MIRA INFORM REPORT

Report Date :

28.08.2014

IDENTIFICATION DETAILS

Name :	ISMT LIMITED
Registered Office :	Lunkad Towers, Viman Nagar, Pune – 411014, Maharashtra
Country :	India
Financials (as on) :	31.03.2014
Date of Incorporation :	01.09.1999
Com. Reg. No.:	11-016417
Capital Investment / Paid-up Capital :	Rs.732.500 Millions
CIN No.: [Company Identification No.]	L27109PN1999PLC016417
TAN No.: [Tax Deduction & Collection Account No.]	PNEI00099B
PAN No.: [Permanent Account No.]	AAACJ9917A
Legal Form :	A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.
Line of Business :	The Subject is engaged in manufacturing of Seamless Tubes and Engineering Steels.
No. of Employees :	Not Divulged

RATING & COMMENTS

MIRA’s Rating :

B (29)

RATING		STATUS	PROPOSED CREDIT LINE
26-40	B	Capability to overcome financial difficulties seems comparatively below average.	Small

Status :	Moderate
Payment Behaviour :	Slow but correct
Litigation :	Exist
Comments :	Subject is an established company having moderate track record. The company has seen a dip in its sales revenue and has reported a huge loss during 2014. However, trade relations are fair. Business is active. Payment terms are reported as slow but correct. 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 – 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.

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 31-03-2014.

INFORMATION DENIED

Management Non Co-Operative (91-20-66024901)

LOCATIONS

Registered Office/ Corporate Office :	Lunkad Towers, Viman Nagar, Pune – 411014, Maharashtra, India
Tel. No.:	91-20-41434100/ 01/ 66024901/ 02/ 03/ 04
Fax No.:	91-20-26630779
E-Mail :	legal@ismt.co.in dbhansali@ismt.co.in secretarial@ismt.co.in
Website :	http://www.ismt.co.in http://www.ismt.com
Location :	Rented
Factory 1 (Tube) :	MIDC Industrial Area, Ahmednagar – 414111, Maharashtra, India
Tel. No.:	91-241-2777960/ 2777845/ 2777946
Fax No.:	91-241-2777363
Factory 2 (Tube):	MIDC Industrial Area, Baramati – 413133, India
Tel. No.:	91-2112-243861/65
Fax No.:	91-2112-243873
Factory 3 (Tube):	Structo Hydraulics AB Storfors, Swedan
Factory 4 (Steel) :	Jejuri – Morgaon Road, Jejuri – 412303, Maharashtra, India
Tel. No.:	91-2115-253335
Factory 5 (Power) :	Village Kurla, Warora, Chandrapur – 422910, Maharashtra, India

DIRECTORS

As on: 31.03.2013

Name :	Mr. S C Gupta
Designation :	Chairman
Name :	Mr. B R Taneja
Designation :	Director
Name :	Mr. A K Jain
Designation :	Director (up to April 12, 2013)
Name :	Mr. O P Kakkar
Designation :	Director (w. e. f. November 08, 2012)
Name :	Mr. J P Sureka
Designation :	Director
Name :	Mr. K K Rai
Designation :	Director
Name :	Mr. Vinod Sethi
Designation :	Director
Name :	Mr. V Gourishankar
Designation :	Nominee Director of IDBI Bank Limited (upto June 05, 2012)
Name :	Mr. Suresh Khatanhar
Designation :	Nominee Director of IDBI Bank Limited (w. e. f. June 06, 2012)

KEY EXECUTIVES

Name :	Mr. Salil Taneja
Designation :	Chief Executive Officer
Name :	Mr. Rajiv Goel
Designation :	Chief Financial Officer
Name :	Mr. Nirmal Chandra
Designation :	President (Project and Product Development) up to November 30, 2012
Name :	Mr. Nilesh Jain
Designation :	Company Secretary (w. e. f. May 28, 2012)

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

As on: 30.06.2014

Category of Shareholder	Total No. of Shares	% of total No. of Shares
(A) Shareholding of Promoter and Promoter Group
(1) Indian
Individuals / Hindu Undivided Family	5007553	3.42
Bodies Corporate	71542258	48.83
Sub Total	76549811	52.25
(2) Foreign
Total shareholding of Promoter and Promoter Group (A)	76549811	52.25
(B) Public Shareholding
(1) Institutions
Mutual Funds / UTI	75395	0.05
Financial Institutions / Banks	1993848	1.36
Foreign Institutional Investors	4843471	3.31
Sub Total	6912714	4.72
(2) Non-Institutions
Bodies Corporate	10173401	6.94
Individuals
Individual shareholders holding nominal share capital up to Rs. 0.100 Million	28609212	19.53
Individual shareholders holding nominal share capital in excess of Rs. 0.100 Million	13949149	9.52
Any Others (Specify)	10307096	7.04
Non Resident Indians	3712205	2.53
Trusts	6594891	4.50
Sub Total	63038858	43.03
Total Public shareholding (B)	69951572	47.75
Total (A)+(B)	146501383	100.00
(C) Shares held by Custodians and against which Depository Receipts have been issued	0	0.00
(1) Promoter and Promoter Group	0	0.00
(2) Public	0	0.00
Sub Total	0	0.00
Total (A)+(B)+(C)	146501383	0.00

BUSINESS DETAILS

Line of Business :

The Subject is engaged in manufacturing of Seamless Tubes and Engineering Steels.

GENERAL INFORMATION

No. of Employees :

Not Divulged

Bankers :

· Andhra Bank

· Axis Bank

· Bank of Baroda

· Bank of India

· Bank of Maharashtra

· Central Bank of India

· Export - Import Bank of India

· ICICI Bank Limited

· IDBI Bank Limited

· IKB Deutsche Industrie bank AG

· Indian Overseas Bank

· State Bank of India

Facilities :

(Rs. In Millions)

Secured Loan	As on 31.03.2014	As on 31.03.2013
LONG TERM BORROWINGS
Term Loans from Banks
Rupee Loans	NA	633.200
Foreign Currency Loans	NA	6091.000
Long Term maturities of finance lease Obligations	NA	0.300
SHORT TERM BORROWINGS
Loans Repayable on Demand
Working Capital Borrowings From Banks
Rupee Loans	NA	1918.200
Foreign Currency Loans	NA	800.200
Total	NA	9442.900

Notes:

Security

i) Term Loans of Rs. 1303.000 Millions (including current maturities of Rs. 278.300 Millions) (Previous Year Rs. 1421.900 Millions including current maturities of Rs. 367.800 Millions) are stipulated to be secured by a first charge ranking pari passu on the Company’s immovable properties and movable fixed assets both present and future with other term lenders, excluding term loan lenders where exclusive charge on movable fixed assets as mentioned in clause (iii) has been stipulated and assets of Captive Power Project of the Company located at Chandrapur district as mentioned in clause (v). These loans are further stipulated to be secured by a second charge ranking pari passu by way of hypothecation with other term lenders on the current assets of the Company on which the first pari passu charge is stipulated to be covered in favour of consortium of banks as mentioned in Note No. 1.6.

ii) Term Loans of Rs. 3161.500 Millions (including current maturities of Rs. 897.500 Millions) (Previous Year Rs. 3934.500 Millions including current maturities of Rs. 921.200 Millions) are stipulated to be secured by a first charge ranking pair passu on the Company’s immovable properties and movable fixed assets both present and future with other term lenders, excluding term loans lenders where exclusive charge on movable fixed assets as mentioned in clause (iii) has been stipulated and assets of Captive Power Project of the Company located at Chandrapur district as mentioned in clause (v).

iii) Term Loans of Rs. 2489.500 Millions (including current maturities of Rs. 646.300 Millions) (Previous Year Rs. 2138.900 Millions including current maturities of Rs. 220.700 Millions) are stipulated to be secured by exclusive charge on the equipment finance. Out of above, term loan of Rs. 837.100 Millions is further stipulated to be secured with the land appurtenant thereto.

iv) Term Loans of Rs. 111.500 Millions (including current maturities of Rs. 111.500 Millions) (Previous Year Rs. 251.800 Millions including current maturities of Rs. 143.900 Millions) are stipulated to be secured by first charge on the entire fixed assets ranking pari passu with other term lenders excluding term loans lenders where exclusive charge on movable fixed assets as mentioned in clause (iii) and (v) has been stipulated.

v) Term Loans of Rs. 1367.100 Millions (including current maturities of Rs. 171.200 Millions) (Previous Year Rs. 1447.900 Millions including current maturities of Rs. 124.600 Millions) are stipulated to be secured by first charge ranking pari passu on the Company’s immovable properties and movable fixed assets relating to Captive Power Projects of the Company located in Chandrapur district.

vi) Term Loan of Rs. 396.400 Millions (including current maturities of Rs. Nil) (Previous Year Rs. 386.200 Millions including current maturities of Rs. Nil) is secured by first charge ranking pari passu by hypothecation in respect of current assets of the Company present and future and are further secured by a second pari passu charge on the Company’s immovable properties and all movable fixed assets both present and future as referred in Note No.(i) above.

vii) Finance Lease Obligation is secured by Hypothecation of Assets taken under Finance Lease.

viii) Maturity Schedule

(Rs. In Millions)

Particulars	1-2 year	2-3 year	3-4year	Beyond 4 years
a) Terms Loan-from Banks (Secured Loan)	2328.800	1428.700	924.300	2042.400
b) Terms Loan-from Banks (Unsecured Loan)	150.000	-	-	-
c) Sales Tax Loan	26.200	72.600	84.000	261.400

Working Capital Borrowings from Consortium Banks are secured by first charge ranking pari passu by hypothecation in respect of current assets of the Company present and future and are further secured by a second pari passu charge on the Company’s immovable properties and all movable fixed assets both present and future.

Banking Relations :	--
Auditors 1 :
Name :	J. K. Shah and Company Chartered Accountant
Auditors 2 :
Name :	P. G. Bhagwat Chartered Accountant
Cost Auditors 1 :
Name :	Dhananjay V. Joshi and Associates Cost Accountants
Cost Auditors 2 :
Name :	Parkhi Limaye and Company Cost Accountants
Advocates and Solicitors :	· J Sagar Associates · Amarchand and Mangaldas and Suresh A Shroff and Company · Federal and Rashmikant
Subsidiary Companies :	· ISMT Enterprises SA, Luxembourg · Structo Hydraulics AB, Sweden · ISMT Europe AB, Sweden · Structo (UK) Limited, United Kingdom · Structo Hydraulics India Private Limited (up to December 4, 2012) · Tridem Port and Power Company Private Limited · Nagapattinam Energy Private Limited · PT ISMT Resources, Indonesia · Indian Seamless Inc., USA (w.e.f. June 12, 2012)
Associate Companies :	· Indian Seamless Enterprises Limited · Taneja Aerospace and Aviation Limited · Structo Hydraulics India Private Limited (w.e.f. December 5, 2012) · Indian Seamless Inc., USA (up to June 11, 2012) · Lighto Technologies Private Limited

CAPITAL STRUCTURE

As on: 31.03.2014

Authorised Capital : Not Available

Issued, Subscribed & Paid-up Capital : Rs. 732.500 Millions

As on: 31.03.2013

Authorised Capital :

No. of Shares	Type	Value	Amount
175000000	Equity Shares	Rs.5/- each	Rs.875.000 Millions
	Unclassified Shares		Rs.710.000 Millions
	Total		Rs.1585.000 Millions

Issued, Subscribed & Paid-up Capital :

No. of Shares	Type	Value	Amount
146501383	Equity Shares	Rs.5/- each	Rs.732.500 Millions

The Company has only one class of issued shares having par value of Rs. 5/- each. Holder of Equity Shares is entitled to one vote per share.

Proposed Dividend per Equity Share Rs. Nil (Previous Year Rs. 0.75).

The reconciliation of number of shares outstanding and the amount of share capital is set-out below.

Particulars	As at March 31, 2013
	Equity Shares Number	Rs. in Millions
Shares outstanding at the beginning of the year Shares issued during the year Shares bought back during the year Shares outstanding at the end of the year	146501383 - - 146501383	732.500 - - 732.500

The details of shareholders holding more than 5% shares.

Name of Shareholders	As at March 31, 2013
	No. of Shares held	% of Holding
Indian Seamless Enterprises Limited Vishkul Leather Garments Private Limited HDFC Trustee Company Limited - HDFC- Equity Fund	55533788 14102179 7938894	37.90% 9.63% 5.42%

FINANCIAL DATA

[all figures are in Rupees Millions]

ABRIDGED BALANCE SHEET

SOURCES OF FUNDS	31.03.2014	31.03.2013	31.03.2012
EQUITY AND LIABILITIES
(1)Shareholders' Funds
(a) Share Capital	732.500	732.500	732.500
(b) Reserves & Surplus	2312.400	4165.700	5090.800
(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)	3044.900	4898.200	5823.300
(3) Non-Current Liabilities
(a) long-term borrowings	7386.400	7318.700	8697.300
(b) Deferred tax liabilities (Net)	0.000	343.600	752.300
(c) Other long term liabilities	0.000	0.000	0.000
(d) long-term provisions	63.300	60.200	53.000
Total Non-current Liabilities (3)	7449.700	7722.500	9502.600
(4) Current Liabilities
(a) Short term borrowings	4641.300	3218.400	1150.800
(b) Trade payables	5904.200	6399.600	5917.500
(c) Other current liabilities	6390.400	5884.000	5881.300
(d) Short-term provisions	14.700	17.900	166.600
Total Current Liabilities (4)	16950.600	15519.900	13116.200
TOTAL	27445.200	28140.600	28442.100
ASSETS
(1) Non-current assets
(a) Fixed Assets
(i) Tangible assets	13398.100	13560.200	11331.700
(ii) Intangible Assets	0.000	1.700	4.500
(iii) Capital work-in-progress	0.000	315.200	2929.700
(iv) Intangible assets under development	0.000	0.000	0.000
(b) Non-current Investments	527.500	527.500	484.700
(c) Deferred tax assets (net)	0.000	0.000	0.000
(d) Long-term Loan and Advances	107.100	120.700	145.500
(e) Other Non-current assets	925.700	928.700	981.500
Total Non-Current Assets	14958.400	15454.000	15877.600
(2) Current assets
(a) Current investments	0.000	0.000	15.000
(b) Inventories	4721.300	5078.500	4916.300
(c) Trade receivables	3716.900	4000.600	4117.500
(d) Cash and cash equivalents	1289.900	743.700	899.800
(e) Short-term loans and advances	1302.500	1576.900	1403.300
(f) Other current assets	1456.200	1286.900	1212.600
Total Current Assets	12486.800	12686.600	12564.500
TOTAL	27445.200	28140.600	28442.100

PROFIT & LOSS ACCOUNT

	PARTICULARS		31.03.2014	31.03.2013	31.03.2012
	SALES
		Income	15611.100	15917.900	19444.300
		Other Income	156.100	206.600	244.400
		TOTAL (A)	15767.200	16124.500	19688.700
Less	EXPENSES
		Cost of Materials Consumed	7614.600	7734.400	10000.700
		Purchases of Traded Goods	17.800	82.100	0.000
		Changes in Inventories of Finished Goods & Work-in-Progress	(161.300)	(271.800)	(392.600)
		Employee Benefits	1237.500	1157.900	1134.700
		Other Expenses	6029.500	5706.700	6291.200
		Foreign Exchange (Gain)/Loss	219.400	638.500	315.200
		TOTAL (B)	14957.500	15047.800	17349.200
Less	PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C)		809.700	1076.700	2339.500
Less	FINANCIAL EXPENSES (D)		1835.300	1526.600	1207.900
	PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)		(1025.600)	(449.900)	1131.600
Less/ Add	DEPRECIATION/ AMORTISATION (F)		1020.900	956.400	845.000
	PROFIT/ (LOSS) BEFORE TAX (E-F) (G)		(2046.500)	(1406.300)	286.600
Less	TAX (H)		(343.600)	(409.200)	0.700
	PROFIT/ (LOSS) AFTER TAX (G-H) (I)		(1702.900)	(997.100)	285.900
Add	PREVIOUS YEARS’ BALANCE BROUGHT FORWARD		(749.800)	247.300	589.100
Less	APPROPRIATIONS
		Dividend	NA	0.000	109.900
		Tax on Dividend	NA	0.000	17.800
		General Reserve	NA	0.000	500.000
	BALANCE CARRIED TO THE B/S		NA	(749.800)	247.300
	EARNINGS IN FOREIGN CURRENCY
		Export Earnings	NA	3920.900	4755.700
		Freight on Export	NA	199.800	254.900
	TOTAL EARNINGS		NA	4120.700	5010.600
	IMPORTS
		Raw Materials	NA	4554.800	4269.200
		Stores & Spares	NA	502.700	477.600
		Capital Goods	NA	0.000	253.200
	TOTAL IMPORTS		NA	5057.500	5000.000
	Earnings/ (Loss) Per Share (Rs.)		(11.62)	(6.81)	1.95

Note:

The Company had adopted the Hedge Accounting policy and principles set out in Accounting Standard (AS} 30 Financial Instruments: Recognition and Measurement. During the quarter ended March 31, 2014, the Company has carried Exchange Gain of Rs 183.900 Millions to Hedge Reserve Account and charged Exchange Loss of Rs 315.300 Millions to Statement of Profit and Loss from Hedge Reserve Account. Balance in Hedge Reserve Accounts as on March 31, 2014 is Rs. 207.300 Millions.

The Company has exercised the option as per Para 46 A inserted in the Accounting Standard ( AS-II) for treatment of exchange difference on long term monetary liabilities, other than covered under the Hedge accounting . Accordingly during the quarter ended March 31, 2014, Exchange Gain capitalized is Rs. 105.700 Millions and Exchange Gain recognized in Foreign Currency Monetary Item Translation Difference Account (FCMITDA) is Rs. 11.500 Millions and Exchange Loss of Rs. 2.800 Millions transferred to Statement of Profit and Loss from FCMITDA. Balance in FCMITDA as on March 31, 2014 is Rs. 97.800 Millions.

Based on the advice on treatment of Amalgamation Reserve created in terms of the Scheme of Arrangement, sanctioned by the Hon'ble High Court, Bombay, the Company has adjusted depreciation of Rs.17.100 Millions and Rs.67.200 Millions during current quarter and year ended March 31, 2014 respectively against the Amalgamation Reserve.

The Company has invested Rs.484.300 Millions in its subsidiary ISMT Enterprises, Luxembourg, which in turn holds 100% investment in Structo Hydraulics AB, Sweden (SHAB}. The company has given a corporate guarantee of Rs 180.300 Millions (USD 3 Million) for loan availed by SHAB. The net recoverable on account of supplies by the company to SHAB is Rs. 538.500 Millions. SHAB has incurred cash losses in current year and the net worth of SHAB is eroded. The management is of the opinion that the investment made in ISMT Enterprises group is strategic and as a forward integration in the value chain of core business of the company and the diminution in value of investment is temporary in nature, as such no provision for the same is considered necessary.

Employee Benefits Expense include remuneration paid to Executive Directors for the year amounting to Rs. 14.000 Millions and cumulative Rs. 31.200 Millions, which is in excess of limit specified under Schedule XIII to The Companies Act, 1956, is subject to approval of Central Government.

Upon petition filed by the Company regarding non implementation of Energy Banking Agreement (EBA) dated May 07, 2010, Maharashtra Electricity Regulatory Commission (MERC) bad passed an interim order dated May 13, 2013 inter alia restoring the banking. This order was challenged by Maharashtra State Electricity Distribution Company Limited (MSEDCL) on grounds of jurisdiction before the Appellate Tribunal for Electricity after being turned down by High Court at Bombay, which the Tribunal bad remanded back to MERC after setting aside the above order. MERC has now passed an order dated December 03, 2013, confirming that they have jurisdiction to stipulate banking. Based on Legal advice, the Company, pending final disposal of the petition, bas continued to accrue Banking Credit as per EBA of Rs.49.700 Millions and Rs.200.300 Millions during current quarter and for the year ended March 31, 2014 respectively (Cumulative up to March 31, 2014 Rs. 499.700 Millions) representing excess energy charges paid to MSEDCL on account of non availability of banking facility.

Exceptional item - Others include:

Legal and other related expenses incurred for International Arbitration for the current quarter Rs. 12.800
Millions and for the year Rs. 32.700 Millions.

Write off of Insurance claim for the current quarter Nil and for the year Rs. 24.500 Millions.

During the quarter ending March 31, 2014 the company has received payment of Rs. 1340.500 Millions in
relation to an Arbitration case initiated by the company against one of its equipment suppliers. The company has adjusted Rs. 340.100 Millions, being relevant excess costs incurred during the year and Rs. 341.400 Millions on account of Legal and other expenses incurred against the settlement amount. The net balance amount of Rs. 659.000 Millions is disclosed as a credit under "Exceptional Items". Out of relevant excess costs of Rs. 340.100 Millions, amount of Rs.192.700 Millions was disclosed under respective expenses during the first three quarters of the year. (first quarter Rs.47.700 Millions, second quarter Rs.62.400 Millions and third quarter Rs.82.600 Millions).

The figures of the last quarter of year ended March 31, 2014 are the balancing figures between audited figures in respect of the full financial year and the published year to date figures up to the third quarter of the current financial year.

The consolidated financial statements have been prepared in accordance with Accounting Standard (AS} 21.

The comparative figures are regrouped and reclassified to meet the current quarter's classification. 

The above results were reviewed by the Audit committee and have been taken on record by the Board of Directors at their meeting held on May 28, 2014.

KEY RATIOS

PARTICULARS		31.03.2014	31.03.2013	31.03.2012
PAT / Total Income	(%)	(10.80)	(6.18)	1.45
Net Profit Margin (PBT/Sales)	(%)	(13.11)	(8.83)	1.47
Return on Total Assets (PBT/Total Assets}	(%)	(7.60)	(5.15)	1.15
Return on Investment (ROI) (PBT/Networth)		(0.67)	(0.29)	0.05
Debt Equity Ratio (Total Debt/Networth)		3.95	2.15	1.69
Current Ratio (Current Asset/Current Liability)		0.74	0.82	0.96

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

DEBT EQUITY RATIO

Particular	31.03.2012	31.03.2013	31.03.2014
	(Rs. In Millions)	(Rs. In Millions)	(Rs. In Millions)
Share Capital	732.500	732.500	732.500
Reserves & Surplus	5090.800	4165.700	2312.400
Net worth	5823.300	4898.200	3044.900
long-term borrowings	8697.300	7318.700	7386.400
Short term borrowings	1150.800	3218.400	4641.300
Total borrowings	9848.100	10537.100	12027.700
Debt/Equity ratio	1.691	2.151	3.950

YEAR-ON-YEAR GROWTH

Year on Year Growth	31.03.2012	31.03.2013	31.03.2014
	(Rs. In Millions)	(Rs. In Millions)	(Rs. In Millions)
Sales	19444.300	15917.900	15611.100
		(18.136)	(1.927)

NET PROFIT MARGIN

Net Profit Margin	31.03.2012	31.03.2013	31.03.2014
	(Rs. In Millions)	(Rs. In Millions)	(Rs. In Millions)
Sales	19444.300	15917.900	15611.100
Profit	285.900	(997.100)	(1702.900)
	1.47%	(6.26)%	(10.91)%

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	No
5]	Type of Business	Yes
6]	Line of Business	Yes
7]	Promoter's background	No
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	Yes
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	No
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

LITIGATION DETAILS
Bench:- Bombay
Presentation Date:- 23/10/2013
Lodging No:-	CPL/736/2013	Failing Date:-	23/10/2013		Reg. No.:	CP/164/2014	Reg. Date:	01/03/2014
Petitioner:-	HOTEL PARC ESTIQUE			Respondent:-		ISMT LIMITED
Petn.Adv:-	S ASHINIKUMAR AND CO (O)
District:-	MUMBAI
Bench:-	SINGLE			Category:-		COMPANY PETITION U/SEC 433,434,439 COMPANIES ACT
Status:-	Pre-Admission			Stage:-
Last Date:-	20/03/2014
Last Coram:-	REGISTRAR(OS)/PROTHONOTARY & SR. MASTER
Act:-	COMPANY PETITION U/SEC 433,434,439 COMPANIES ACT
Under Section:-	433 434

UNSECURED LOAN

(Rs. In Millions)

Particular	As on 31.03.2014	As on 31.03.2013
LONG TERM BORROWINGS
Term Loan from Bank	NA	150.000
Interest Free Incentive and Sales Tax Loan	NA	444.200
SHORT TERM BORROWINGS
Working Capital Borrowings From Bank Rupee Loan	NA	500.000
Total	NA	1094.200

INDEX OF CHARGES

S.No.	Charge ID	Date of Charge Creation/Modification	Charge amount secured	Charge Holder	Address	Service Request Number (SRN)
1	10457773	30/10/2013	500,000,000.00	State Bank of India	INDUSTRIAL FINANCE BRANCH, PUNE, TARA CHAMBERS, MUMBAI PUNE ROAD, PUNE, MAHARASHTRA - 411003, INDIA	B88611462
2	10448095	30/08/2013	500,000,000.00	Bank of India	SUSHILP, 1290, SHIVAJINAGAR, OPPOSITE SWAN INN, OFF. JANGLI MAHARAJ ROAD, PUNE, MAHARASHTRA - 411005, INDIA	B84601442
3	10447489	24/08/2013	500,000,000.00	Bank of Baroda	CORPORATE FINANCIAL SERVICES BRANCH, MANTRI COURT, 1ST FLOOR, 39, RAMABAI AMBEDKAR ROAD, PUNE, MAHARASHTRA - 411001, INDIA	B84253087
4	10446041	01/08/2013	500,000,000.00	BANK OF MAHARASHTRA	LOKMANGAL, 1501, SHIVAJINAGAR, PUNE, MAHARASHTRA - 411005, INDIA	B83566620
5	10440923	03/07/2013	400,000,000.00	ICICI Bank Limited	'A' WING, SHANGRILA GARDEN, 3RD FLOOR, BUNDGARDEN ROAD, PUNE, MAHARASHTRA - 411001, INDIA	B81064719
6	10433156	05/06/2013	300,000,000.00	Andhra Bank	SPECIALIZED CORPORATE FINANCE BRANCH, 16TH FLOOR, EARNEST HOUSE, NCPA MARG, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA	B78015427
7	10419654	04/04/2013	500,000,000.00	Indian Overseas Bank	PUNE CANTONMENT BRANCH, WONDERLAND, 7 M G ROAD, PUNE, MAHARASHTRA - 411001, INDIA	B73172025
8	10383532	08/10/2012	516,500,000.00	Bank of India	4TH FLOOR, 63 QUEEN VICTORIA STREET, LONDON, - EC4N4UA, UNITED KINGDOM	B60930641
9	10384144	08/10/2012	774,750,000.00	BANK OF BARODA	GLOBAL SYNDICATION CENTER, 32 CITY ROAD, LONDON,- EC1Y2BD, UNITED KINGDOM	B61175071
10	10357625	23/05/2012	450,000,000.00	Bank of India	1162/6 SHIVAJINAGAR, UNIVERSITY ROAD, PUNE, MAHARASHTRA - 411005, INDIA	B40381154
11	10346942	30/03/2012	1,100,000,000.00	Bank of Maharashtra	LOKMANGAL, 1501, SHIVAJINAGAR, PUNE, MAHARASHTRA - 411005, INDIA	B36759421
12	10306539	26/08/2011	440,000,000.00	Central Bank of India	PUNE CAMP BRANCH, 317, M G ROAD, PUNE, MAHARASHTRA - 411001, INDIA	B20656641
13	10312001	15/03/2012 *	500,000,000.00	ICICI Bank Limited acting through its Singapore Br  anch	9 RAFFLES PLACE #50-01, REPUBLIC PLAZA, SINGAPORE , - 048619, SINGAPORE	B35303098
14	10285250	04/05/2011	50,000,000.00	Bank of Maharashtra	628 / 629 SACHAPIR STREET, CAMP BRANCH, PUNE, MAHARASHTRA - 411001, INDIA	B12073854
15	10277142	16/04/2012 *	500,000,000.00	Andhra Bank	SPECIALIZED CORPORATE FINANCE BRANCH, 16TH FLOOR, EARNEST HOUSE, NCPA MARG, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA	B39138888
16	10264133	11/01/2011	850,000,000.00	Bank of Maharashtra	628/629, SACHAPIR STREET, CAMP BRANCH, PUNE, MAHARASHTRA - 411001, INDIA	B05011531
17	10260098	28/12/2010	460,000,000.00	Central Bank of India	PUNE CAMP BRANCH, 317, M.G. ROAD, PUNE, MAHARASHTRA - 411001, INDIA	B03163854
18	10220918	29/04/2010	600,000,000.00	Indian Overseas Bank	7 M G ROAD, WONDERLAND, CAMP, PUNE, MAHARASHTRA - 411001, INDIA	A86681020
19	10211203	28/12/2010 *	500,000,000.00	Bank of India	1162/6, SHIVAJI NAGAR, NEAR OBSERVATORY, UNIVERSITY ROAD, PUNE, MAHARASHTRA - 411005, INDIA	B02537827
20	10211194	22/03/2010	400,000,000.00	BANK OF MAHARASHTRA	628/629 SACHAPIR STREET, CAMP BRANCH, PUNE, MAHARASHTRA - 411001, INDIA	A82974296

* Date of charge modification

FIXED ASSETS

Tangible Assets

· Land – Freehold

· Land – Leasehold

· Buildings

· Plant and Machinery

· Furniture and Fixtures

· Office Equipment

· Vehicles

Intangible Assets

· Techinical Know-How

· Software Development

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.60.47
UK Pound	1	Rs.100.15
Euro	1	Rs.79.65

INFORMATION DETAILS

Information Gathered by :	PDT
Analysis Done by :	RAS
Report Prepared by :	DPH

SCORE & RATING EXPLANATIONS

SCORE FACTORS	RANGE	POINTS
HISTORY	1~10	4
PAID-UP CAPITAL	1~10	3
OPERATING SCALE	1~10	4
FINANCIAL CONDITION
--BUSINESS SCALE	1~10	4
--PROFITABILIRY	1~10	2
--LIQUIDITY	1~10	3
--LEVERAGE	1~10	2
--RESERVES	1~10	3
--CREDIT LINES	1~10	4
--MARGINS	-5~5	-
DEMERIT POINTS
--BANK CHARGES	YES/NO	YES
--LITIGATION	YES/NO	YES
--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	YES
--OTHER MERIT FACTORS	YES/NO	YES
DEFAULTER
--RBI	YES/NO	NO
--EPF	YES/NO	NO
TOTAL		29

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.