MIRA INFORM REPORT

 

 

Report Date :

16.09.2013

 

IDENTIFICATION DETAILS

 

Name :

NED ENERGY LIMITED

 

 

Registered Office :

213, Sabri Kachgam, Daman and Diu – 396210

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

11.12.1998

 

 

Com. Reg. No.:

56-004665

 

 

Capital Investment / Paid-up Capital :

Rs. 65.806 Millions

 

 

CIN No.:

[Company Identification No.]

U31909DD1998PLC004665

 

 

PAN No.:

[Permanent Account No.]

AAACN8053B

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Seller of Lead Acid Storage Batteries

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (58)

 

RATING

STATUS

PROPOSED CREDIT LINE

56-70

A

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

Fairly Large

 

Maximum Credit Limit :

USD 2800000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “Time Technoplast” a well known manufacturer of polymer products. It is an established company having good track record.

 

The profitability of the company has seen a drastic dip. However, the financial and liquidity position appears to be healthy.

 

Promoters and directors are reported as well experienced and respectable businessmen.

 

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

 

In view of reputed parent company the subject can be considered good for business dealings.

 

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

 

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating = A-

Rating Explanation

Adequate degree of safety and low credit risk

Date

31.03.2012

 

Rating Agency Name

CRISIL

Rating

Short Term Rating = A-

Rating Explanation

Very strong degree of safety and lowest credit risk.

Date

31.03.2012

 

 

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-Cooperative (91-8418-223510)

 

LOCATIONS

 

Registered Office :

213, Sabri Kachgam, Daman and Diu - 396210, India

Tel. No.:

91-22-28570302

Fax No.:

91-22-28575672

E-Mail :

bv@timetechnoplast.com

Website :

www.nedenergy.in

 

 

Factory :

Survey No. 823 and 827, Medchal(V and M) Ranga Reddy District, Medchal - Sameerpet Road, Andhra Pradesh, India

Tel. No.:

91-8418-223510/223393

Fax No.:

91-8418-224542/223393

 

 

Branch Office 1 :

6-3-1109/1, Navabharat Chambers, Raj Bhavan Road, Somajiguda, Hyderabad – 500082, Andhra Pradesh, India

 

 

Branch Office 2 :

Located at:

 

  • Delhi
  • Lucknow
  • Kolkata
  • Panoli

 

 

DIRECTORS

 

As on 15.09.2012

 

Name :

Mr. Anil Paraslal Jain

Designation :

Director

Address :

311I312, Lokhandwala Complex, Andheri (West), Mumbai – 400053, Maharashtra, India

Date of Birth/Age :

03.01.1955

Date of Appointment :

29.09.207

DIN No.:

00183364

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

L27203DD1989PLC003240

TIME TECHNOPLAST LIMITED

Managing director

01-12-10

17-10-91

-

Active

NO

2

U51900MH1991PTC063915

TIME EXPORTS PRIVATE LIMITED

Director

06-11-91

06-11-91

-

Active

NO

3

U51900MH1989PTC052612

VISHWALAXMI TRADING AND FINANCE PRIVATE LIMITED

Director

25-03-95

25-03-95

-

Active

NO

4

U51900MH1999PTC119909

AVION EXIM PRIVATE LIMITED

Director

18-05-99

18-05-99

-

Active

NO

5

U01122DD2003PTC003276

TIME MAUSER INDUSTRIES PRIVATE LIMITED

Nominee director

24-02-04

24-02-04

-

Active

NO

6

U67120MH1995PTC089667

TIME SECURITIES SERVICES PRIVATE LIMITED

Director

15-05-06

15-05-06

-

Active

NO

7

U31909DD1998PLC004665

NED ENERGY LIMITED

Director

29-09-07

29-09-07

-

Active

NO

8

U74999MH2008PTC178615

GENEX SCIENCE AND TECHNOLOGIES PRIVATE LIMITED

Director

07-02-08

07-02-08

-

Active

NO

9

U28992MH1999PLC119981

ACE MOULDINGS LIMITED

Director

27-09-08

09-05-08

-

Active

NO

10

U74999MH1998PTC113840

BHARAT INFRASTRUCTURES PRIVATE LIMITED

Director

27-09-08

01-08-08

-

Active

NO

11

U25200DD2009PLC004671

SCHOELLER ARCA TIME MATERIALS HANDLING SOLUTIONS LIMITED

Nominee director

13-05-09

13-05-09

-

Active

NO

12

U74900DD2013PLC004729

VFM LOGISUPPORT SERVICES LIMITED

Director

27-08-13

27-08-13

-

Active

NO

 

 

Name :

Mr. Bharat Kumar Ratanlal Vageria

Designation :

Director

Address :

101i102, Nandalaya Khandalwal Complex, Evershine Nagar, Malad (West), Mumbai, Maharashtra, India

Date of Birth/Age :

10.12.1959

Date of Appointment :

29.09.2007

DIN No.:

00183629

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

U51900MH1989PTC052612

VISHWALAXMI TRADING AND FINANCE PRIVATE LIMITED

Director

16-11-89

16-11-89

-

Active

NO

2

L27203DD1989PLC003240

TIME TECHNOPLAST LIMITED

Whole-time director

01-12-10

21-03-90

-

Active

NO

3

U51900MH1991PTC063915

TIME EXPORTS PRIVATE LIMITED

Director

06-11-91

06-11-91

-

Active

NO

4

U51900MH1999PTC119909

AVION EXIM PRIVATE LIMITED

Director

18-05-99

18-05-99

-

Active

NO

5

U67120MH1995PTC089667

TIME SECURITIES SERVICES PRIVATE LIMITED

Director

15-05-06

15-05-06

-

Active

NO

6

U31909DD1998PLC004665

NED ENERGY LIMITED

Director

29-09-07

29-09-07

-

Active

NO

7

U51909MH2002PLC134507

LOTUS TRADING CORP LIMITED

Additional director

04-03-08

04-03-08

-

Amalgamated

NO

8

U28992MH1999PLC119981

ACE MOULDINGS LIMITED

Director

27-09-08

09-05-08

-

Active

NO

9

U74999MH1998PTC113840

BHARAT INFRASTRUCTURES PRIVATE LIMITED

Director

27-09-08

01-08-08

-

Active

NO

10

U25200DD2009PLC004671

SCHOELLER ARCA TIME MATERIALS HANDLING SOLUTIONS LIMITED

Nominee director

13-05-09

13-05-09

-

Active

NO

11

U31402KA1992PTC013026

POWER BUILD BATTERIES PRIVATE LIMITED

Director

27-08-10

27-08-10

-

Active

NO

12

U74900DD2013PLC004729

VFM LOGISUPPORT SERVICES LIMITED

Director

27-08-13

27-08-13

-

Active

NO

 

 

Name :

Mr. Shaik Abdul Gaffoor

Designation :

Whole-Time Director

Address :

G-5, Kamakshi Residency, Plot No 36, IDPL Colony, Balanagar, Hyderabad – 500037, Andhra Pradesh, India

Date of Birth/Age :

01.01.1961

Date of Appointment :

29.09.2007

DIN No.:

01479844

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

U31909DD1998PLC004665

NED ENERGY LIMITED

Whole-time director

29-09-07

27-04-07

-

Active

NO

2

U51909MH2002PLC134507

LOTUS TRADING CORP LIMITED

Additional director

04-03-08

04-03-08

-

Amalgamated

NO

3

U40109AP2008PTC061591

ROSHAN ENERGY TECHNOLOGIES PRIVATE LIMITED

Director

27-10-08

27-10-08

-

Active

NO

4

U31402KA1992PTC013026

POWER BUILD BATTERIES PRIVATE LIMITED

Director

27-08-10

27-08-10

-

Active

NO

 

 

Name :

Mr. Gautam Kumar Nedurumalli

Designation :

Director

Address :

Plot No 3031, Road No 25, Jubllee Hills, Hyderabad – 500082, Andhra Pradesh, India

Date of Birth/Age :

27.10.1968

Date of Appointment :

29.09.2007

DIN No.:

00098735

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

U13209AP1990PLC011388

ACROPOLIS GRANITES LIMITED

Director

15-06-90

15-06-90

-

Active

NO

2

U05005AP1993PTC016262

SWARNAMUKHI AQUA FARMS PRIVATE LIMITED

Managing director

07-09-93

07-09-93

-

Active

NO

3

U31909DD1998PLC004665

NED ENERGY LIMITED

Director

29-09-07

11-12-98

-

Active

NO

4

U24239AP2004PTC044719

NED PHARMA PRIVATE LIMITED

Director

20-04-05

20-04-05

16-07-07

Strike off

NO

5

U40109AP2009PLC064035

SWARNAMUKHI THERMAL POWER PROJECTS LIMITED

Director

17-06-09

17-06-09

-

Active

NO

 

 

Name :

Mr. Gyanesh Narayan Mathur

Designation :

Director

Address :

117-H-11, N Block, Kakadeo Kda Colony, Kanpur – 208025, Uttar Pradesh, India

Date of Birth/Age :

15.11.1944

Date of Appointment :

29.09.2007

DIN No.:

00525324

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

L17122UP1988PLC009985

SHRI LAKSHMI COTSYN LIMITED

Director

18-04-05

18-04-05

-

Active

NO

2

L25209DD1992PLC004656

TPL PLASTECH LIMITED

Nominee director

14-07-06

14-07-06

-

Active

NO

3

L27201UP1971PLC003408

EMA INDIA LIMITED

Director

22-11-06

22-11-06

-

Active

NO

4

L25209UP1971PLC003444

KANPUR PLASTIPACK LIMITED

Director

31-07-07

11-12-06

-

Active

NO

5

U31909DD1998PLC004665

NED ENERGY LIMITED

Director

29-09-07

29-09-07

-

Active

NO

6

U74900UP2008PLC036160

SHRI LAKSHMI NANO TECHNOLOGIES LIMITED

Director

29-09-09

16-10-08

-

Active

NO

 

 

Name :

Mr. Sanjaya Shrikrishna Kulkarni

Designation :

Director

Address :

Ai12, Technocrat Co-Operative Housing Society, Near Twin Tower, Prabhadevi, Mumbai – 400025, Maharashtra, India

Date of Birth/Age :

30.05.1949

Date of Appointment :

29.09.2007

DIN No.:

00102575

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

U01222AP1999PTC031203

SL POULTRY PRIVATE LIMITED

Director

25-02-99

25-02-99

-

Active

NO

2

U74140MH1999PTC120805

INDIAN DIRECT EQUITY ADVISORS PRIVATE LIMITED

Director

14-07-99

14-07-99

-

Active

NO

3

U72200KA1999PTC025232

MISTRAL SOLUTIONS PRIVATE LIMITED

Nominee director

26-03-01

26-03-01

11-01-08

Active

NO

4

U72200MH1990PLC056987

UTV SOFTWARE COMMUNICATIONS LIMITED

Director

25-02-02

25-02-02

16-03-12

Active

NO

5

U99999MH1995PTC095333

PRO CAPITAL ADVISORS PRIVATE LIMITED

Director

11-12-02

11-12-02

-

Active

NO

6

L27203DD1989PLC003240

TIME TECHNOPLAST LIMITED

Director

25-03-03

25-03-03

-

Active

NO

7

U65991MH2004PTC149164

EUREKA CAPITAL MANAGEMENT PRIVATE LIMITED

Director

04-11-04

04-11-04

27-12-10

Active

NO

8

L15142AP1986PLC006957

AGRO TECH FOODS LIMITED

Director

11-01-05

11-01-05

-

Active

NO

9

L25209DD1992PLC004656

TPL PLASTECH LIMITED

Director

14-07-06

14-07-06

-

Active

NO

10

U31909DD1998PLC004665

NED ENERGY LIMITED

Director

29-09-07

29-09-07

-

Active

NO

11

U32300MH2007PLC171337

UTV GLOBAL BROADCASTING LIMITED

Director

27-07-09

06-08-08

16-03-12

Active

NO

12

L80101MH2006PLC163028

TREE HOUSE EDUCATION AND ACCESSORIES LIMITED

Director

30-09-09

13-08-08

-

Active

NO

13

U80904DL2009PTC194664

IPROF LEARNING SOLUTIONS INDIA PRIVATE LIMITED

Director

31-03-11

29-09-10

-

Active

NO

14

U64201DL1998PLC096685

SU-KAM POWER SYSTEMS LIMITED

Additional director

15-05-12

15-05-12

-

Active

NO

15

U34200MH1996PTC103764

SUPREME-TREVES PRIVATE LIMITED

Director

29-09-12

18-07-12

-

Active

NO

 

 

Name :

Mr. Ashok Kumar Shukla

Designation :

Director

Address :

924, 7th Cross, Gokula I Stage, I Phase, Mathikere, Bangalore – 560054, Karnataka, India

Date of Birth/Age :

03.02.1947

Date of Appointment :

03.04.2009

DIN No.:

02682124

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 15.09.2012

 

Names of Shareholders

 

No. of Shares

Time Technoplast Limited, India

 

4671858

Anil Jain

 

100

Bharat Vageria

 

100

Raghupathy Thyagarajan

 

100

Naveen Jain

 

100

N. Gautam

 

1515900

S.A. Gaffoor

 

195100

Vishwalaxmi Trading And Finance Private Limited, India

 

197387

Total

 

6580645

 

As on 15.09.2012

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

74.00

Directors or relatives of Directors

26.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Seller of Lead Acid Storage Batteries

 

 

Products :

ITC Code No.

Product Description

85072

Valve Regulated Lead Acid Batteries

 

PRODUCTION STATUS

 

Particulars

Unit

31.03.2011

Installed Capacity

Sets

20000

Actual Production

Sets

14494

 

Note: The installed capacity represents the capacity as at 31st March'20ll The Capacities are as estimated and certified by the management

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

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

 

  • State Bank of India, Industrial Finance Branch, Raj Bhavan Road, Somajiguda, Hyderabad - 500082, Andhra Pradesh, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Long-term borrowings

 

 

-ECB Loan from Barclays Bank PLC

172.130

0.000

-Rupee Term Loan from YES bank

32.375

75.541

Short-term borrowings

 

 

Working capital loans from banks

269.395

124.198

Total

473.900

199.739

 

a) ECB loan from Barclays Bank PLC

The Company's fixed assets at Hyderabad plant, both movable and immovable, were placed as security by way of first charge for the ECB loan obtained from Barclays Bank PLC

 

b) Rupee Term loan from YES Bank

The Company's fixed assets at Panoli plant, both movable and immovable, were placed as security by way of first charge for the rupee term loan obtained from YES Bank.

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Shah and Taparia

Chartered Accountants

Address :

12, Navjeevan Wadi, Dhobi Talao, Mumbai - 400 002, Maharashtra, India

PAN No.:

AAOFS0663D

 

 

Holding Company :

Time Technoplast Limited

 

 

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

  • Team Lease Services P Ltd
  • GSR Constructions
  • Technika Corporation FZE

 

 

Subsidiaries :

  • Gulf Powerbeat WLL
  • Power Build Batteries Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

22500000

Equity Shares

Rs.10/- each

Rs.225.000 Millions

10000000

Preference Shares

Rs.10/- each

Rs.100.000 Millions

 

Total

 

Rs.325.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6580645

Equity Shares

Rs.10/- each

Rs.65.806 Millions

 

 

 

 

 

 

Disclosure of shareholding more than five per cent in company

Name of shareholder

Number of shares held in company

Percentage of shareholding in company

Time Technoplast Limited

4672258

71.00%

N. Gautam

1515900

23.00%


 

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

 

65.806

65.806

(b) Reserves & Surplus

 

650.481

620.078

(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)

 

716.287

685.884

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

287.295

160.730

(b) Deferred tax liabilities (Net)

 

38.375

36.473

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

325.670

197.203

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

269.395

124.198

(b) Trade payables

 

204.760

340.912

(c) Other current liabilities

 

61.889

59.301

(d) Short-term provisions

 

3.052

88.215

Total Current Liabilities (4)

 

539.096

612.626

 

 

 

 

TOTAL

 

1581.053

1495.713

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

340.690

362.483

(ii) Intangible Assets

 

2.706

2.596

(iii) Capital work-in-progress

 

74.761

35.601

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

51.601

117.174

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

151.355

9.163

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

621.113

527.017

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

467.181

417.285

(c) Trade receivables

 

315.467

413.636

(d) Cash and cash equivalents

 

27.816

48.273

(e) Short-term loans and advances

 

143.027

79.223

(f) Other current assets

 

6.449

10.279

Total Current Assets

 

959.940

968.696

 

 

 

 

TOTAL

 

1581.053

1495.713

 

 

 


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

65.806

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

577.356

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

643.162

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

270.946

2] Unsecured Loans

 

 

82.790

TOTAL BORROWING

 

 

353.736

DEFERRED TAX LIABILITIES

 

 

28.772

 

 

 

 

TOTAL

 

 

1025.670

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

320.116

Capital work-in-progress

 

 

36.883

 

 

 

 

INVESTMENT

 

 

65.579

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

443.633

 

Sundry Debtors

 

 

313.698

 

Cash & Bank Balances

 

 

79.248

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

181.084

Total Current Assets

 

 

1017.663

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

317.438

 

Other Current Liabilities

 

 

17.964

 

Provisions

 

 

79.169

Total Current Liabilities

 

 

414.571

Net Current Assets

 

 

603.092

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

1025.670


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

1175.277

1611.494

1723.605

 

 

Other Income

0.393

0.350

1.219

 

 

TOTAL                                     (A)

1175.670

1611.844

1724.824

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

781.395

1150.616

 

 

 

Changes in inventories of finished goods, work-in-progress and stock-in-trade

(40.430)

(101.580)

1400.342

 

 

Employee benefit expense

49.221

55.268

 

 

 

Other expenses

242.763

254.501

 

 

 

Prior period

(0.433)

0.070

 

 

 

TOTAL                                     (B)

1032.516

1358.875

1400.342

 

 

 

 

 

Less

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

143.154

252.969

324.482

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

56.183

47.996

29.495

 

 

 

 

 

 

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

86.971

204.973

294.987

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

27.900

25.814

22.733

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

59.071

179.159

272.254

 

 

 

 

 

Less

TAX                                                                  (H)

16.903

59.700

94.800

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

42.168

119.459

177.454

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

256.760

234.037

161.573

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

NA

20.000

28.000

 

 

Dividend (including Tax on Dividend)

NA

76.736

76.990

 

BALANCE CARRIED TO THE B/S

NA

256.760

234.037

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

39.669

10.831

7.288

 

 

 

 

 

 

Earnings Per Share (Rs.)

6.41

18.14

26.97

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

3.59

7.41

10.29

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

5.03

11.12

15.80

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.06

13.34

20.35

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.26

0.42

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.78

0.42

0.55

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.78

1.58

2.45

 

 

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)

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

 

 

PERFORMANCE:

 

The company has achieved Gross sales of Rs.1289.905 Millions during the year as against Rs. 1770.462 Millions in the previous year.

 

Profit after tax for the year stood at Rs. 42.168 Millions as against Rs. 119.459 Millions in the previous year.

 

The under performance in the current year is due to significant slow down in network expansion and upgradation plans in Telecom sector. Lack of growth in 3G businesses and delay in roll out of Broad band wireless Access (BWA) networks also affected the growth in Telecom business.

 

During the year, the Company introduced “MAX PERF” Advanced Hybrid VRLA Batteries for meeting high operating temperatures in outdoor applications. The Company has received encouraging response from Customers for the above products.

 

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2012

As on

31.03.2011

Long-term borrowings

 

 

Deferred payment Liabilities-Interest free sales tax deferment

82.790

82.790

Other loans and advances

0.000

2.399

Total

82.790

85.189

 

Interest free sales tax deferment

Deferred payment liability represents 14 years interest free sales tax deferment loan received from Government of Andhra Pradesh. Repayment Commences from March 31,2015 based on the deferment availed in the respective year.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10447801

03/09/2013

140,000,000.00

AXIS BANK LIMITED

6-3-879-B, GROUND & FIRST FLOOR, BEGUMPET, GREEN 
LANDS ROAD, HYDERABAD, ANDHRA PRADESH - 500016, INDIA

B84398353

2

10196974

17/07/2012 *

140,000,000.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227, D, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

B44222321

3

10175157

31/08/2009

822,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DR. 
ANNIE BESANT ROAD, WORLI, MUMBAI, MAHARASHTRA -  400018, INDIA

A69438323

4

10173311

17/07/2012 *

172,130,000.00

BARCLAYS BANK PLC

601/603, CEEJAY HOUSE, SHIVSAGAR ESTATE, DR. ANNIE BEASANT ROAD, WORLI, MUMBAI, MAHARASHTRA - 400018, INDIA

B45096005

5

10112999

05/07/2013 *

470,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DR. 
ANNIE BESANT ROAD, WORLI, MUMBAI, MAHARASHTRA - 
400018, INDIA

B81155541

6

90124202

13/08/2012 *

402,000,000.00

STATE BANK OF INDIA

INDUSTRIAL FINANCE BRANCH, RAJ BHAVAN ROAD, SOMA 
JIGUDA, HYDERABAD, ANDHRA PRADESH - 500082, INDIA

B56365984

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Buildings
  • Plant and Equipment
  • Furniture and Fixtures
  • Vehicles
  • Office Equipment
  • Computer Equipments

 

 

 


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 records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

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

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         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.63.79

UK Pound

1

Rs.100.70

Euro

1

Rs.84.67

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYN

 

 

Report Prepared by :

NTH


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

7

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

7

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

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

 

58

 

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

 

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

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

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

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

 

Unlimited

71-85

Aa

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

 

Large

56-70

A

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

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

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

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

 

 

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.