MIRA INFORM REPORT

 

 

Report Date :

03.01.2014

 

IDENTIFICATION DETAILS

 

Name :

HARDCASTLE RESTAURANTS PRIVATE LIMITED         

 

 

Registered Office :

1001-1002, 10th Floor, Tower 3, Indiabulls Finance Centre, Senapati Bapat Marg, Mumbai – 400013, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

07.08.1995

 

 

Com. Reg. No.:

11-091422

 

 

Capital Investment / Paid-up Capital :

Rs. 1235.000 Millions

 

 

CIN No.:

[Company Identification No.]

U55101MH1995PTC091422

 

 

PAN No.:

[Permanent Account No.]

AAAFH1333H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

To operate and maintain either directly or indirectly Restaurants, Eating Houses, Kiosks, Fast Food Outlets, Amusement Centres, Cafeterias.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 2100000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of Westlife Development Limited. It is a well-established company having moderate track record.

 

There appears accumulated losses recorded by the company which seems to be decreasing over year. Further external borrowing of the company appears to be huge.

 

However, the company has achieved better growth in its sales turnover and profit during financial year 2013.

 

Trade relations are fair. Business is active. Payment terms are 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.

 

INDIAN ECONOMIC OVERVIEW

 

India’s current account deficit narrowed in the quarter ended September as government measures to curb imports, especially gold, kicked in.  The current account deficit, the excess of a country’s imports of goods and services over exports, narrowed to $ 5.2 billion from $ 21 billion in the year ago period, according to provisional Reserve Bank of India data. Finance Minister P. Chidambaram said the CAD for the year will be less than $ 60 billion or 3 per cent of GDP and the latest data suggests the government may achieve the target.

 

India was ranked 94th among the world’s most corrupt nations list. Denmark and New Zealand topped as the cleanest while Somalia emerged as the most corrupt.

 

India’s services sector activity witnessed a moderate improvement in November over the previous month, even while indicating the fifth successive monthly contraction, according the HSBC survey.

 

$53 million estimated losses suffered by India due to phishing attacks during the third quarter, according to a study by RSA. India ranks fourth in the list of nations hit by phishing attacks. The US remained at the top of the charts. Phishing is the process of acquiring information such as user names, passwords and credit card details by sending e-mails disguised as official mails.

 

Rs.4080 million worth of mobile-phone-based transactions by July 2013 compared to Rs.260 million in September, 2012, according to Deloitte report. The number of transactions has shot up from 94000 to 701000.

 

India aims to earn Rs.400000 million from the bandwidth auction set for January. The merger and acquisition guidelines, cleared by a group of ministers, will be out before the auction begins so that players can make informed decisions on the auctions.

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

INFORMATION DECLINED BY

 

Name :

Mr. Vipul Maheshwari

Designation :

Manager Finance and Accounts

Contact No.:

91-22-49135019

Date :

02.01.2014

 

 

LOCATIONS

 

Registered Office :

1001-1002, 10th Floor, Tower 3, Indiabulls Finance Centre, Senapati Bapat Marg, Mumbai – 400013, Maharashtra, India

Tel. No.:

91-22–49135000 / 49135045

Fax No.:

91-22–49135001

E-Mail :

shatadru@mcdonaldsindia.com

Website :

http://www.mcdonaldsindia.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Banwari Lal Jatia

Designation :

Director

Address :

Avanti 67-A, Bhulabhai Desai Road, Mumbai-400026, Maharashtra, India

Date of Birth/Age :

08.12.1943

Date of Appointment :

07.08.1995

DIN No.:

00016823

Voter ID No.:

MT 04/ 024/ 240817

 

 

Name :

Mr. Amit Jatia

Designation :

Managing Director

Address :

Avanti 67-A, Bhulabhai Desai Road, Mumbai-400026, Maharashtra, India

Date of Birth/Age :

11.02.1967

Date of Appointment :

22.12.2010

DIN No.:

00016871

PAN No.:

AAEPJ8462D

 

 

Name :

Mrs. Smita Jatia

Designation :

Whole-Time Director

Date of Birth/Age :

20.05.1970

Date of Appointment :

22.12.2010

DIN No.:

03165703

PAN No.:

ADDPJ8102C

 

 

Name :

Mr. Om Prakash Adukia

Designation :

Director

Address :

701, Avarsekar Heights, Dr. Annie Besant Road, Mumbai – 400018, Maharashtra, India

Date of Birth/Age :

21.04.1937

Date of Appointment :

31.01.2012

DIN No.:

00017001

 

 

Name :

Mr. Padmanabh Ramchandra Barpande

Designation :

Director

Address :

Saubhagya Society, Block 50, A-Wing Andheri (East), Mumbai – 400069, Maharashtra, India

Date of Birth/Age :

29.11.1947

Date of Appointment :

01.02.2013

DIN No.:

00016214

 

 

Name :

Mr. Ajay Kumar Gupta

Designation :

Director

Address :

603, Badrinath Tower, Seven Bungalows, Mumbai – 400061, Maharashtra, India

Date of Birth/Age :

31.07.1969

Date of Appointment :

31.01.2012

DIN No.:

00196210

 

 

KEY EXECUTIVES

 

Name :

Mr. Shatadru Sengupta

Designation :

Secretary

Address :

EMP-34, Flat 101 Neptune CHSL Thakur Village, Kandivali (East) Mumbai-400101, Maharashtra, India

Date of Birth/Age :

25.09.1969

Date of Appointment :

16.01.1997

PAN No.:

AAUPS1205K

 

 

Name :

Mr. Vipul Maheshwari

Designation :

Manager Finance and Accounts

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders (Equity Shares)

 

No. of Shares

Westlife Development Limited, India

 

309999

Amit Jatia JT. Westlife Development Limited, India

 

1

Total

 

310000

 

 

Names of Shareholders (Preferences Shares)

 

No. of Shares

Westlife Development Limited, India

 

1345000

Total

 

1345000

 

As on 30.09.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

To operate and maintain either directly or indirectly Restaurants, Eating Houses, Kiosks, Fast Food Outlets, Amusement Centres, Cafeterias.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

CITI Bank N. A., First International Financial Centre, 9th Floor, Plot No. C-54, C-55, G-Block, BKC, Bandra Eas,, MUMBAI - 400051, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Short-term borrowings

 

 

Working capital loans from banks

106.530

0.000

Total

106.530

0.000

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

S R Batliboi and Company

Chartered Accountants

Address :

14th 15th and 16th Floor, The Ruby, 29, Senapati Bapat Marg, Dadar (West), Mumbai – 400028, Maharashtra, India.

PAN No.:

AURPK5312N

 

 

Ultimate Holding Company :

·         Westlife Development Limited

·         Westpoint Leisureparks Private Limited

 

 

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

·         West Pioneer Properties (India) Private Limited

·         Vishwas Investment and Trading Company Private Limited

·         Hardcastle And Waud Manufacturing Company Limited

·         Hardcastle Petrofer Private Limited

 

 

 

Holding Company :

Triple A Foods Private Limited

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

315000

Equity Shares

Rs.1000/- each

Rs.315.000 Millions

1355000

Preference Shares

Rs.1000/- each

Rs.1355.000 Millions

 

Total

 

Rs.1670.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

310000

Equity Shares

Rs.1000/- each

Rs.310.000 Millions

1345000

Preference Shares

Rs.1000/- each

Rs.1345.000 Millions

 

Total

 

Rs.1655.000 Millions

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

315000

Equity Shares

Rs.1000/- each

Rs.315.000 Millions

925000

Preference Shares

Rs.1000/- each

Rs.925.000 Millions

 

Total

 

Rs.1240.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

310000

Equity Shares

Rs.1000/- each

Rs.310.000 Millions

925000

Preference Shares

Rs.1000/- each

Rs.925.000 Millions

 

Total

 

Rs.1235.000 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

1235.000

1235.000

1235.000

(b) Reserves & Surplus

(697.310)

(1004.920)

(1430.005)

(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)

537.690

230.080

(195.005)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2795.500

2375.000

2375.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

3.170

2.720

1.311

(d) long-term provisions

4.210

8.390

13.909

Total Non-current Liabilities (3)

2802.880

2386.110

2390.220

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

156.530

0.000

0.000

(b) Trade payables

569.440

363.800

100.624

(c) Other current liabilities

529.190

333.880

146.585

(d) Short-term provisions

36.700

26.110

317.802

Total Current Liabilities (4)

1291.860

723.790

565.011

 

 

 

 

TOTAL

4632.430

3339.980

2760.226

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2733.440

1849.150

1460.616

(ii) Intangible Assets

289.180

226.520

180.312

(iii) Capital work-in-progress

394.980

196.050

146.240

(iv) Intangible assets under development

0.000

0.000

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

587.540

387.020

316.027

(e) Other Non-current assets

0.080

0.710

0.000

Total Non-Current Assets

4005.220

2659.450

2103.195

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

5.000

35.000

17.752

(b) Inventories

177.330

150.310

117.297

(c) Trade receivables

82.770

43.150

27.993

(d) Cash and cash equivalents

125.160

302.760

391.801

(e) Short-term loans and advances

98.780

70.460

57.940

(f) Other current assets

138.170

78.850

44.248

Total Current Assets

627.210

680.530

657.031

 

 

 

 

TOTAL

4632.430

3339.980

2760.226

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income                        

6810.340

5444.600

3793.345

 

 

Other Income

48.070

40.220

26.743

 

 

TOTAL                        

6858.410

5484.820

3820.088

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

6231.350

4812.440

3436.181

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                        

6231.350

4812.440

3436.181

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

627.060

672.380

383.907

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION        

313.360

246.580

196.117

 

 

 

 

 

 

PROFIT BEFORE TAX

307.610

425.080

187.790

 

 

 

 

 

 

TAX                 

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX

307.610

425.080

187.790

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(1004.920)

(1430.000)

(1617.795)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(697.310)

(1004.920)

(1430.005)

 

 

 

 

 

 

Earnings Per Share (Rs.)

185.87

256.85

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

4.49

7.75

4.92

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.52

7.81

4.95

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.26

13.52

7.18

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.57

1.85

(0.96)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.49

10.32

(12.18)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.49

0.94

1.16

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT: NOT AVAILABLE

 

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

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

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

Yes

34]

External Agency Rating, if available

No

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2013

As on

31.03.2012

Long-term borrowings

 

 

Intercorporate deposits

2795.500

2375.000

Short-term borrowings

 

 

Intercorporate deposits

50.000

0.000

Total

2845.500

2375.000

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10434254

26/05/2013

250,000,000.00

CITIBANK N. A.

FIRST INTERNATIONAL FINANCIAL CENTRE, 9TH FLOOR, PLOT NO. C-54, C-55, G-BLOCK, BKC, BANDRA EAST, 
MUMBAI, MAHARASHTRA - 400051, INDIA

B78475068

2

10388682

03/10/2012

250,000,000.00

CITIBANK N.A

TRENT HOUSE, 2ND FLOOR, G BLOCK, PLOT NO.C60, BANDRA KURLA COMPLEX, BANDRA (EAST), MUMBAI, MAHARASHTRA 
- 400051, INDIA

B62846159

3

10375677

07/05/2013 *

200,000,000.00

ING VYSYA BANK LIMITED

MITTAL TOWERS,A-WING, GROUND FLOOR, 210 NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

B75707018

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Computer equipments

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

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

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                  None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.90

UK Pound

1

Rs.102.74

Euro

1

Rs.85.16

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

NTH

 


 

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

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

2

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

32

 

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.