MIRA INFORM REPORT

 

 

Report Date :

23.10.2013

 

IDENTIFICATION DETAILS

 

Name :

FONTUS WATER PRIVATE LIMITED (w.e.f. 06.01.2012)

 

 

Formerly Known As :

FONTUS WATER LIMITED

 

 

Registered Office :

A-1/152, Ignou Road, Neb Sarai, New Delhi-110068

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

21.06.2001

 

 

Com. Reg. No.:

55-111383

 

 

Capital Investment / Paid-up Capital :

Rs. 21.098 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL2001PTC111383

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELF02033D

 

 

PAN No.:

[Permanent Account No.]

AAACF5565A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and Trading of materials and equipment related with the water industry

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 250000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. The company has seen a better increase in its overall profitability during 2012.

 

The ratings also take into consideration, the small scale of operations, highly competitive and fragmented nature of industry with stiff competition from unorganized / regional correct.

 

In view of professional and experienced promoters, 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.

 

 

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

 

India’s current account deficit or CAD in April-June widened to 4.9 % of gross domestic product. High imports of gold and oil led to a worsening of the traqde deficit, resulting in CAD jumping to $ 21.8 billion to the latest quarter from $ 16.9 billion in the corresponding quarter of the previous financial year. The government aims to bring down CAD to 3.7 % or $ 70 billion, in 2013/14, from 4.8 % or $ 88.2 billion in 2012/13.

 

The finance ministry has started preparations for Budget 2014/15. With general elections scheduled to be held by May next year, there will only be an interim budget. The new government will present the fiscal Budget.

 

The Supreme Court has barred clinical trials for new drugs till a monitoring mechanism is put in place to protect the lives of people on which the drugs are tested.

 

Mumbai has been named the world’s second most honest city according to a survey on 15 cities worldwide by Readers’ Digest magazine. Finnish capital Helsinki bagged the top spot for the world’s most honest city while Lisbon, the capital of Portugal, proved to be the least honest.  The survey put hundreds of people to test in four continents to find out just how honest they were by dropping wallets and seeing how many would be returned.

 

3.7 % Growth of the core sector in August, a seven month high. This takes the overall growth in April-August this year to 2.3 % compared with 6.3 % in the corresponding period next financial year.

 

$19 million Estimated average spending by companies across the globe including India, on social media this year, according to a global study by information technology major Tata Consultancy Services. This will rise to $ 24 million in 2015.

 

Rising inflation, fewer employment avenues and dwindling earnings are taking a toll on the spending capacity in India. Over 72 % respondents from middle and lower middle income families would be forced to slash their Diwali expenditure by 40 % and on average spend nearly 25 % of their monthly salary on Diwali, according to a survey by Assochem.

 

Analysts believe the shutdown of the US government would have limited impact in sectors such as IT or tourism that are dependent on Visa clearances.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

BB (Suspended)

Rating Explanation

Moderate risk of default

Date

July 2013

 

 

Rating Agency Name

ICRA

Rating

A4 (Suspended)

Rating Explanation

Minimal degree of safety and high credit risk.

Date

July 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.

 

 

LOCATIONS

 

Registered Office :

A-1/152, Ignou Road, Neb Sarai, New Delhi-110068, India

Tel. No.:

91-11-43100500

Fax No.:

91-11-43100599

E-Mail :

sanjeet@ewgroup.in

sales@fontuswater.com

Website :

www.fontuswater.com

 

 

East Office :

50, Chow Ringhee Road, 10th Floor, Block-B, Kolkata-700071, West Bengal, India

Tel. No.:

91-33-64517784

 

 

West Office :

Located At

 

  • Mumbai
  • Pune
  • Ahmedabad
  • Chennai
  • Bangalore

 

 

DIRECTORS

 

AS ON 10.09.2012

 

Name :

Mr. Kewal Krishan Nohria

Designation :

Director

Address :

11, Aryavartha, N D Road, Mumbai-400026, Maharashtra, India 

Date of Birth/Age :

04.10.1932

Date of Appointment :

02.01.2003

DIN No.:

00060015

 

Other Directorship:

 

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

L74140PN1986PLC041033

ACCELYA KALE SOLUTIONS LIMITED

Director

08/10/1988

08/10/1988

-

Active

NO

2

U24295GA1988PLC000921

CG-PPI ADHESIVE PRODUCTS LIMITED

Director

04/11/1988

04/11/1988

-

Active

NO

3

U74899DL1993PTC051849

ITRON METERING SOLUTIONS INDIA PRIVATE LIMITED

Director

22/01/1993

22/01/1993

29/10/2010

Active

NO

4

L29142TN1992PLC021997

IGARASHI MOTORS INDIA LIMITED

Director

03/07/1993

03/07/1993

-

Active

NO

5

U31404TN1993PTC025779

AGILE CONSUMER ELECTRIC INDIA PRIVATE LIMITED

Director

13/09/1993

13/09/1993

28/03/2011

Active

NO

6

U33112PN1995PTC093837

COLOGICX SYSTEMS PRIVATE LIMITED

Director

14/03/1997

14/03/1997

-

Active

NO

7

U60231KA1984PTC006017

MAINI MATERIALS MOVEMENT PRIVATE LIMITED

Director

21/07/2007

24/09/1998

-

Active

NO

8

U27201KA1972PTC002307

MAINI PRECISION PRODUCTS PRIVATE LIMITED

Director

19/09/2007

26/03/1999

-

Active

NO

9

U72200KA1999PTC033050

COREEL TECHNOLOGIES (INDIA) PRIVATE LIMITED

Director

29/08/2000

29/08/2000

-

Active

NO

10

U74999HR2000PLC035269

GROW TALENT COMPANY LIMITED

Director

09/09/2000

09/09/2000

-

Active

NO

11

U72200DL2001PTC112820

SUKARMA TECHNOLOGIES PRIVATE LIMITED

Director

14/03/2002

14/03/2002

04/08/2008

Active

NO

12

U74899DL2001PTC111383

FONTUS WATER PRIVATE LIMITED

Director

02/01/2003

02/01/2003

-

Active

NO

13

U74899DL2000PTC105715

E A WATER PRIVATE LIMITED

Director

01/07/2003

01/07/2003

-

Active

NO

14

U74999HR2004PLC035286

ACQVIRE TALENT SERVICES LIMITED

Director

14/01/2004

14/01/2004

-

Amalgamated

NO

15

U31102TN2003PTC052057

AGILE ELECTRIC DRIVES TECHNOLOGIES AND HOLDINGS PRIVATE LIMITED

Director

20/05/2004

20/05/2004

-

Amalgamated

NO

16

U74899DL2000PTC103848

NET HOLDINGS PRIVATE LIMITED

Director

15/06/2004

15/06/2004

-

Active

NO

17

U29299MH1964PLC013087

C.T.R. MANUFACTURING INDUSTRIES LIMITED

Director

15/07/2004

15/07/2004

-

Active

NO

18

U31102TN2004PTC054140

AGILE ELECTRIC TECHNOLOGIES PRIVATE LIMITED

Director

26/09/2008

19/01/2005

-

Amalgamated

NO

19

U85110MH2001PTC132960

TANCLEAN PRIVATE LIMITED

Director

01/04/2005

01/04/2005

31/07/2008

Active

NO

20

L20200MH1956PLC009899

JOLLY BOARD LIMITED

Director

25/07/2005

25/07/2005

-

Active

NO

21

U51505DL1997PTC089785

AVENTURA COMPONENTS PRIVATE LIMITED

Director

05/10/2005

05/10/2005

-

Active

NO

22

U40100MH2005PTC156964

POWER ENERGY CONSERVATION (INDIA) PRIVATE LIMITED

Director

21/10/2005

21/10/2005

-

Strike off

NO

23

U51505TN2005PTC057898

IGARASHI MOTORS SALES PRIVATE LIMITED

Director

31/10/2006

31/10/2006

-

Active

NO

24

L99999MH1982PLC026191

PRADEEP METALS LIMITED

Director

05/09/2008

14/04/2008

-

Active

NO

25

U24134MH1986PTC038671

POLYMERMANN (ASIA) PRIVATE LIMITED

Director

18/06/2010

20/11/2009

-

Active

NO

26

U85100DL2009PTC227463

HEALTHPOINT SERVICES INDIA PRIVATE LIMITED 

Director

23/09/2011

12/09/2011

-

Active

NO

27

U80903HR2012NPL045688

INSPIRED LEADERSHIP GURUKUL

Director

20/04/2012

20/04/2012

-

Active

NO

28

U24299DL2005PTC142116

GEIST RESEARCH PRIVATE LIMITED

Director

22/04/2013

22/04/2013

-

Active

NO

 

 

Name :

Mr. Sunil Ghorawat

Designation :

Managing Director

Address :

H No.1507-A, Beverly Park II, DLF City, Gurgaon-122002, Haryana, India

Date of Birth/Age :

20.09.1968

Date of Appointment :

21.06.2001

DIN No.:

00189277

 

Other Directorship:

 

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U74899DL2000PTC105715

E A WATER PRIVATE LIMITED

Director

16/05/2000

16/05/2000

-

Active

NO

2

U60231DL2000PTC107593

VERA RESOURCES PRIVATE LIMITED

Director

07/09/2000

07/09/2000

22/09/2011

Active

NO

3

U74899DL2000PTC103848

NET HOLDINGS PRIVATE LIMITED

Director

21/01/2001

21/01/2001

-

Active

NO

4

U74899DL2001PTC111383

FONTUS WATER PRIVATE LIMITED

Managing director

01/05/2009

21/06/2001

-

Active

NO

5

U51505DL1997PTC089785

AVENTURA COMPONENTS PRIVATE LIMITED

Director

15/03/2002

15/03/2002

-

Active

NO

6

U85110MH2001PTC132960

TANCLEAN PRIVATE LIMITED

Director

01/04/2005

01/04/2005

31/07/2008

Active

NO

7

U74100MH2005PTC153125

ENVIROCLEAN VENTURES PRIVATE LIMITED

Director

09/05/2005

09/05/2005

31/07/2008

Active

NO

8

L36939DN1989PLC000377

NISSAN COPPER LIMITED

Director

06/11/2006

06/11/2006

02/03/2009

Active

NO

9

U74899DL1982PTC013405

DEOLALIKAR CONSULTANTS PRIVATE LIMITED

Director

03/04/2007

03/04/2007

-

Active

NO

10

U40100MH2005PTC156964

POWER ENERGY CONSERVATION (INDIA) PRIVATE LIMITED

Additional director

02/12/2010

02/12/2010

-

Strike off

NO

11

U74140DL2011PTC219187

TAD ARTS PRIVATE LIMITED

Director

13/05/2011

13/05/2011

23/08/2011

Active

NO

12

U74994DL2011PTC219186

YA WE DO DESIGN PRIVATE LIMITED

Director

13/05/2011

13/05/2011

23/08/2011

Active

NO

13

U74140HR2011PTC043129

KARABI ARTWORKS PRIVATE LIMITED

Director

06/06/2011

06/06/2011

18/07/2011

Active

NO

14

U85100DL2009PTC227463

HEALTHPOINT SERVICES INDIA PRIVATE LIMITED

Director

23/09/2011

12/09/2011

-

Active

NO

15

U45400DL2010PTC211559

TERRA FIRMA DESIGNS PRIVATE LIMITED

Additional director

26/12/2011

26/12/2011

-

Active

NO

16

U73100MH2012NPL226204

INSTITUTE FOR ECONOMIC POLICY ANALYSIS AND RESEARCH

Director

19/01/2012

19/01/2012

-

Active

NO

17

U85100DL2013NPL246905

EARTH WATER FOUNDATION

Director

02/01/2013

02/01/2013

-

Active

NO

18

U24299DL2005PTC142116

GEIST RESEARCH PRIVATE LIMITED

Director

22/04/2013

22/04/2013

-

Active

NO

19

U74140DL2013PTC256104

AJH ADVISORY PRIVATE LIMITED

Director

31/07/2013

31/07/2013

-

Active

NO

 

 

Name :

Mr. Kamal Tiwari

Designation :

Director

Address :

House No.A-68, Sector-14, Noida-201301, Uttar Pradesh, India

Date of Birth/Age :

17.11.1970

Date of Appointment :

09.07.2008

DIN No.:

00119385

 

Other Directorship:

 

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U51505DL1997PTC089785

AVENTURA COMPONENTS PRIVATE LIMITED

Director

06/03/2006

06/03/2006

-

Active

NO

2

U74899DL1982PTC013405

DEOLALIKAR CONSULTANTS PRIVATE LIMITED

Director

03/04/2007

03/04/2007

31/10/2011

Active

NO

3

U74899DL2001PTC111383

FONTUS WATER PRIVATE LIMITED

Director

09/07/2008

09/07/2008

-

Active

NO

4

U40100MH2005PTC156964

POWER ENERGY CONSERVATION (INDIA) PRIVATE LIMITED

Additional director

02/12/2010

02/12/2010

-

Strike off

NO

 

 

KEY EXECUTIVES

 

Name :

Ms. Ruchita Sharma

Designation :

Secretary

Address :

E1/8/33, Sector 15, Rohini, New Delhi-110068, India

Date of Birth/Age :

04.05.1987

Date of Appointment :

04.07.2011

PAN No.:

DJGPS3575C

 

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 10.09.2012

 

Names of Equity Shareholders

No. of Shares

Sunil Ghorawat

512000

Kewal Krishan Nohria

512000

Net Holdings Private Limited, India

15855470

Flashnet Info Solutions (India) Limited, India

4218730

Aqua Nova Investments Holdings Pte. Limited, Singapore

802

TOTAL

21099002

 

 

Names of Preference Shareholders

No. of Shares

Aqua Nova Investments Holdings Pte Limited, Singapore

556046

TOTAL

556046

 

 

AS ON 30.08.2013

 

Names of Allottees (Preference Shareholders)

No. of Shares

Aqua Nova Investments Holdings Pte Limited, Singapore

672008

TOTAL

672008

 

 

AS ON 10.09.2012

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

4.85

Other top fifty shareholders

95.15

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Trading of materials and equipment related with the water industry

 

 

Products :

ITC CODE

PRODUCTS

39251000

Reservoirs Tanks, Vats and Similar Containers

84863000

Machines and apparatus for manufacturer of flat panel display

84219900

RO Membranes

39174000

PVC Fitting

 

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

  • Union Bank of India, F-14-15, Connaught Place, New Delhi-110001, India 

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Short Term Borrowings

 

 

From Banks

90.673

50.969

(Secured by hypothecation of inventories and book debts)

 

 

 

 

 

TOTAL

90.673

50.969

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

O p Tulsyan and Company

Chartered Accountant

Address :

B-27/5, (D-S) Near Raja Garden Flyover, Ramesh Nagar, New Delhi-110015, India

Tel. No.:

91-124-2368884

E-Mail :

rakesh@optulsyan.com

PAN No.:

AAAF00729Q

 

 

Holding Company :

Net Holdings Private Limited

CIN No.:- U74899DL2000PTC103848

 

 

Associates :

  • Aventura Components Private Limited
  • EA Water Private Limited
  • Deka Consultants Private Limited

 

 

Other Related Parties

  • Co-Logix Systems Solutions Private Limited
  • Core-el Technologies Private Limited
  • Grow Talent Company Limited
  • Power Energy
  • Conservation India Private Limited

 


 

CAPITAL STRUCTURE

 

AFTER 10.09.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

25000000

Equity Shares

Rs.1/- each

Rs. 25.000 Millions

600000

Preference Shares

Rs.30/- each

Rs. 18.000 Millions

 

TOTAL

 

Rs. 43.000 Millions

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

21099002

Equity Shares

Rs.1/- each

Rs. 21.099 Millions

556046

Preference Shares

Rs.30/- each

Rs. 16.682 Millions

 

TOTAL

 

Rs. 37.781 Millions

 

 

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

25000000

Equity Shares

Rs.1/- each

Rs. 25.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

21098200

Equity Shares

Rs.1/- each

Rs. 21.098 Millions

 

 

 

 

 

 

AS ON 10.09.2012

 

Authorised Capital : Rs. 62.020 Millions

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

21099002

Equity Shares

Rs.1/- each

Rs. 21.099 Millions

556046

Preference Shares

Rs.30/- each

Rs. 16.682 Millions

672008

Preference Shares

Rs.30/- each

Rs. 20.160 Millions

 

TOTAL

 

Rs. 57.941 Millions


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

21.098

21.098

(b) Reserves & Surplus

 

43.254

27.276

(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)

 

64.352

48.374

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.020

0.105

(c) Other long term liabilities

 

10.000

10.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

10.020

10.105

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

130.067

64.948

(b) Trade payables

 

140.681

95.115

(c) Other current liabilities

 

9.664

18.052

(d) Short-term provisions

 

8.000

7.114

Total Current Liabilities (4)

 

288.412

185.229

 

 

 

 

TOTAL

 

362.784

243.708

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

14.359

14.692

(ii) Intangible Assets

 

0.158

0.181

(iii) Capital work-in-progress

 

10.500

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

25.017

14.873

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

42.301

29.540

(c) Trade receivables

 

255.280

160.078

(d) Cash and cash equivalents

 

14.966

15.522

(e) Short-term loans and advances

 

23.576

21.940

(f) Other current assets

 

1.644

1.755

Total Current Assets

 

337.767

228.835

 

 

 

 

TOTAL

 

362.784

243.708

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

21.098

2] Security Premium A/c

 

 

3.720

3] Reserves & Surplus

 

 

12.147

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

36.965

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

31.339

2] Unsecured Loans

 

 

1.656

TOTAL BORROWING

 

 

32.995

DEFERRED TAX LIABILITIES

 

 

0.049

 

 

 

 

TOTAL

 

 

70.009

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

12.842

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

4.134

 

Sundry Debtors

 

 

69.978

 

Cash & Bank Balances

 

 

4.008

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

16.586

Total Current Assets

 

 

94.706

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

13.721

 

Other Current Liabilities

 

 

23.091

 

Provisions

 

 

0.727

Total Current Liabilities

 

 

37.539

Net Current Assets

 

 

57.167

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

70.009

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

452.270

312.108

144.981

 

 

Other Income

 

0.557

0.193

 

 

TOTAL                                     (A)

452.270

312.665

145.174

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Materials and Operating Cost

435.575

218.144

102.485

 

 

Personnel Expenses

 

47.802

13.778

 

 

Administrative Expenses

 

27.481

9.866

 

 

Selling and Distribution Expenses

 

7.692

5.719

 

 

Decrease in W/P

 

(13.398)

0.000

 

 

TOTAL                                     (B)

435.575

287.721

131.848

 

 

 

 

 

Less

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

[Including

Financial

24.944

13.326

 

 

Expenses

 

 

Less

FINANCIAL EXPENSES                                    (D)

And

6.495

4.396

 

 

Depreciation]

 

 

 

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

 

18.449

8.930

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

1.359

1.174

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)                (G)

16.695

17.090

7.756

 

 

 

 

 

Less

TAX                                                                  (H)

5.703

5.682

2.419

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-H)                  (I)

10.992

11.408

5.337

 

 

 

 

 

 

Deferred Tax Asset / (Liability) Adjustment

0.086

0.000

0.000

 

 

 

 

 

 

Surplus / (Deficit) Carried to Balance Sheet

11.078

11.408

5.337

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

11.820

6.340

2.601

 

TOTAL EARNINGS

11.820

6.340

2.601

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Stock In Trade

9.624

1.127

0.000

 

TOTAL IMPORTS

9.624

1.127

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.53

0.54

0.262

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

2.43

3.65

3.68

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

5.48

5.35

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.74

7.01

7.21

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.26

0.35

0.21

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.02

1.34

0.89

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.17

1.24

2.52

 

 

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

No

20]

Export / Import details (if applicable)

Yes

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

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Short Term Borrowings

 

 

Other Loans and Advances

39.394

13.979

 

 

 

TOTAL

39.394

13.979

 

NOTES

 

SHORT TERM BORROWINGS

 

  1. Other loans and advances include loans form group companies amounting to Rs. 1.400 Millions (PY Nil). Maximum balance outstanding at any time during the year is Rs. 1.400 Millions (PY Nil)

 

  1. Other loans and advances include loans from Directors amounting to Rs. 12.185 Millions (P Y Rs. 1.500 Millions). Maximum balance outstanding at any time during the year is Rs. 12.185 Millions (P Y Rs. 1.500 Millions)

 

 

 

VIEW INDEX OF CHARGES

 

S. No

Charge ID

Date of Charge Creation /Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN

1

10408629

11/02/2013

20,000,000.00

UNION BANK OF INDIA

F14-15,CONNAUGHT PLACE, NEW DELHI, NEW DELHI, DELHI - 110001, INDIA

B69840296

2

10397957

26/11/2012

140,000,000.00

UNION BANK OF INDIA(LEAD BANK)

F14-15,CONNAUGHT PLACE, NEW DELHI, NEW DELHI, DELHI - 110001, INDIA

B66215583

3

10336209

29/12/2011

20,000,000.00

ORIENTAL BANK OF COMMERCE

A-2/40 SAFDARJUNG ENCLAVE, NEW DELHI, DELHI - 1100
29, INDIA

B32378358

4

10336211

29/12/2011

60,000,000.00

ORIENTAL BANK OF COMMERCE

A-2/40 SAFDARJUNG ENCLAVE, NEW DELHI, DELHI - 1100
29, INDIA

B32378804

5

10318126

27/10/2011

240,000,000.00

UNION BANK OF INDIA

F14/15, CONNAUGHT PLACE, NEW DELHI, DELHI - 110001,
INDIA

B25489444

6

10318122

26/11/2012 *

140,000,000.00

UNION BANK OF INDIA(LEAD BANK)

F14-15, CONNAUGHT PLACE, NEW DELHI, NEW DELHI, DELHI - 110001, INDIA

B66213026

7

10075571

25/10/2011 *

100,000,000.00

UNION BANK OF INDIA

F14/15, CONNAUGHT PLACE, NEW DELHI, DELHI - 110001,
INDIA

B25488453

8

10001641

23/03/2006

39,500,000.00

UNION BANK OF INDIA

CONNAUGHT PLACE BRANCH, F14/15,CONNAUGHT PLACE, NEW DELHI, DELHI - 110001, INDIA

A00450916

* Date of charge modification

 

 

 

YEAR IN REVIEW

 

While the year 2011-12 started with the economy being bullish, there was a slowdown in the investment climate during the last two quarters. With the rupee depreciating and the progress on new projects slowing down, the water industry also felt the impact.

 

However the company saw a good growth with the income from operations increasing by 45% over the previous year. It has been able to establish itself as a leading player in the field of water and waste. Water treatment solutions for small and medium applications in the building, industrial and defense segment. The customer base continues to cover leading builder and real estate groups, hotel chains, hospitals chains and leading manufacturing industries as well as defense organizations.

 

With the increasing demand for treated water and the worsening water quality, the opportunities for this sector continue to grow. Increased spending on water supply and wastewater management in the government and private sector make this a vibrant sunrise industry. At the same time, stricter pollution control board norms and more public awareness on wastewater discharge norms are driving the wastewater treatment sector. Increased usage of recycled water for gardening, washing and other industrial requirements is opening up numerous new opportunities.

 

The company continues to build its design, detailed engineering and project management capabilities, in order to execute larger and more complex projects. However a competitive market scenario, along with a depreciating rupee, has led to a reduction in the margins this year. A conscious approach to build references and pre-qualifications aggressively has affected the profitability in the short-term. The Company is taking steps for cost containment to improve the profitability.

 

 

FIXED ASSETS

 

  • Land
  • Plant and Machinery
  • Office Equipments
  • Generator
  • Intelligent Electronic Devices
  • Furniture
  • Computers
  • Vehicles 

 

 

 


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. 61.78

UK Pound

1

Rs. 99.65

Euro

1

Rs. 84.48

 

 

INFORMATION DETAILS

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

31

 

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.