MIRA INFORM REPORT

 

 

Report Date :

03.04.2014

 

IDENTIFICATION DETAILS

 

Name :

BHADRA INTERNATIONAL (INDIA) PRIVATE LIMITED (w.e.f.24.12.2010)

 

 

Formerly Known As :

BHADRA INTERNATIONAL (INDIA) LIMITED

 

 

Registered Office :

42, Rani Jhansi Road, New Delhi - 110055

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

20.10.2000

 

 

Com. Reg. No.:

55-108262

 

 

Capital Investment / Paid-up Capital :

Rs. 598.588 Millions

 

 

CIN No.:

[Company Identification No.]

U51909DL2000PTC108262

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELB04865A

 

 

PAN No.:

[Permanent Account No.]

AABCB5550E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Ground Handling, Ramp Handling and Allied Services at various Airports.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 388000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has recorded huge accumulated losses from its operations.

 

However, trade relations are reported as fair. Business is active. Payment terms are reported to be slow.

 

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

 

NOTES :

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

 

 

ECGC Country Risk Classification List – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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 for the fiscal third quarter ended September 2013 narrowed to $4.2 billion or 0.9 % of the gross domestic product from $31.9 billion or 6.5 % of GDP a year earlier, thanks to a pick-up in exports and moderation in gold imports. Manufacturing activity and new orders in India showed their strongest growth in a year in February. The news comes as a relief after data showed Asia’s third largest economy grew by a slower-than-expected 4.7 % annually in the three months through December. The HSBC Manufacturing Purchasing Managers’ Index which gauges the business activity of India’s factories but not its’ utilities, rose to 52.5 in February, its highest in a year from 51.4 in January. Overall new orders for factory goods which rose to a one-year high of 54.9 contributed to the surge. China has emerged as India’s biggest trading partner in the current financial year replacing the United Arab Emirates and pushing it to the third spot. India-China trade has reached $49.5 billion with a 8.7 % share in India’s total trade. The US comes second at $46 billion with 8.1 % share during the first nine months of the current financial year.

 

The Reserve Bank of India has granted an additional nine months to the public to exchange currency notes printed before 2005 including Rs 500 and Rs 1,000 denominations, pushing the deadline to January 1, 2015. A day before dates for the Lok Sabha polls were announced, the government decided to hike interest rates on fixed deposit schemes offered by post offices up to 0.2 per cent. The new rates will be effective April, 1. The Supreme Court will resume hearing on March, 11 Nokia’s appeal against a ruling over transferring ownership of its local mobile phones plant which is the subject of a tax dispute to Microsoft Corp.

 

In the last days of the current Government, another scam has surfaced. The defence ministry has ordered a probe into Hindustan Aeronautics Limited’s contracts from Britain’s Rolls-Royce Holdings worth at least $ 1.2 billion. The Central Bureau of Investigation will look into allegations that over $80 million was paid in kickbacks in a deal signed in 2011. India has asked Boeing Co. to find a solution for problems with state-owned Air India’s 787 Dreamliners. The aircraft has experienced a series of malfunctions since its debut in 2011.

 

 

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 :

42, Rani Jhansi Road, New Delhi – 110055, India

Tel. No.:

91-11-42534600

Fax No.:

Not Available

E-Mail :

vsa@vsachdeva.com

info@bhadra.in

Website :

http://www.bhadra.in

 

 

DIRECTORS

 

AS ON 26.09.2013

 

Name :

Mr. Prem Harish Bajaj

Designation :

Managing director

Address :

B-4/62, Safdargunj Enclave, New Delhi – 110029, India

Date of Birth/Age :

07.10.1955

Qualification :

Graduation from Delhi University 

Experience :

28 Years

Date of Appointment :

20.10.2000

PAN No.:

AFWPB3715L

DIN No.:

00770351

 

 

Name :

Mr. Hiyav Prem Bajaj

Designation :

Director

Address :

B-4/62, Safdargunj Enclave, New Delhi – 110029, India

Date of Birth/Age :

16.11.1981

Qualification :

Master’s in accounting finance and management from Bradford University

Experience :

10 Years

Date of Appointment :

20.10.2000

PAN No.:

AGUPB0750A

DIN No.:

01113831

 

 

Name :

Akshaya Prasad

Designation :

Director

Address :

Flat No. 191/192, 19th Floor, Kalpataru Horizon SK Ahir Marg, Mumbai – 400018, Maharashtra, India

Date of Birth/Age :

12.01.1977

Date of Appointment :

22.10.2010

DIN No.:

02028253

 

 

Name :

Lovleen Kumar Om Parkash Malhotra

Designation :

Nominee director

Address :

A – 38, Oberoi Apartment, 2 Sham Nath Marg, Civil Lines, Delhi - 110034, India 

Date of Birth/Age :

08.03.1960

Date of Appointment :

27.06.2013

DIN No.:

05192235

 

 

KEY EXECUTIVES

 

Name :

Vikash Kumar Mishra

Designation :

Secretary

Address :

244, Hakikat Nagar, Kingsway Camp, New Delhi – 110009, India

Date of Birth/Age :

10.09.1983

Date of Appointment :

16.05.2012

PAN No.:

AOCPM9616E

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 26.09.2013

 

Names of Equity Shareholders

Address

No. of Shares

 

Prem Harish Bajaj

B-4/62, Safdargunj Enclave, New Delhi – 110029, India

23049600

Neelam Bajaj

B-4/62, Safdargunj Enclave, New Delhi – 110029, India

100

Hiyav Prem Bajaj

B-4/62, Safdargunj Enclave, New Delhi – 110029, India

500

GPC Mauritius IX LLC

IFS Court, 28 Cyber City, Ebene, Mauritius

13830120

 

 

 

Total

 

 

36880320

 

 

Names of Preference Shareholder

Address

No. of Shares

 

GPC Mauritius IX LLC

IFS Court, 28 Cyber City, Ebene, Mauritius

22978490

 

 

 

Total

 

 

22978490

 

 

AS ON 26.09.2013

 

Equity Share Breakup

Percentage of Holding

Category

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

37.50

Directors or relatives of directors

62.50

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Ground Handling, Ramp Handling and Allied Services at various Airports.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

v  Punjab National Bank

Bhikaji Cama Place Branch, New Delhi - 110066, Delhi, India

 

v  Allahabad Bank

v  UCO Bank

 

 

Facilities :

 

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Rupee term loans from banks

2755.413

2119.355

Foreign currency term loans from banks

206.426

184.296

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

64.065

465.739

 

 

 

Total

 

3025.904

2769.390

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V Sachdeva and Associates

Chartered Accountants

Address :

302, Vikram Tower, 16, Rajindra Place, New Delhi – 110008, India

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

AANPS6183K

 

 

Entity Controlled by Key management Personnel :

TDI International India Private Limited

 

 

Joint Venture Investor :

GPC Mauritius IX LLC

 

 

Joint Venture :

Novia International Consulting APS

 

 

CAPITAL STRUCTURE

 

AS ON 26.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

37,000,000

Equity Shares

Rs. 10/- each

Rs. 370.000 Millions

53,000,000

Preference Shares

Rs. 10/- each

Rs. 530.000 Millions

 

 

 

 

 

Total

 

Rs. 900.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

36,880,320

Equity Shares

Rs. 10/- each

Rs. 368.803 Millions

22,978,490

Preference Shares

Rs. 10/- each

Rs. 229.785 Millions

 

 

 

 

 

Total

 

Rs. 598.588 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

598.588

451.921

451.921

(b) Reserves & Surplus

(501.471)

94.842

514.926

(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)

97.117

546.763

966.847

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3114.639

2442.482

1949.771

(b) Deferred tax liabilities (Net)

0.000

10.468

0.053

(c) Other long term liabilities

15.284

17.023

0.000

(d) long-term provisions

14.206

8.397

1.089

Total Non-current Liabilities (3)

3144.129

2478.370

1950.913

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

64.065

465.739

45.445

(b) Trade payables

105.105

20.736

8.075

(c) Other current liabilities

194.114

228.064

81.751

(d) Short-term provisions

1.673

0.357

0.058

Total Current Liabilities (4)

364.957

714.896

135.329

 

 

 

 

TOTAL

3606.203

3740.029

3053.089

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2252.790

2305.949

43.746

(ii) Intangible Assets

95.589

0.716

0.000

(iii) Capital work-in-progress

0.000

18.085

1329.124

(iv) Intangible assets under development

0.053

103.654

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

911.451

858.544

914.420

(e) Other Non-current assets

117.293

216.218

215.794

Total Non-Current Assets

3377.176

3503.166

2503.084

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

144.904

159.343

89.139

(d) Cash and cash equivalents

29.985

22.450

262.413

(e) Short-term loans and advances

24.282

55.070

198.453

(f) Other current assets

29.856

0.000

0.000

Total Current Assets

229.027

236.863

550.005

 

 

 

 

TOTAL

3606.203

3740.029

3053.089

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

TOTAL                                     (A)

779.010

505.349

84.590

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

816.881

559.250

79.385

 

 

 

 

 

 

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

(37.871)

(53.901)

5.205

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

392.089

247.672

1.327

 

 

 

 

 

 

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

(429.960)

(301.573)

3.878

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

250.154

107.977

1.040

 

 

 

 

 

 

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

(680.114)

(409.550)

2.838

 

 

 

 

 

Less

TAX                                                                  (H)

(10.468)

10.416

0.461

 

 

 

 

 

 

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

(669.646)

(419.966)

2.377

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

252.556

20.582

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Capital Goods

NA

NA

877.946

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

 

 

 

 

Basic

(18.16)

(11.39)

0.08

 

Diluted

(18.16)

(9.11)

0.06

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(85.96)
(83.10)

2.81

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(18.86)
(11.32)

0.16

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(7.00)
(0.75)

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

32.73

5.32

2.06

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.63

0.33

4.06

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

451.921

451.921

598.588

Reserves & Surplus

514.926

94.842

(501.471)

Net worth

966.847

546.763

97.117

 

 

 

 

long-term borrowings

1949.771

2442.482

3114.639

Short term borrowings

45.445

465.739

64.065

Total borrowings

1995.216

2908.221

3178.704

Debt/Equity ratio

2.064

5.319

32.731

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

84.590

505.349

779.010

 

 

497.410

54.153

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

84.590

505.349

779.010

Profit/ (Loss)

2.377

(419.966)

(669.646)

 

2.81%

(83.10%)

(85.96%)

 

 

 

 

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10442818

28/06/2013

110,000,000.00

PUNJAB NATIONAL BANK

BHIKAJI CAMA PLACE BRANCH, NEW DELHI - 110066, INDIA

B81996449

2

10442891

28/06/2013

379,800,000.00

PUNJAB NATIONAL BANK

BHIKAJI CAMA PLACE BRANCH, NEW DELHI - 110066, INDIA

B82002221

3

10442806

28/06/2013

380,000,000.00

PUNJAB NATIONAL BANK

BHIKAJI CAMA PLACE BRANCH, NEW DELHI - 110066, INDIA

B81984288

4

10442807

28/06/2013

470,400,000.00

PUNJAB NATIONAL BANK

BHIKAJI CAMA PLACE BRANCH, NEW DELHI - 110066, INDIA

B81984346

5

10261084

28/06/2013 *

300,000,000.00

PUNJAB NATIONAL BANK

BHIKAJI CAMA PLACE BRANCH, NEW DELHI - 110066, INDIA

B81984247

6

10261085

28/06/2013 *

780,000,000.00

PUNJAB NATIONAL BANK

BRANCH BHIKAJI CAMA PALACE, NEW DELHI - 110066, INDIA

B82185240

7

10246139

28/06/2013 *

2,400,900,000.00

PUNJAB NATIONAL BANK

BHIKAJI CAMA PLACE BRANCH, NEW DELHI - 110066, INDIA

B82571803

 

* Date of charge modification

 

 

UNSECURED LOANS

 

UNSECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Fully convertible debentures intercorporate

152.800

20.000

Loans and advances from related parties

0.000

118.831

 

 

 

Total

 

152.800

138.831

 

 

CHANGE OF ADDRESS:

 

The Registered office of the company has been shifted B-4/62, Safdargunj Enclave, New Delhi – 110029, India to the present address w.e.f.13.05.2013.

 

 

BACKGROUND

 

Subject has been incorporated in 2000 with an objective to provide ground handling, ramp handling, and allied services at various airports across India. The company was awarded concession from Airport Authority of India to provide comprehensive ground handling services at seven airports, including Chennai, Trichy, Coimbatore (all three in Tamil Nadu), Kolkata (West Bengal), Calicut, Trivandrum (both in Kerala), and Mangalore (Karnataka) under the new Ground Handling Policy, 2007.Bhadra has entered into a joint venture technical agreement with “M/S NOVIA International Consulting ApS” having registered office and principal place of business in Denmark. The Consortium won the concession in two bid-tenders i.e. Chennai and Kolkata in Sep-09 and South Zone (Trivandrum, Calicut, Mangalore, Trichy and Coimbatore) in Dec-09. The Company has started operations at all the airports. The Company has procured various state-of-the-art ground handling equipments. The loan was sanctioned by Punjab National bank, UCO bank and Allahabad Bank. A consortium of banks was formed with Punjab National Bank as the lead bank of this consortium. The facility agreement was executed on 16th December 2010.

 

 

GROUND HANDLING SCENARIO

 

As they all are aware that Government of India issued a Gazette Notification dated 18 October 2007 regarding the Ground Handing Services policy to be implemented at Indian Airports for streamlining the security at Airports in the country. As per this Notification only three types of Organization mentioned hereunder are permitted to carry out ground handling services at Metropolitan airports namely Delhi, Mumbai, Chennai, Kolkata, Bangalore and Hyderabad.

 

• AAI or its Joint Venture Companies.

• Subsidiary Company of NACIL or its Joint Venture specialized in ground Handling services:

(Provided that the third party handling may be permitted to these subsidiaries or their JV’s on the basis of revenue sharing with AAI)

• Any other ground handling service providers through competitive bidding on revenue sharing basis with AAI.

 

Comprehensive Ground handling wherein the ramp handling is the most important aspects of Ground Handling operations. The Ground Handling of aircraft is one of the key elements of overall ground services provided to an Aircraft. Bhadra International (India) Private Limtied has been set up with the primary purpose of undertaking the aviation related projects which includes the comprehensive ground handling, ramp handling, passenger, cargo handling and other allied services including some security related services to the airlines at various airports of India and similar futuristic Civil Aviation projects connected with Privatization/ leasing and Modernization of Indian Airports etc. The present concession has been awarded to the Joint Venture consortium (tie-up) comprising of Bhadra International (India) Private Limited and NOVIA International Consulting ApS in a well contested Global tenders invited by AAI for Chennaiand Kolkata in Sep’09 and South Zone (Trivandrum, Calicut, Mangalore, Trichy and Coimbatore) in Dec, 09. The security clearance was obtained by the company on 23rd March 2010 for Chennai and Kolkata airports and on May26, 2010 for Southern airports.

 

 

FINANCIAL RESULTS AND PERFORMANCE

 

The Company has made rapid strides in Ground Handling operations since the time it was granted the license for ground handling operations at Chennai and Kolkata Airports on 9th September, 2009 and at other five airports in Southern region on 7th December, 2009 the award of carrying on with this responsibility was accorded on us. During the year, the company earned revenue amounting to Rs. 756.000 Millions. The Net Loss worked out to Rs. 669.600 Millions after providing for depreciation and Tax as compared to the Net Loss of Rs. 419.900 Millions in the previous year. The Company has positioned world class equipments at all the seven Airports, majority of which are imported and confirm to International Air Transport Association (IATA) standards. Majority of the equipments operated are as per the new ground handling policy. Having roped in big customers including Lufthansa Cargo AG, British Airways, Cathay Pacific, Air Arabia, Ethiopian Airlines, Saudi Arabia Airlines, Martin Air, Unitop Airlines, Hong Kong Airlines, Gulf Air, Thai Airways, Korean Airlines, Druk Air etc. for its portfolio, the company is determinedly moving ahead as one of the major players in the Indian market. The Company is highly focused on delivery of value to its customers, marketing and sales and as such, it is seeing improved order bookings. The Company expects much improved growth in revenue, EBITDA and profit after tax in the coming years.

 

 

CONTINGENT LIABILITIES:

 

Particulars

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

"Bank Guarantees issued by UCO Bank (Net of Margin Money Provided by way of FDR'S). BG Amount Rs. 342.875 Millions (FDR Value Rs. 17.160 Millions including Accrued Interest)"

325.715

245.881

Bank Guarantees issued by PNB in favour of AAI (Net of Margin Money) BG Amount Rs. 23.767 Millions (FDR Value Rs. 3.668 Millions including Accrued Interest)

20.099

19.867

Duty saved against import of Equipment under EPCG scheme (Net of Margin Money) (Total Export obligation Rs. 2183.258 Millions), BG Amount Rs. 296.495 Millions (FDR Value Rs. 62.648 Millions including Accrued Interest)

210.259

193.676

Bank Guarantee issued by PNB in favour of Joint Commissioner, Commercial Taxes (Net of Margin Money) BG Amount Rs. 1.000 Million (FDR Value Rs. 0.154 Million including Accrued Interest)

0.846

0.000

FLC’s/ILC`s (Net of Margin Money Provided by way of FDR'S) outstanding as on 31st March’ 2013 Rs. 10.033 Millions (Margin money as FDR including Accrued Interest Rs. 1.228 Millions)

8.805

0.000

Rent on paved land claimed by AAI - Kolkata for which negotiations for waiver/ reduction are in process with AAI

20.641

5.542

Demurrage charges for the equipment pending clearance lying at port.

29.093

0.000

 

 

 

Total

 

615.458

464.966


FIXED ASSETS:

 

v  Buildings

v  Plant and equipment

v  Furniture and fixtures

v  Office equipment

v  Vehicles

v  Computer equipments

v  Other equipments

v  Computer software


 

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. 59.65

UK Pound

1

Rs. 99.21

Euro

1

Rs. 82.39

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

2

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.