MIRA INFORM REPORT

 

 

Report Date :

09.10.2013

 

IDENTIFICATION DETAILS

 

Name :

OPG ENERGY PRIVATE LIMITED

 

 

Registered Office :

No. 167, St. Marys Road, Alwarpet, Chennai – 600018, Tamil Nadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

11.09.2000

 

 

Com. Reg. No.:

18-045702

 

 

Capital Investment / Paid-up Capital :

Rs. 72.664 Millions

 

 

CIN No.:

[Company Identification No.]

U40101TN2000PTC045702

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHEO03002G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

To Generate, Accumulate, Distribute and Supply Electricity and Other Power.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 6600000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

There appears drastic dip in profit of the company in financial year 2012. But company has reported growth in sales turnover.

 

However, trade relation are reported to be fair. Business is active. Payment terms are slow but correct.

 

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

 

NOTES :

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

 

ECGC Country Risk Classification List – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

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

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Term loans: BBB+

Rating Explanation

Moderate credit quality and average credit risk.

Date

February 2013

 

 

Rating Agency Name

ICRA

Rating

Non fund based: A2+

Rating Explanation

Strange degree of safety and average credit risk.

Date

February 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

 

Management non co-operative

Tel No.: 91-44-42911222

 

LOCATIONS

 

Registered Office :

No. 167, St. Marys Road, Alwarpet, Chennai – 600018, Tamil Nadu, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

company.secretary@opgpower.com

 

 

DIRECTORS

 

As on: 24.09.2012

 

Name :

Mr. Rajesh Kumar Gupta

Designation :

Director

Address :

No. 4, 8th Cross Street, R K Salai Mylapore Chennai – 600004, Tamilnadu, India

Date of Birth/Age :

16.07.1963

Date of Appointment :

18.02.2003

DIN No.:

00092620

 

 

Name :

Ms. Avantika Gupta

Designation :

Director

Address :

No. 17, Bishop Garden Road, R A Puram, Chennai, Tamilnadu-600018, India 

Date of Birth/Age :

10.08.1987

Date of Appointment :

01.04.2010

DIN No.:

03023700

 

 

Name :

Mr. Alok Gupta

Designation :

Director

Address :

Block H, Flat No. 81, Diamond District Airport Road, Kodihalli, Bangalore – 560008, Hyderabad, India 

Date of Birth/Age :

26.07.1983

Date of Appointment :

28.03.2008

DIN No.:

00927693

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 24.09.2012

 

Names of Shareholders

 

No. of Shares

Sonal Vyapar Limited, India

 

18900

Rajesh Gupta, India

 

22000

OPG Metals Private Limited, India

 

96000

Precot Meridian Limited, India

 

14000

Adyar Gate Hotel Limited, India

 

7600

Hinduja Foundries Limited, India

 

25000

Salem Food Products Limited, India

 

5000

Kanishk Steel Industries Limited, India

 

10000

Sulochana Cotton Spinning Mills Private Limited, India

 

1500

OPG Power Generation Private Limited, India

 

178680

Tamil Nadu Property Developers Limited, India

 

110660

Salem Food Products Limited, India

 

110660

Kanishk Steel Industries Limited, India

 

1882020

Sonal Vyapar Limited, India

 

963460

Salem Food Products Limited, India

 

104400

Rajesh Gupta

 

100000

OPG Metals Private Limited, India

 

3266520

Tamilnadu Property Developers Limited, India

 

340000

Seshasayee Paper and Boards Limited, India

 

10000

 

 

 

Total

 

7266400

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 24.09.2012

 

Category

 

Percentage

 

 

 

Bodies corporate

 

98.32

Other top fifty shareholders

 

1.68

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

To Generate, Accumulate, Distribute and Supply Electricity and Other Power.

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Not Available

 

 

Bankers :

  • State Bank of India, Cag Branch, Sigappi Aachi Building, 18/3, Rukmani Lakshmipathi Road, Chennai - 600008, Tamil Nadu, India
  • Punjab National Bank, Nungambakkam Branch, Nungambakkam, Chennai - 600034, Tamil Nadu, India
  • State Bank of Indore, Broadway Branch, Chennai – 6200108, Tamilnadu, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Long term borrowings

 

 

Punjab National Bank

397.348

283.486

State Bank of India – Term loan

59.627

0.000

State Bank of India – Buyers credit

582.233

0.000

 

 

 

Long term borrowings

 

 

Punjab National Bank – Against receivable

140.000

153.519

Punjab National Bank – Current Installments

14.770

0.000

Punjab National Bank – Buyers credit

44.517

0.000

State Bank of India – Current Installments

5.774

0.000

Total

1244.269

437.005

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Om Prakash and Company

Chartered Accountants

Address :

No.356, Mint Street, IInd Floor, Chennai-600079, Tamilnadu, India

Tel. No.:

91-44-25385665

PAN No.:

AADPB8964D

 

 

Related Parties :

  • Salem Food Products
  • Kanishk Steel Industries Limited
  • Sonal Vyapar Limited
  • The South India Steel and Starch Industries
  • Sri Rukmani Rolling Mills Private Limited
  • Gita Energy Generation Private Limited
  • OPG Power Generation Private Limited
  • OPG Energy Private Limited
  • OPG Renewable Energy Private Limited
  • OPG Power Maharashtra Private Limited
  • OPG Power Gujarat Private Limited

 

 

CAPITAL STRUCTURE

 

As on: 24.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

14000000

Equity Shares

Rs.10/- each

Rs. 140.000 Millions

500000

Redeemable Preference Shares

Rs.100/- Each

Rs. 50.000 millions

 

Total

 

Rs. 190.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7266400

Equity Shares

Rs.10/- each

Rs. 72.664 Millions

 

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

  1. EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

72.664

72.664

(b) Reserves & Surplus

 

1601.342

1574.365

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

1674.006

1647.029

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

1039.208

283.486

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

1039.208

283.486

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

205.061

153.519

(b) Trade payables

 

68.252

52.747

(c) Other current liabilities

 

20.795

0.770

(d) Short-term provisions

 

55.146

90.809

Total Current Liabilities (4)

 

349.254

297.845

 

 

 

 

TOTAL

 

3062.468

2228.360

 

 

 

 

  1. ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

1263.247

390.162

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

225.141

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

1355.035

1219.500

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

111.658

89.226

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

2729.940

1924.029

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

8.682

8.652

(c) Trade receivables

 

189.000

100.340

(d) Cash and cash equivalents

 

50.704

42.856

(e) Short-term loans and advances

 

32.639

51.747

(f) Other current assets

 

51.503

100.736

Total Current Assets

 

332.528

304.331

 

 

 

 

TOTAL

 

3062.468

2228.360

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

72.664

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

1362.787

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

1435.451

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

82.681

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

82.681

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

1518.132

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

386.332

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

987.500

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

10.870

 

Sundry Debtors

 

 

64.143

 

Cash & Bank Balances

 

 

9.389

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

160.958

Total Current Assets

 

 

245.360

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

0.000

 

Other Current Liabilities

 

 

39.091

 

Provisions

 

 

61.969

Total Current Liabilities

 

 

101.060

Net Current Assets

 

 

144.300

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

1518.132

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

609.170

581.280

580.846

 

 

Other Income

3.818

31.182

15.311

 

 

TOTAL                                    

612.988

612.462

596.157

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

579.328

348.221

232.905

 

 

 

 

 

 

PROFIT BEFORE TAX

33.660

264.241

363.252

 

 

 

 

 

Less

TAX                                                                 

6.683

52.663

61.716

 

 

 

 

 

 

PROFIT AFTER TAX

26.977

211.578

301.536

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Stores & Spares

10.338

10.600

NA

 

 

Capital Goods

618.839

49.400

NA

 

TOTAL IMPORTS

629.177

60.000

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.71

29.11

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

4.41

34.55

50.58

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

5.52

45.46

62.53

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.97

33.71

57.51

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.17

0.25

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.74

0.27

0.06

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.95

1.02

2.42

 

 

 

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

Yes

8]

No. of employees

No

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

Yes

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

No

33]

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

No

34]

External Agency Rating, if available

Yes

 

NOTE:

Registered Office of the company has been shifted from No 6, Sardar Patel Road, Guindy, ChennaI – 600032, Tamilnadu, India to the present address w.e.f. 27.07.2012

 

OPERATIONS:

During the year under report, the Company achieved a turnover (Gross) of Rs. 612.988 millions (previous Year Rs.612.463 millions). The Operations have resulted in a net profit of (Before Tax) of Rs.33.661 millions (previous year Rs.264.241 millions).

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10270250

30/06/2011 *

590,000,000.00

STATE BANK OF INDIA

CAG BRANCH, SIGAPPI AACHI BUILDING, 18/3, RUKMANI LAKSHMIPATHI ROAD, CHENNAI, TAMIL NADU - 600008, INDIA

B23038573

2

10036013

12/09/2011 *

850,000,000.00

PUNJAB NATIONAL BANK

NUNGAMBAKKAM BRANCH, NUNGAMBAKKAM, CHENNAI, TAMIL NADU - 600034, INDIA

B22303572

 

* Date of charge modification

 

FIXED ASSETS

 

  • Land
  • Bore well
  • Building
  • Office Equipments
  • Plant and Machinery
  • Furniture
  • Motor Car

 

 


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. 61.69

UK Pound

1

Rs. 99.20

Euro

1

Rs. 83.69

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

46

 

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.