MIRA INFORM REPORT

 

 

Report Date :

27.06.2013

 

IDENTIFICATION DETAILS

 

Name :

PATEL ENGINEERING LIMITED (w.e.f 09.12.1999)

 

 

Formerly Known As :

PATEL ENGINEERING COMPANY LIMITED

 

 

Registered Office :

Pate Estates V Road, Jogeshwari (West), Mumbai – 400102, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

02.04.1949

 

 

Com. Reg. No.:

11-007039

 

 

Capital Investment / Paid-up Capital :

Rs. 69.800 Millions

 

 

CIN No.:

[Company Identification No.]

L99999MH1949PLC007039

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMP02050G

MUMP00205C

 

 

PAN No.:

[Permanent Account No.]

AAACP2567L

 

 

Legal Form :

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

 

 

Line of Business :

Construction of tunnels, dams, bridges, buildings, power stations, marine works etc

 

 

No. of Employees :

1310 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (53)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 58000000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Exists

 

 

Comments :

Subject is a well established company having fair track record.

 

There appears a slight increase in sales turnover whereas a drastic fall in the net profitability during 2013. However, financial position is strong and healthy. Liquidity position is good.

 

Trade relations are fair. Business is active. Payment terms are reported to be regular and as per commitments.

 

In view of experienced promoters the subject can be considered good for business dealings 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long Term Bank Facilities = A

Rating Explanation

Adequate degree of safety and carry low credit risk

Date

18.03.2013

 

 

Rating Agency Name

CARE

Rating

Short Term Bank Facilities = A1

Rating Explanation

Very strong degree of safety and lowest credit risk

Date

18.03.2013

 

 

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

 

Name :

Mr. Prakash Patel

Designation :

Accounts Manager

Contact No.:

91-22-26767500 / 661

Date :

25.06.2013

 

 

LOCATIONS

 

Registered Office :

Pate Estates V Road, Jogeshwari (West), Mumbai – 400102, Maharashtra, India

Tel. No.:

91-22-26782916/26782885/26782560/26767500 Extn: 661

Fax No.:

91-22-26782455/26781505

E-Mail :

Shobha.shetty@pateleng.com

headoffice@pateleng.com

info@pateleng.com

investors@pateleng.com

Website :

www.patelengineering.in

www.pateleng.com

 

 

DIRECTORS

 

As on 31.03.2012

 

Name :

Mr. Pravin Arjunbhai Patel

Designation :

Chairman

Address :

A.K. Abdul Razzak Patel Bungalow 5-D Dadabhai Road, Santacruz (West), Mumbai 400054, Maharashtra, India

Date of Birth/Age :

03.01.1937

Date of Appointment :

29.08.1989

DIN No.:

00029453

 

 

Name :

Mr. Rupen Pravin Patel

Designation :

Managing Director

Address :

A.K.Patel Bungalow 5-D Dadabhai Road, Santacruz (West), Mumbai 400054, Maharashtra, India

Date of Birth/Age :

24.08.1966

Date of Appointment :

26.10.1995

DIN No.:

00029583

 

 

Name :

Mr. Krishnamoorthy Kannan

Designation :

Director

Address :

576-B, Mahesh, Jame Jamshedji Road, Matunga, Mumbai -400019, Maharashtra, India

Date of Birth/Age :

17-11-1939

Date of Appointment :

04.08.2005

 

 

Name :

Mr. Khizer Abdul Razzak Ahmed

Designation :

Director

Address :

C-34, 1st Floor, Malviya Nagar, New Delhi 100 017, India

Date of Birth/Age :

15-01-1940

Date of Appointment :

04.08.2005

 

 

Name :

Mr. Srinivasa Jambunathan

Designation :

Director

Address :

9, Prakash Co-op. Hsg. Society, Relief Road, Daulat Nagar, Santacruz (West), Mumbai – 400 054, Maharashtra, India

Date of Birth/Age :

01.05.1938

Date of Appointment :

30.03.2009

 

 

Name :

Ms. Silloo Patel,

Designation :

Whole Time Director

Address :

5A, Monisha, St.Andrews Road, Bandra, Mumbai 400 050, Maharashtra, India

Date of Birth/Age :

14.05.1947

Date of Appointment :

19.10.1992

DIN No.:

00029656

 

 

Name :

Mr. Nimish Patel

Designation :

Whole Time Director

Address :

`Sharda’ 51, Hatkesh Society, 7th Road, JVPD Scheme, Vile Parle (West), Mumbai – 400049, Maharashtra, India

Date of Birth/Age :

28.02.1970

Date of Appointment :

01.02.1999

 

 

Name :

Mr. Priyavadan C. Purohit

Designation :

Director

Address :

1906-1238, Melville St Vancouver Bc V6e4n2 Canada

Date of Birth/Age :

17.03.1940

Date of Appointment :

30.03.2009

 

 

Name :

Mr. Bhaskar Mehta

Designation :

Director

Address :

Cozy Cottage, Adiyabad Estate, A.B. Nair Road, Juhu, Santacruz (West), Mumbai - 400054, Maharashtra, India

Date of Birth/Age :

17.08.1934

Date of Appointment :

22.09.2009

 

 

KEY EXECUTIVES

 

Name :

Ms. Shetty Ranjit Shobha

Designation :

Company Secretary

Address :

404, Sylvan Apartment Pitamber Lane Mahim, Mumbai 400016, Maharashtra, India

Date of Birth/Age :

26.03.1976

Date of Appointment :

01.10.2003

Pan No.:

AAQPS3031B

 

 

Name :

Mr. Prakash Patel

Designation :

Accounts Manager

 

 

Audit Committee :

  • Mr. Krishnamoorthy Kannan (Chairman)
  • Mr. Pravin Patel
  • Mr. Khizer Ahmed

 

 

Remuneration Committee :

  • Mr. Khizer Ahmed (Chairman)
  • Mr. Pravin Patel
  • Mr. Krishnamoorthy Kannan
  • Mr. Srinivasa Jambunathan

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2013

 

Category of Shareholder

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

3473750

4.97

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

28430550

40.72

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

31904300

45.69

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

 

 

Total shareholding of Promoter and Promoter Group (A)

31904300

45.69

(B) Public Shareholding

 

 

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

 

 

http://www.bseindia.com/include/images/clear.gifMutual Funds / UTI

739792

1.06

http://www.bseindia.com/include/images/clear.gifFinancial Institutions / Banks

1930182

2.76

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

2266764

3.25

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

1880300

2.69

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

6817038

9.76

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

 

 

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

3757382

5.38

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

 

 

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital up to Rs. 0.100 Million

13429633

19.23

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital in excess of Rs. 0.100 Million

4471721

6.40

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

9447077

13.53

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

855838

1.23

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

847473

1.21

http://www.bseindia.com/include/images/clear.gifDirectors & their Relatives & Friends

1697159

2.43

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

6046607

8.66

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

31105813

44.55

Total Public shareholding (B)

37922851

54.31

Total (A)+(B)

69827151

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)

69827151

0.00

 

 

Shareholding belonging to the category "Promoter and Promoter Group"

.No.

Name of the Shareholder

Details of Shares held

 

 

No. of Shares held

As a % of grand total (A)+(B)+(C)

1

Patel Corporation LLP

1,43,03,300

20.48

2

Praham India LLP

1,40,37,000

20.10

3

Patel Rupen Pravin

13,52,600

1.94

4

Patel Pravin Arjunbhai

40,800

0.06

5

Sonal Patel

3,50,500

0.50

6

Riana Batra

1,99,950

0.29

7

Patel Chandrika Pravin

1,49,900

0.21

8

Alina Rupen Patel

90,000

0.13

9

Ryan Rupen Patel

90,000

0.13

10

Landview Constrution Private Limited

47,750

0.07

11

Enpro Limited

42,500

0.06

12

Janki Rupen Patel

12,00,000

1.72

 

Total

3,19,04,300

45.69

 

Shareholding belonging to the category "Public" and holding more than 1% of the Total No. of Shares

Sl. No.

Name of the Shareholder

No. of Shares held

Shares as % of Total No. of Shares

 

 

 

 

1

Patel Engineering Employees Welfare Trust

6045000

8.66

2

Life Insurance Corporation of India

2394881

3.43

3

Government of Singapore

896187

1.28

4

Patel Dinesh G

1363815

1.95

5

Reliance Capital Trustee Company Limited - Reliance Infrastructure Fund

727395

1.04

6

Shanti Hirji Patel

709000

1.02

7

Jayant V Patel

762679

1.09

 

Total

12898957

18.47

 

Shareholding belonging to the category "Public" and holding more than 5% of the Total No. of Shares

Sl. No.

Name(s) of the shareholder(s) and the Persons Acting in Concert (PAC) with them

No. of Shares

Shares as % of Total No. of Shares

 

 

 

 

1

Patel Engineering Employees Welfare Trust

6045000

8.66

 

Total

6045000

8.66

 

 

 

BUSINESS DETAILS

 

Line of Business :

Construction of tunnels, dams, bridges, buildings, power stations, marine works etc

 

 

Products :

  • Civil Engineering and Construction
  • Turnkey Civil Contracting

 

 

GENERAL INFORMATION

 

No. of Employees :

1310 (Approximately)

 

 

Bankers :

  • ICICI Bank Limited
  • Bank of India
  • Dena Bank
  • Canara Bank
  • Bank of Baroda
  • Industrial Development Bank of India Limited
  • Union Bank of India
  • Corporation Bank
  • State Bank of Patiala
  • Axis Bank Limited
  • Standard Chartered Bank

 

 

Facilities :

(Rs. In Millions)

Secured Loan

 

As on

31.03.2012

LONG TE RM BORROWINGS

 

 

Debentures

 

3950.000

Term Loans

 

 

- From Bank

 

2070.690

From Others

 

488.220

SHORT TE RM BORROWINGS

 

 

Short Term Loans From Bank

 

2370.350

Loans Repayable on Demand From Bank

 

4756.630

Total

 

13635.890

 

Debentures

a) 9.8% Secured Redeemable Non Convertible Debentures was allotted on July 20, 2009 for a period of 7 year These debentures have a face value of Rs. 1.000 Millions each aggregating to Rs. 950.000 Millions and are to be redeemed on July 20, 2016 in a single installment, with a put / call option available and exercisable at par at the end of 5th year from the date of allotment i.e. July 20, 2014. The same is secured against immovable property and third party security.

 

b) 10.75% Secured Redeemable Non Convertible Debentures was allotted on March 3, 2011 for a period of 3 year These debentures have a face value of Rs. 1.000 Millions each aggregating to Rs. 500.000 Millions. These Debentures will be redeemed as follows- March 3, 2016 - Rs. 200.000 Millions, March 3, 2015 - Rs. 150.000 Millions and March 3, 2014 - Rs. 150.000 Millions. The same is secured against immovable property and subservient charge on asset.

 

c) 9.55% Secured Redeemable Non Convertible Debentures was allotted on April 26, 2010 for a period of 3 year These debentures have a face value of Rs. 1.000 Millions each aggregating to Rs.1000.000 Millions. These Debentures will be redeemed as follows -April 26, 2015 - Rs. 400.000 Millions, April 26, 2014- Rs. 300.000 Millions, and April 26, 2013- Rs. 300.000 Millions. The same is secured against immovable property and subsiervient charge on assets.

 

d) 9.5% Secured Redeemable Non Convertible Debentures was allotted on June 01, 2009 for a period of 3 year These debentures have a face value of Rs. 1.000 Millions each aggregating to Rs. 1050.000 Millions and are to be redeemed on June 1, 2012. The same is secured against immovable property and third party security.

 

e) 11.40% Secured Redeemable Non Convertible Debentures was allotted on July 7, 2011 for a period of 5 year These debentures have a face value of Rs. 1.000 Millions each aggregating to Rs. 1500.000 Millions and are to be redeemed in three installments of 30 : 30 : 40 every year starting from July 11, 2014. The same is secured against charge on movable and immovable asset of the company.

 

The above debentures are listed on The National Stock Exchange of India. As per Section 117C of the Companies Act, 1956 the Company has created adequate Debenture Redemption Reserve for both the above series of Secured Redeemable Non Convertible Debenture issued during the year.

 

Term Loan Banks

The Term loans are secured by first charge on the specific assets acquired out of the term loan alongwith unencumbered assets and guarantees. The rate of Interest for these loans vary between 10%-14% on an average, with a repayment period of 3-5 years respectively.

 

From Others

Includes funds from Financial Institutions on Equipments, secured against the said Equipments. These loans carry an interest rate of average between 10%-12% with a repayment period of 3-5 years respectively.

 

Short Term Loan - From Bank

Includes Loans against Equipments financed and by earmarking from Bank Guarantee limits, at an average Interest rate ranging between 9.50%-10.50% p.a. payable within a year.

 

Commercial Paper- From Others

Includes Commercial Paper of Rs. Nil (P.Y. Rs. 495.480 Millions from LIC Mutual Fund which carries interest @ 6.50% p.a., with a 364 days maturity payable on May 25, 2011). The Loan was secured against immovable properties

 

Loans Repayable on Demand

“Cash Credit and Working Capital Demand Loan from various Banks. These loans have been given against hypothecation of stocks, spare parts, book debts, work in progress and guarantees; Terms of Repayment : Cash Credit- Yearly Renewal, except for Cash Credit taken from IDBI Bank Short Term Loan - EARMARK CC” which is payable within 90 days. Rate of Interest-ranges between 9.75% to 13.75% p.a.“

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Vatsaraj and Company

Chartered Accountants

Address :

Bharat House,104, Mumbai Samachar Marg, Fort, Mumbai - 400 001, Maharashtra, India

PAN No.:

AACFV7282K

 

 

Related Parties :

(As on 31.03.2012)

  • Patel Realty (India) Limited
  • Vismaya Constructions Private Limited
  • Patel Energy Resources Limited
  • Bhooma Realties Private Limited
  • Michigan Engineers Private Limited
  • Friends Nirman Private Limited
  • Shreeanant Construction Private Limited
  • Patel Concrete and Quarries Limited
  • Pan Realtors Private Limited
  • ASI Inc
  • Energy Design Private Limited
  • Patel Engineering Infrastructure Limited
  • Patel Lands Limited
  • Patel Engineering (Mauritius) Limited
  • Patel Patron Private Limited
  • Patel Engineering (Singapore) Pte. Limited
  • Patel Engineers Private Limited
  • Patel Engineering Inc
  • Pandora Infra Private Limited
  • Patel Engineering Lanka Limited
  • Shashvat Land Projects Private Limited
  • Zeus Minerals Trading Private Limited (earlier known as Zeus Land Projects Private Limited)

 

 

Subsidiaries of Patel Realty (India) Limited :

(As on 31.03.2012)

  • Bellona Estate Developers Limited
  • Nirman Constructions Private Limited
  • Hebe Infracon Private Limited
  • Azra Land Projects Private Limited
  • Hera Realcon Private Limited
  • Waterfront Developers Limited
  • Lucina Realtors Private Limited
  • Les Salines Development Limited
  • Apollo Buildwell Private Limited
  • La Bourgade Development Limited
  • Arsen Infra Private Limited
  • Ville Magnifique Development Limited
  • Praval Developers Private Limited
  • Sur La Plage Development Limited
  • Phedra Projects Private Limited

 

 

Subsidiaries of Patel Energy Resources Limited : (As on 31.03.2012)

  • Dirang Energy Private Limited
  • PEL Power Limited
  • West Kameng Energy Private Limited
  • PEL Port Private Limited
  • Patel Energy Assignment Private Limited
  • Patel Energy Limited
  • Patel Energy Projects Private Limited
  • Laksha Infra Projects Private Limited
  • Patel Energy Operations Private Limited
  • Jayshe Gas Power Private Limited
  • Patel Hydro Power Private Limited
  • Patel Thermal Energy Private Limited
  • Digin Hydro Power Private Limited
  • Meyong Hydro Power Private Limited
  • Shree Balaji Power Services Private Limited(upto November 9, 2011)
  • Patel Energy Trading Private Limited
  • Naulo Nepal Hydro Electric Private Limited

 

 

Subsidiaries of ASI Inc :

(As on 31.03.2012)

  • ASI Australia Pty Limited
  • Engg. and Const. Inc.
  • HCP Inc.

 

 

Subsidiaries of Patel Engineering (Singapore) Pte Limited :

(As on 31.03.2012)

  • Patel Surya (Singapore) Pte. Limited
  • Patel Param Energy Pte Limited
  • PT PEL Minerals Resources
  • PT Patel Surya Jaya
  • Patel Param Minerals Pte Limited
  • Patel Param Natural Resources Pte Limited
  • PT Patel Surya Minerals
  • Mineral Resources Holding Limited
  • PT Surya Geo Minerals
  • PT Patel Engineering Indonesia
  • PT Surpat Geo Minerals

 

 

Subsidiaries of Patel Engineering Inc :

(As on 31.03.2012)

  • ASI RCC Inc
  • ASI RCC India Limited
  • Westcon Microtunelling Inc

 

 

Subsidiaries of Patel Engineering (Mauritius) Limited :

(As on 31.03.2012)

  • Patel Mining (Mauritius) Limited
  • Metalline Mine Works, Lda
  • Enrich Mining Vision, Lda
  • Patel Mining Assignments, Lda
  • Placer Mining Division, Lda
  • Chivarro Mines Mozambique, Lda
  • Patel Infrastructure, Lda
  • Fortune Mines Concession, Lda
  • Trend Mining Projects, Lda
  • Omini Mines Enterprises, Lda
  • Accord Mines Venture, Lda
  • Quest Mining Activities, Lda
  • Netcore Mining Operations, Lda

 

 

Associates:

(As on 31.03.2012)

  • Enpro Limited
  • Patel KNR Heavy Infrastructure Limited
  • Patel KNR Infrastructure Limited
  • Raichur Sholapur Transmission Company Limited
  • ACP Tollways Private Limited
  • Terra Land Developers Limited

 

 

Others :

(As on 31.03.2012)

  • Saskang Rong Energy Private Limited
  • Patel Corporation LLP
  • Praham India LLP

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150000000

Equity Shares

Rs. 1/- each

Rs.150.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

69827151

Equity Shares

Rs. 1/- each

Rs.69.830 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

69.800

69.830

69.830

(b) Reserves & Surplus

14512.600

14073.230

13269.800

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

14582.400

14143.060

13339.630

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

11401.200

7517.920

6743.030

(b) Deferred tax liabilities (Net)

9.500

66.090

34.780

(c) Other long term liabilities

3729.700

4840.910

4600.750

(d) long-term provisions

41.800

14.560

18.100

Total Non-current Liabilities (3)

15182.200

12439.480

11396.660

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

13449.600

11341.500

11520.110

(b) Trade payables

6260.100

6249.460

5282.470

(c) Other current liabilities

6121.800

5252.050

4190.280

(d) Short-term provisions

22.800

31.530

506.020

Total Current Liabilities (4)

25854.300

22874.540

21498.880

 

 

 

 

TOTAL

55618.900

49457.080

46235.170

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2938.200

2517.840

2795.020

(ii) Intangible Assets

33.800

50.040

1.700

(iii) Capital work-in-progress

183.600

1035.560

601.080

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

5711.700

5538.640

4800.480

(c) Deferred tax assets (net)

8095.100

7468.830

6631.980

(d)  Long-term Loan and Advances

12.500

14.040

14.530

(e) Other Non-current assets

687.000

327.240

578.200

Total Non-Current Assets

17661.900

16952.190

15422.990

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

19145.100

14794.530

18070.360

(c) Trade receivables

8008.600

8420.760

6425.140

(d) Cash and cash equivalents

1825.500

1503.350

1035.500

(e) Short-term loans and advances

8968.300

7692.240

5214.860

(f) Other current assets

9.500

94.010

66.320

Total Current Assets

37957.000

32504.890

30812.180

 

 

 

 

TOTAL

55618.900

49457.080

46235.170

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

25496.420

25372.050

 

 

Other Income

 

938.330

805.210

 

 

TOTAL                                     (A)

 

26434.750

26177.260

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Construction

 

20609.910

19861.460

 

 

Employee benefits expense

 

681.000

751.730

 

 

Other expenses

 

779.200

1083.230

 

 

TOTAL                                     (B)

 

22070.110

21696.420

 

 

 

 

 

Less

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

 

4364.640

4480.840

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

2880.820

2597.930

 

 

 

 

 

 

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

 

1483.820

1882.910

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

528.210

527.760

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

 

955.610

1355.150

 

 

 

 

 

Less

TAX                                                                  (H)

 

351.310

333.040

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

 

604.300

1022.110

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

 

3381.090

2800.140

 

 

 

 

 

 

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

 

75.000

150.000

 

 

Dividend

 

20.950

69.830

 

 

Tax on Dividend

 

3.400

11.330

 

 

Debenture Redemption Reserve

 

285.000

210.000

 

BALANCE CARRIED TO THE B/S

 

3676.040

3381.090

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Stores Materials

 

21.190

189.630

 

 

Components and Spare Parts

 

0.000

2.250

 

 

Capital Goods

 

17.830

106.850

 

TOTAL IMPORTS

 

39.020

298.730

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

 

 

Basic

 

8.65

14.64

 

Diluted

 

8.65

14.64

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

NA

2.29

3.90

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

3.75

5.34

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

2.70

3.96

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.07

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.70

1.33

1.37

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.47

1.42

1.43

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF SUNDRY CREDITORS:

Rs. In Millions

Particulars

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

Trade Payable

6260.100

6249.400

5282.470

Total

6260.100

6249.400

5282.470

 

 

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

Yes

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last two years

Yes

12]

Profitability for last two 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

Yes

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

Yes

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

 

 

LITIGATION DETAILS

                                                        Bench:- Bombay

 

Stamp No:-

FAST /464/2013

Failing Date:-

11/02/2012

 

 

 

Petitioner:-

NATIONAL INSURANCE COMPANY LIMITED

Respondent:-

M/S/ PATEL ENGINEERING LIMITED

Petn.Adv:-

MR. ATUL B. GATNE

District:-

THANE

 

Bench:-

Division

 

 

Status:-

Pre-Admission

Stage:-

 

Last Date:-

18/02/2013

 

Last Coram:-

REGISTRAR (JUDICIAL)

 

 

Act:-

Motor Vehicles Act.1939

 

 

UNSECURED LOAN

Rs. In Millions

 

 

As on

31.03.2012

LONG TE RM BORROWINGS

 

 

From Banks

 

1009.010

SHORT TE RM BORROWINGS

 

 

From Bank

 

2264.020

Commercial Papers - From Bank

 

1950.500

Total

 

5223.530

 

Unsecured Loans -From Bank

Includes Loans repayable over a period of 2-3 years carrying an Interest rate of 10%

 

From Bank

Includes Loans which are payable at yearly rests with an average Interest cost ranging between 8.50%- 10.25% p.a.

 

Commercial Paper

a) Includes Commercial Papers from Banks with a maturity period of 364 days with an average Interest rate ranging between 7.60% and 10.15 % p.a.

b) Includes Commercial Paper from various Financial Institutions with a maturity period of 364 days with an average interest rate between 7.60% and 10.15 % p.a.

c) Maximum amount outstanding for Commercial papers during the year was Rs. 2,957.200 Millions.

 

 

FIXED ASSETS:

 

  • Land
  • Building
  • Factory building
  • Machinery
  • Motor car
  • Motor truck
  • Ship
  • Furniture
  • Office equipment
  • Computer/Software
  • Electric equipment
  • Motor cycle
  • Rails and Trolly

 

 


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.59.85

UK Pound

1

Rs.92.31

Euro

1

Rs.78.23

 

 

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

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

YES

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

53

 

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

 

 

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.