS

 

·         Freehold Land

·         Leasehold Land

·         Commercial Premises

·         Computer and Laptops

·         Office Equipment

·         Furniture and Fixtures

·         Vehicles

·         Generator

·         Mivan System

·         QC Laboratory

·         Plant and Machinery

 

 

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                              None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.53.67

UK Pound

1

Rs.86.05

Euro

1

Rs.70.07

 

 

INFORMATION DETAILS

 

Report Prepared by :

NTH

 


 

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

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

7

--CREDIT LINES

1~10

7

--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

 

58

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

-

NB

                                       New Business

-

 

 

 

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

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