MIRA INFORM REPORT

 

 

Report Date :

02.08.2014

 

IDENTIFICATION DETAILS

 

Name :

ADANI AGRI FRESH LIMITED

 

 

Registered Office :

Adani House, Near Mithakhali Circle, Navrangpura, Ahmedabad – 380 009, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

14.12.2004

 

 

Com. Reg. No.:

04-045143

 

 

Capital Investment / Paid-up Capital :

Rs.1025.710 millions

 

 

CIN No.:

[Company Identification No.]

U63022GJ2004PLC045143

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMA04990G

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Trader and Importer of fruits and vegetable

 

 

No. of Employees :

85 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 4010000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “ADANI ENTERPRISES LIMITED”. It is an established company having moderate track record.

 

The rating is constrained on account of company’s moderate financial risk profile marked by accumulated losses incurred and sharp dip in profit of the company during financial year 2013.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealing 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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

N E W S

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long term bank facilities =BBB

Rating Explanation

Moderate degree of safety and moderate credit risk

Date

06.02.2014

 

Rating Agency Name

CARE

Rating

Short term bank facilities = A3 +

Rating Explanation

Moderate degree of safety and high credit risk

Date

06.02.2014

 

RBI DEFAILTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAILTERS’ 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 PARTED BY

 

Name :

Mr. Tarsem Rana

Designation :

Finance Department

Contact No.:

91-124-2555510

Date :

29.07.2014

 

 

LOCATIONS

 

Registered Office / Headquarter 1 :

Adani House, Near Mithakhali Circle, Navrangpura, Ahmedabad – 380 009, Gujarat, India

Tel. No.:

91-79-26565555 /  25555101

Fax No.:

91-79-26565500 / 25555500 / 25555102

E-Mail :

info@adanigroup.com

tarun.agarwal@adanilogistics.com

srinivasa.ramanujam@adani.com

customercare.aafl@adani.com

tarsem.rana@adani.com

Websites :

http://www.adanigroup.com

 

 

Corporate Office / Headquarter 2 :

Plot No. 83, Sector – 32 Institutional Area, Gurgaon – 122 001, Haryana, India 

Tel. No.:

91-124-2555101 / 2555000 / 2555555

Fax No.:

91-124-2555212 / 2555110

 

 

Administrative Office :

Near Railway Crossing, 3rd Floor, Fortune House, Navrangpura, Ahmedabad – 380 009, Gujarat, India

Tel. No.:

91-79-25556673

Fax No.:

91-79-25555621

 

 

Headquarter 3 :

Post Box No. 1, Mundra (Kutch) 370421, Gujarat, India

Tel. No.:

91-2838-289248 / 448

 

 

Shimla Office :

Evergreen House, 1-New Road, Chotta Shimla, Shimla – 171 002, Himachal Pradesh, India

Tel. No.:

91- 177-2624560

Fax No.:

91-177-2623907

E-Mail:

umesh.gupta@adani.com

 

 

Sainj Site :

Village: Sainj, Tehsil-Theog, District: Shimla, Himachal Pradesh, India

Tel. No.:

91-1783-235241

E-Mail:

munish.agrawal@adani.com

 

 

Rampur Site :

Village: Rewali (Bithal), Tehsil-Kumarsain, District: Shimla, Himachal Pradesh, India

Tel. No.:

91-1782-221799

Fax No.:

91-1782-221797

E-Mail:

sanjay.mahajan@adani.com

 

 

Rohru Site :

Village: Mehndli, Tehsil-Rohru, District: Shimla, Himachal Pradesh, India

Tel. No.:

91-1781-241474

E-Mail:

bhupinder.tanwar@adani.com

 

 

Branch Office :

Located at :

 

·         Kolkata

·         Mumbai

·         Delhi

·         Indore

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Pranav Vinod Adani

Designation :

Managing Director

Address :

Paramshanti Bunglow, Survey No. 100/1, Near Shaswat Bunglow, Behind Rajpath Club, Ahmedabad – 380059, Gujarat, India

Date of Birth/Age :

09.08.1978

Qualification :

MBA from Boston University (USA)

Date of Appointment :

15.06.2010

DIN No.:                              

00008457

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

U17110GJ1993PTC020968

VISHAKHA POLYFAB PRIVATE LIMITED

Director

06/10/2001

06/10/2001

31/03/2008

Active

NO

2

U72200GJ2000PTC050919

NETVANTAGE INTERNATIONAL PRIVATE LIMITED

Director

10/09/2003

10/09/2003

25/09/2008

Active

NO

3

U45300GJ1999PTC036797

ADANI PORT INFRASTRUCTURE PRIVATE LIMITED

Managing director

22/03/2004

22/03/2004

-

Amalgamated

NO

4

U52190GJ2000PTC038315

ADANI RETAIL Private LIMITED

Director

25/06/2004

25/06/2004

19/08/2008

Amalgamated

NO

5

U63022GJ2004PLC045143

ADANI AGRI FRESH LIMITED

Managing director

15/06/2010

15/06/2005

-

Active

NO

6

U51109GJ2007PLC049968

RELIANCE VANTAGE RETAIL LIMITED

Additional director

13/02/2007

13/02/2007

27/12/2007

Active

NO

7

U45200GJ2006PTC049220

ADANI HABITATS PRIVATE LIMITED

Director

29/09/2007

26/03/2007

29/07/2008

Strike off

NO

8

U45201GJ2006PTC066449

ADANI INFRASTRUCTURE AND DEVELOPERS PRIVATE LIMITED

Director

26/03/2007

26/03/2007

13/09/2010

Active

NO

9

U45201GJ2007PTC051837

ADANI LANDSCAPES PRIVATE LIMITED

Director

27/09/2007

27/09/2007

22/09/2008

Active

NO

10

U45208GJ2006PTC048538

ADANI MUNDRA SEZ INFRASTRUCTURE PRIVATE LIMITED

Director

17/10/2007

17/10/2007

22/09/2008

Active

NO

11

U45209GJ2008PTC052722

RAJASTHAN SEZ PRIVATE LIMITED

Director

28/07/2008

24/01/2008

23/08/2008

Strike off

NO

12

U51109GJ1997PTC032088

MIRAJ IMPEX PRIVATE LIMITED

Additional director

04/03/2008

04/03/2008

29/07/2008

Active

NO

13

U45200GJ2005PTC047086

SHANTIGRAM ESTATE MANAGEMENT PRIVATE LIMITED

Director

04/03/2008

04/03/2008

13/09/2010

Active

NO

14

U63090GJ2005PLC045356

ADANI AGRI LOGISTICS LIMITED

Director

27/06/2008

04/03/2008

-

Active

NO

15

U15146GJ1999PLC035320

ADANI WILMAR LIMITED

Managing director

01/04/2013

01/04/2008

-

Active

NO

16

U14200GJ2007PTC051634

ADANI MINING PRIVATE LIMITED

Director

25/08/2009

29/09/2008

-

Active

NO

17

U40100GJ2008PTC055265

BARAMATI POWER PRIVATE LIMITED

Director

21/10/2008

21/10/2008

-

Under Process of Striking off

NO

18

U40108GJ2008PLC055342

MUNDRA POWER SEZ LIMITED

Director

20/06/2009

27/10/2008

01/03/2011

Strike off

NO

19

U40200GJ2008PTC054045

CHEMOIL ADANI PRIVATE LIMITED

Director

25/08/2009

03/12/2008

-

Active

NO

20

U45400MH1999PTC120892

AALOKA REAL ESTATE PRIVATE LIMITED

Director

25/08/2009

29/01/2009

13/09/2010

Active

NO

21

U92410GJ1989GAP012192

KARNAVATI CLUB LIMITED

Director

29/12/2011

03/04/2009

-

Active

NO

22

U01110GJ1995PTC024627

ADANI AGRO PRIVATE LIMITED

Director

29/09/2009

31/05/2009

25/09/2013

Active

NO

23

U51100GJ2000PTC038408

B 2 B INDIA PRIVATE LIMITED

Director

31/08/2009

31/05/2009

-

Active

NO

24

U45201GJ1999PTC036798

ADANI INFRASTRUCTURE SERVICES PRIVATE LIMITED

Director

29/09/2009

31/05/2009

-

Amalgamated

NO

25

U45201GJ1995PTC026067

ADANI PROPERTIES PRIVATE LIMITED

Director

14/09/2009

31/05/2009

-

Active

NO

26

U40100GJ2005PLC046553

ADANI GAS LIMITED

Director

20/08/2010

08/08/2009

-

Active

NO

27

U26943GJ2009PLC058955

ADANI CEMENTS LIMITED

Director

21/12/2009

21/12/2009

-

Strike off

NO

28

U40100GJ2010PLC059653

MAHAGUJ POWER LIMITED

Director

20/02/2010

20/02/2010

-

Active

NO

29

U51900GJ2010PTC059763

ADANI TRADELINKS PRIVATE LIMITED

Director

03/03/2010

03/03/2010

-

Amalgamated

NO

30

U40100GJ2009PLC057562

KUTCHH POWER GENERATION LIMITED

Director

20/08/2010

16/03/2010

01/03/2011

Active

NO

31

U40100GJ2006PLC047672

ADANI POWER DAHEJ LIMITED

Director

20/08/2010

16/03/2010

01/03/2011

Active

NO

32

U51909GJ2010PTC060309

ADVANCE TRADEX PRIVATE LIMITED

Director

19/04/2010

19/04/2010

-

Amalgamated

NO

33

U40100GJ2005PLC046554

ADANI WELSPUN EXPLORATION LIMITED

Director

09/08/2011

22/11/2010

-

Active

NO

34

U23203GJ2007SGC050115

GSPC LNG LIMITED

Nominee director

17/09/2013

14/08/2013

-

Active

NO

35

U40106GJ2014PLC078744

ADANI SYNENERGY LIMITED

Director

14/02/2014

14/02/2014

-

Active

NO

36

AAA-5204

ADANI ADVISORY LLP

Designated Partner

15/06/2011

15/06/2011

-

Active

NO

 

 

 

 

Name :

Mr. Atul Lekhendranath Chaturvedi

Designation :

Director

Address :

B/11 Shakti Enclave, Near Judges Bunglow Road, Vastrapur, Ahmedabad – 380 015, Gujarat, India

Date of Birth/Age :

06.10.1955

Date of Appointment :

14.12.2004

DIN No.:

00175355

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

U63022GJ2004PLC045143

ADANI AGRI FRESH LIMITED

Director

14/12/2004

14/12/2004

-

Active

NO

2

U63090GJ2005PLC045356

ADANI AGRI LOGISTICS LIMITED

Managing director

02/06/2011

19/01/2008

-

Active

NO

3

U01112MP1979NPL001559

SOYABEEN PROCESSORS ASSOCIATION OF INDIA

Director

30/09/2010

30/09/2010

-

Active

NO

4

U15143TN2002PTC049397

K.T.V. HEALTH FOOD PRIVATE LIMITED

Director

30/09/2011

23/12/2010

02/04/2012

Active

NO

5

U15142TN1992PTC022080

VARADARAJA AGRO INDUSTRIES PRIVATE LIMITED

Director

30/09/2011

23/12/2010

02/04/2012

Amalgamated

NO

6

U74999MH2008PTC185990

NATURAL GROWERS PRIVATE LIMITED

Director

05/08/2011

05/03/2011

-

Active

NO

7

U15143GJ2011PTC064651

AWN AGRO PRIVATE LIMITED

Director

27/06/2011

27/06/2011

02/04/2012

Active

NO

8

U91110MH1971NPL015233

THE SOLVENT EXTRACTORS ASSOCIATION OF INDIA

Director

23/09/2011

23/09/2011

-

Active

NO

9

U15146GJ1999PLC035320

ADANI WILMAR LIMITED

Whole-time director

01/04/2012

01/04/2012

-

Active

NO

 

 

 

 

Name :

Mr. A. Srinivasa Ramanujum

Designation :

Whole Time Director

Address :

A – 5/203, La Habitat, Near Ayana Complex, Off. S. G. Highway, Thaltej, Ahmedabad  -380059, Gujarat, India

Date of Birth/Age :

01.05.1958

Date of Appointment :

28.06.2013

DIN No.:

06631451

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Equity Shareholders

 

 

No. of Shares

Adani Enterprises Limited, India

 

45609940

Pranav Vinodbhai Adani (Nominee of Adani Enterprises Limited, India )

 

10

Namrata P Adani (Nominee of Adani Enterprises Limited, India)

 

10

Priti G Adani (Nominee of Adani Enterprises Limited, India)

 

10

Shilin R. Adani (Nominee of Adani Enterprises Limited, India)

 

10

Ranjan Adani (Nominee of Adani Enterprises Limited, India)

 

10

Vinod Adani (Nominee of Adani Enterprises Limited, India)

 

10

Total

 

45610000

 

Names of Preference Shareholders

 

 

No. of Shares

Adani Enterprises Limited, India

 

56961000

Total

 

56961000

 

As on 01.06.2011

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Fruits and Vegetable

 

 

Products :

Description of product

Product ITC Code

Apple, Pears and Quinces Fresh

0808

 

 

Brand Names :

‘FARM-PIK’

 

 

Imports :

 

Countries :

·         China

·         Italy

·         USA

 

GENERAL INFORMATION

 

Suppliers :

Shandong Goodfarmer International

 

 

Customers :

Zam Zam Fruits Company

 

 

No. of Employees :

85 (Approximately)

 

 

Bankers :

HDFC Bank Lmited, HDFC Bank Housesenapti Bapat Marg, Lower Parel W, Mumbai – 400013, Maharashtra, India

UCO Bank, SDA Complex, Kasumpati, Shimla – 171009, Himachal Pradesh, India

ICICI Bank Limited, Landmarkrace Cource Circle, Alkapuri, Baroda – 390015, Gujarat, India

 

 

Facilities :

--

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Sharp and Tannan

Chartered Accountants

Address :

New Delhi Stock exchange Building, 3/1, Asaf Ali Road, New Delhi – 110 001, India 

Tel. No.:

91-11-23279809 / 23263324

Fax No.:

91-11-23264419

E-Mail :

contact@stdelhi.com

Pan No.:

AABFS5418B

 

 

Holding Company :

Adani Enterprises Limited, India (Formerly known as Adani Exports Limited)

CIN No.: L51100GJ1993PLC019067

 

 

Associate Companies/ Firms

·         Adani Wilmar Limited

·         Vishakha Industries 

·         Adani Golbal FZE

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

50000000

Equity Shares

Rs.10/- each

Rs.500.000 millions

56961000

Preferences Shares

Rs.10/- each

Rs.569.610 millions

 

Total

 

Rs.1069.610 millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

45610000

Equity Shares

Rs.10/- each

Rs.456.100 millions

56961000

0.01% Non-Cumulative Optionally Convertible Preferences Shares

Rs.10/- each

Rs.569.610 millions

 

Total

 

Rs.1025.710 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

1025.710

1025.710

1025.710

(b) Reserves & Surplus

(21.389)

(52.491)

(193.008)

(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)

1004.321

973.219

832.702

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

1090.271

1097.318

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

3.032

2.806

2.306

Total Non-current Liabilities (3)

3.032

1093.077

1099.624

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

996.071

0.000

300.000

(b) Trade payables

117.367

69.878

65.347

(c) Other current liabilities

28.862

18.989

53.200

(d) Short-term provisions

11.859

4.067

6.488

Total Current Liabilities (4)

1154.159

92.934

425.035

 

 

 

 

TOTAL

2161.512

2159.230

2357.361

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1276.770

1358.761

1446.188

(ii) Intangible Assets

0.599

1.018

1.655

(iii) Capital work-in-progress

0.000

0.064

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

96.810

90.454

79.675

(c) Deferred tax assets (net)

52.552

51.511

105.961

(d) Long-term Loan and Advances

16.988

15.093

13.936

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1443.719

1516.901

1647.415

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

250.068

136.914

67.150

(c) Trade receivables

317.954

88.455

113.661

(d) Cash and cash equivalents

92.946

45.623

196.763

(e) Short-term loans and advances

20.997

335.250

331.263

(f) Other current assets

35.825

36.087

1.109

Total Current Assets

717.790

642.329

709.946

 

 

 

 

TOTAL

2161.509

2159.230

2357.361

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

1631.808

1125.647

1543.620

 

 

Other Income

9.782

33.007

9.098

 

 

TOTAL                                     (A)

1641.590

1158.654

1552.718

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

1422.222

812.093

663.116

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(109.957)

(64.964)

346.292

 

 

Employees benefits expense

41.817

41.773

39.318

 

 

Other expenses

137.050

79.560

201.848

 

 

TOTAL                                     (B)

1491.132

868.462

1250.574

 

 

 

 

 

Less

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

150.458

290.192

302.144

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

31.693

5.455

46.800

 

 

 

 

 

 

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

118.765

284.737

255.344

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

88.335

88.611

94.585

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

30.430

196.126

160.759

 

 

 

 

 

Less

TAX                                                                  (H)

(0.672)

55.610

56.831

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

31.102

140.516

103.928

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.68

3.08

2.28

 

Particulars

 

 

 

31.03.2014

Sales Turnover

 

 

2100.000

 

The above information has been parted by Mr. Tarsen Rana (Finance Department).

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.89

12.13

6.69

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.86

17.42

10.41

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.51

9.72

7.40

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.20

0.19

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.99

1.12

1.68

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.62

6.91

1.67

 

 

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

1025.710

1025.710

1025.710

Reserves & Surplus

(193.008)

(52.491)

(21.389)

Net worth

832.702

973.219

1004.321

 

 

 

 

long-term borrowings

1097.318

1090.271

0.000

Short term borrowings

300.000

0.000

996.071

Total borrowings

1397.318

1090.271

996.071

Debt/Equity ratio

1.678

1.120

0.992

 

 

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)

Sales

1543.620

1125.647

1631.808

 

 

(27.077)

44.966

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

1543.620

1125.647

1631.808

Profit

103.928

140.516

31.102

 

6.73%

12.48%

1.91%

 

 

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

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

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

Yes

18]

Major customers

Yes

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

Particulars

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

Loans and advances from others

0.000

1090.271

 

 

 

SHORT TERM BORROWINGS:

 

 

Loans repayable on demand from banks

300.000

0.000

Loans and advances from others

596.071

0.000

Working capital loans from others

100.000

0.000

 

 

 

 

 

 

Total

996.071

1090.271

 

INDEX OF CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10507115

19/06/2014

237,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSE, SENAPATI BAPAT MARG,, LOWER PAREL WEST, MUMBAI - 400013, MAHARASHTRA, INDIA

C09927161

2

10384395

10/10/2012

600,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI - 400013, MAHARASHTRA, INDIA

B61322707

3

10112450

17/07/2013 *

1,360,000,000.00

UCO BANK

SDA COMPLEX, KASUMPATI, SHIMLA - 171009, HIMACHAL PRADESH , INDIA

B83300426

4

10091943

17/07/2013 *

1,360,000,000.00

UCO BANK

SDA COMPLEX,, KASUMPTI BRANCH, SHIMLA - 171009, HIMACHAL PRADESH, INDIA

B83296582

 

 

Fixed Assets

 

·         Freehold Land

·         Building – Porta Cabin and Civil Work

·         D G Set

·         Material Handling Equipment

·         Plant and Machinery

·         Furniture and Fixture

·         Electric Installation

·         Office Equipments

·         Computers

·         Bicycle

·         Vehicles

·         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 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.60.85

UK Pound

1

Rs.102.69

Euro

1

Rs.81.46

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JAY


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

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

 

34

 

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.