MIRA INFORM REPORT

 

 

Report Date :

29.04.2013

 

IDENTIFICATION DETAILS

 

Name :

TRAIL BLAZER TOURS INDIA PRIVATE LIMITED

 

 

Registered Office :

170, Jeena House, B Wing, Om Nagar, Sahar, Andheri (East), Mumbai – 400099, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

15.03.2007

 

 

Com. Reg. No.:

11-212279

 

 

Capital Investment / Paid-up Capital :

Rs. 9.000 Millions

 

 

CIN No.:

[Company Identification No.]

U60300MH2007PTC212279

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMT14122D

 

 

PAN No.:

[Permanent Account No.]

AACCT6365J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Tours and Travel related Services.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 11900

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

The financial position of the company is below average due to some accumulated losses and huge external borrowings.

 

However, trade relations are fair. Business is active. Payment terms are slow.

 

The company can be considered for business dealings with some caution.

 

NOTES :

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

 

 

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.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. J. Ketkar

Designation :

Chief Financial Officer

Contact No.:

91-22-61940938/ 937/ 966

Date :

24.04.2013

 

 

LOCATIONS

 

Registered Office :

170, Jeena House, B Wing, Om Nagar, Sahar, Andheri (East), Mumbai – 400099, Maharashtra, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

shikha@mpco.in

fkapadia@tbl.co.in

jketkar@tbl.co.in

Website :

www.trailblazertours.com

Location :

Owned

 

 

Corporate Office :

902, 9th Floor, Centre 1 Building, World Trade Centre Complex, Mumbai – 400005, Maharashtra, India

Tel. No.:

91-22-61940940

Fax No.:

91-22-61940900

E-Mail :

vacations@tbi.co.in

 

 

Branch Office :

Located at :

 

Ø  Mumbai

Ø  Agra

Ø  Ahmedabad

Ø  Aurangabad

Ø  Cochin

Ø  Chennai

Ø  Gurgaon

Ø  Jaipur

Ø  Noida

Ø  Goa

Ø  New Delhi

Ø  Pune

Ø  Varanasi

 

 

International Representative :

Located at:

 

Ø  Australia

Ø  Austria

Ø  Canada

Ø  China

Ø  France

Ø  Korea

Ø  Russia

Ø  UK

Ø  USA

 

 

DIRECTORS

 

AS ON 31.08.2012

 

Name :

Mr. Jehangir Nariman Katgara

Designation :

Chairman and Managing director

Address :

Katgara House, Napeansea Road, Mumbai – 400006, Maharashtra, India

Date of Birth/Age :

03.11.1955

Date of Appointment :

15.12.2009

PAN No.:

AAEPK3175C

DIN No.:

00210854

 

 

Name :

Mr. Homi Adi Katgara

Designation :

Director

Address :

4007, The Imperial North Tower, B-9, Nakashe Marg, Tardeo, Mumbai – 400034, Maharashtra, India

Date of Birth/Age :

11.10.1963

Date of Appointment :

29.09.2010

PAN No.:

AAEPK3177A

DIN No.:

00210338

 

 

Name :

Mr. Sam Nariman Katgara

Designation :

Director

Address :

Katgara House, 3rd Floor, 15 Jagmohan Marg, Mumbai – 400006, Maharashtra, India

Date of Birth/Age :

09.05.1961

Date of Appointment :

29.09.2010

PAN No.:

AAEPK3475D

DIN No.:

00210687

 

 

Name :

Mr. Cyrus Nariman Katgara

Designation :

Director

Address :

Windsor Court, S-15 B DLF City, Phase 4, Gurgaon – 122002, Haryana, India

Date of Birth/Age :

26.02.1960

Date of Appointment :

29.09.2010

PAN No.:

AAEPK3473F

DIN No.:

01649184

 

 

KEY EXECUTIVES

 

Name :

Mr. J. Ketkar

Designation :

Chief Financial Officer

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.08.2012

 

Names of Shareholders

 

No. of Shares

 

Homa Homajee Mistry

 

45000

Homi Adi Katgara

 

162000

Meher J. Bhandara

 

162000

Sam Nariman Katgara

 

162000

Jayram D. Ketkar

 

45000

Cyrus Nariman Katgara

 

162000

Nariman Katgara

 

162000

 

 

 

Total

 

900000

 

 

AS ON 31.08.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

90.00

Other top fifty shareholders

 

10.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Tours and Travel related Services.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Ø  Yes Bank Limited, 9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai – 400018, Maharashtra, India

Ø  BNP Paribas, French Bank Building, 62, Homji Street, Fort,, Mumbai - 400001, Maharashtra, India

Ø  ICICI Bank Limited

Ø  Standard Chartered Bank, Credit Risk Control, Narain Manzil, 23 Barakhamba Road, New Delhi - 110001, India

Ø  Kotak Mahindra Bank Limited, 36-38A, Nariman Bhavan, 227,D, Nariman Point, Mumbai - 400021, Maharashtra, India

 

 

Facilities :

 

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Working capital loans from banks

99.229

49.835

Total

99.229

49.835

 

Footnotes

 

(A) Working Capital loan from Yes Bank 59,456,566 Working Capital loan from BNP Paribas 39,772,782 36. Working Capital Loan are repayable on demand & are secured against hypothecation of Current Asset & Movable Fixed Asset. The Interest Rates vary between 13% to 14.5% per annum.

 

(B) Working Capital loan from Yes Bank 49,835,328 Working Capital loan from BNP Paribas - 36. Working Capital Loan are repayable on demand & are secured against hypothecation of Current Asset & Movable Fixed Asset. The Interest Rates vary between 13% to 14.5% per annum.

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mohinder Puri and Company

Chartered Accountants

Address :

1A-D Vandhna, Tolstoy Marg, New Delhi – 110001, India

Tel. No.:

91-11-47102200/ 47103300/ 47102250

Fax No.:

91-11-23313908/ 23731220/ 47102290

E-Mail :

mpco@mpco.in

Website :

www.mpco.in

Income-tax PAN of auditor or auditor's firm :

AAAFM9269R

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

Ø  Jeena and Company Private Limited [U63090MH2001PTC133765]

Ø  Logwin Air and Ocean India Private Limited [U63000MH2008PTC179861]

Ø  Inspection and Quality Control Private Limited [U27224MH1992PTC066840]

Ø  Watermaker (India) Private Limited [U29259MH2004PTC149832]

Ø  Silver Complex Private Limited [U70100MH1995PTC092148]

Ø  Crystal Complex Private Limited [U70200MH2007PTC168102]

Ø  Schnellecke – Jeena Logistics India Private Limited [U61100MH2007PTC170925]

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs. 10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

900,000

Equity Shares

Rs. 10/- each

Rs. 9.000 Millions

 

 

 

 

 


 

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

9.000

9.000

9.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(6.011)

(11.115)

(13.362)

NETWORTH

2.989

(2.115)

(4.362)

LOAN FUNDS

 

 

 

1] Secured Loans

99.229

49.835

0.000

2] Unsecured Loans

50.000

50.000

30.000

TOTAL BORROWING

149.229

99.835

30.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

152.218

97.720

25.638

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

15.828

16.708

8.125

Capital work-in-progress

0.000

0.000

3.697

 

 

 

 

INVESTMENT

0.003

0.003

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.000
0.000

0.000

 

Sundry Debtors

278.044
265.883

129.675

 

Cash & Bank Balances

20.810
34.538

31.003

 

Other Current Assets

2.764
4.421

0.028

 

Loans & Advances

80.028
55.746

57.120

Total Current Assets

381.646
360.588

217.826

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditors

145.253
180.590

94.660

 

Other Current Liabilities

94.130
95.678

107.478

 

Provisions

5.876
3.311

1.872

Total Current Liabilities

245.259
279.579

204.010

Net Current Assets

136.387
81.009

13.816

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

152.218

97.720

25.638

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

NA

NA

107.116

 

 

Other Income

 

 

 

 

 

TOTAL                                    

NA

NA

107.116

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

123.690

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

7.504

1.080

(16.574)

 

 

 

 

 

 

TAX                                                     

2.400

(1.166)

0.820

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

5.104

2.246

(17.394)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(11.116)

(13.362)

4.032

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(6.012)

(11.116)

(13.362)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

Tours

 

 

222.134

 

 

Foreigners Credit Card

 

 

6.632

 

TOTAL EARNINGS

606.670

NA

228.766

 

 

 

 

 

 

Earnings/ (Loss)  Per Share (Rs.)

5.67

2.50

(45.51)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

NA
NA

(16.24)

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.89
0.29

(7.34)

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

2.51
(0.51)

3.80

 

 

 
 

 

Debt Equity Ratio

(Total Debt/Networth)

 

49.93
(47.20)

(6.88)

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

1.56
1.29

1.07

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

SUNDRY CREDITORS DETAILS:

 

Particulars

31.03.2012

31.03.2011

 

31.03.2010

 

(Rs. In Millions)

Sundry Creditors

145.253
180.590

94.660

 

 

 

 

 

 

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

Yes

8]

No. of employees

No

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last one year

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

Yes

31]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

Note:

The registered office of the company has been shifted from 1A-1D, Vandhna Building, 11, Tolstoy Marg, New Delhi – 110001, India to the present w.e.f.30.11.2010

 

 

UNSECURED LOANS

 

Unsecured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Loans and advances from related parties

50.000

50.000

Total

50.000

50.000

 

 

CORPORATE INFORMATION

 

Subject is a private company domiciled in India and incorporated under the provisions of the Companies Act, 1956. The Company is engaged in the business of Tours and Travel services. It caters to both domestic and international markets.

 

 

FINANCIAL RESULTS AND OPERATIONS

 

During the year, the Company has witnessed a sizeable increase in net profits earned after providing for all taxes, as the profits have jumped to more than double as compared to last year. Similarly, the Company has also registered a growth of nearly 21% in gross revenue arising from operations. Most of the divisions of the Company have performed well, simultaneously rupee depreciation has helped significantly in improving the exchange revenue stream for the Inbound activity of the Company. The Company has also managed to monitor its increasing cost base. Further, the Company is also in the process of commencing on-line booking, and a separate portal for this purpose is being developed. This will also support the Company’s current activities of travel booking, hotel bookings and domestic tourism.

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U60300MH2007PTC212279

Name of the company

TRAIL BLAZER TOURS INDIA PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

170, Jeena House, B Wing, Om Nagar, Sahar, Andheri (East), Mumbai – 400099, Maharashtra, India

Email: shikha@mpco.in

This form is for

Modification of charge

Charge identification number of the modified 

10277096

Type of charge

Book debts

Movable property (not being pledge)

Floating charge

Particular of charge holder

Yes Bank Limited, 9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai – 400018, Maharashtra, India

Email: shareholders@yesbank.in

CIN No.: L65190MH2003PLC143249

Nature of description of the instrument creating or modifying the charge

Supplemental deed of hypothecation

Date of instrument Creating the charge

15.09.2012

Amount secured by the charge

Rs. 110.000 Millions

Brief particulars of the principal terms an conditions and extent and operation of the charge

Rate of Interest

WCDL : YBL Base Rate + 3.5% P.A.

CC: YBL Base Rate + 4.0% P.A.

BG: Commission OF 1.5% P.A.

 

Terms of Repayment

CC: Tenor:12 Months

WCDL: Max 3 Months

BG: Max 30 Months (Including Claim Period)

 

Extent and Operation of the charge

First pari passu charge on all current assets and movable fixed assets of the company

 

Short particulars of the property charged

First pari passu charge on all current assets and movable fixed assets of the company

Date of Modification

01.11.2011

Particulars of the present modification 

Enhancement of charge on the current assets and movable fixed assets of the company from INR 80.0 mm  to INR 110 mm

 

 

FIXED ASSETS:

 

Tangible Assets:

Ø  Furniture and fixtures

Ø  Vehicles

Ø  Office equipment

Ø  Computer equipments

Ø  Other equipments

 

Intangible Assets:

Ø  Brands and trade marks

Ø  Trade marks

Ø  Computer software

Ø  Commercial contractual rights


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

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

 

1]         INFORMATION ON DESIGNATED PARTY

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

 

2]         Court Declaration :

No 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. 54.29

UK Pound

1

Rs. 83.88

Euro

1

Rs. 70.68

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

--

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

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.