|
Report Date : |
10.06.2014 |
IDENTIFICATION DETAILS
|
Name : |
LAFARGE AGGREGATES AND CONCRETE INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
1004, ‘B’ Wing, 10th Floor, Crescenzo, G-Block, Bandra-Kurla
Complex, Bandra (East), Mumbai – 400 051, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
29.10.2007 |
|
|
|
|
Com. Reg. No.: |
11-175495 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.16758.415
millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74900MH2007PTC175495 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUML06871E |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCL3845L |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in the business of manufacture and sale of Ready
Mixed Concrete and trading and manufacturing of Aggregates. |
|
|
|
|
No. of Employees
: |
Information declined by the management. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (46) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a part of France based Lafarge Group, which is globally one
of the leading companies in Cement, Aggregates, Concrete and Gypsum. It is an established company having a satisfactory track record. There appear huge accumulated losses recorded by the company. However, the capital base of the company appears to be strong, as it
receives good financial as well as managerial support from its holding
company. Trade relations are reported to be fair. Business is active. Payments
are reported as usually correct. In view of experienced management and strong parent, the subject can
be considered for business dealings at usual trade terms and conditions. Note: The company has changed its financial year from 15 months (January
2011 to March 2012) to 12 months (April 2012 to March 2013). |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – March 31, 2014
|
Country Name |
Previous Rating (31.12.2013) |
Current Rating (31.03.2014) |
|
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
US investment bank
Goldman Sachs has upgraded its outlook on Indian markets as it expects
positive impact of the election cycle.
India’s economy may grow
4.7 % in the current financial year, lower than the official estimate of 4.9 %,
Fitch Rating said. The global rating agency expects the economy to pick up in
the next two financial years.
Global ratings
agency Standard & Poor said increasing focus by India Inc on lowering debt
is likely to improve their credit profiles.
Singapore (1.1
million Indian tourists in 2012), Thailand (one million), the United Arab
Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred
holidays hotspots for Indians. The total figure is expected to increase to 1.93
million by 2017, according to the latest Eurmonitor international report.
There is a $29.34 bn
outward foreign direct investment by domestic companies between April and
January of 2013/14 which has seen some signs of recovery according to a Care
Ratings report.
There are 264 number
of new companies being set up every day on average during 2014. Most of them
are registered in Mumbai. India had 1.38 million registered companies at the
end of January, 2014.
Twitter like
messaging service Weibo Corporation has filed to raise $ 500 million via a US
initial public offering. Alibaba, which owns a stake in Weibo is expected to
raise about $ 15 billion New York this year in the highest profile Internet IPO
since Facebook’s in 2012.
Bharti Airtel has
raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at
a coupon rate of three per cent and maturing in 2020. This is the largest ever
bond offering by an Indian company in Swiss Francs. Bharat Petroleum
Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98
% coupon rate in February.
Indian Oil
Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex
at its almost complete Paradip refinery in Odhisha in three to four years. The
company board is set to consider the setting up of a 700000 tonne per annum
polypropylene plant at an estimated cost at Rs.3150 crore.
Global chief
information officers at gathering in Bangalore in April to meet Indian startups
at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in
the making.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
ICRA |
|
Rating |
Term Loans: A- |
|
Rating Explanation |
Adequate degree of safety and low credit risk. |
|
Date |
November, 2013 |
|
Rating Agency Name |
ICRA |
|
Rating |
Non Fund Based Facility: A1 |
|
Rating Explanation |
Very strong degree of safety and lowest credit risk. |
|
Date |
November, 2013 |
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter in
the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2012.
INFORMATION DECLINED
Management non-cooperative
(Tel. No.: 91-22-67692500)
LOCATIONS
|
Registered Office/ Head Office/ Factory 1 : |
1004, ‘B’ Wing, 10th Floor, Crescenzo, G-Block,
Bandra-Kurla Complex, Bandra (East), Mumbai – 400 051, Maharashtra,
India |
|
Tel. No.: |
91-22-66306511/ 67692500 |
|
Fax No.: |
91-22-66306510/ 67692517 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 2 : |
Survey No.37, Hissa No.1 and 2, Village-Bhayenderpada, Near Ovala,
Ghodbunder Road, Thane (West), Maharashtra, India |
|
|
|
|
Regional Operations Office – East: |
Block D, 4th Floor, 22, Camac Street, Kolkata – 700 016,
West Bengal, India |
|
Tel No.: |
91-33-39832100 |
|
Fax No.: |
91-33-39832133 |
|
|
|
|
Regional Sales Office: |
Located at: ·
West Bengal ·
Chhattisgarh ·
Jharkhand ·
Bihar ·
Odisha ·
North East |
DIRECTORS
AS ON 04.09.2013
|
Name : |
Mr. Vikram Arvind Wagh |
|||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
|||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
G-8, Gulab Baug, A. Soares Road, Chembur, Mumbai – 400 071,
Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
03.01.1966 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Graduate |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
20.09.2012 |
|||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00010979 |
|||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AAAPW1211F |
|||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Ms. Sonal Shrivastava |
|||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
E-602, 6th Floor, Rakhee Vasant Utsav, Thkur Village,
Kandivali (East), Mumbai – 400 101, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
07.06.1970 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
MBA |
|||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
19 Years |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
04.09.2013 |
|||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
06497446 |
|||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AXAPS5233J |
|||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Mohit Kapoor |
|||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
R 565 N, Rajinder Nagar, New
Delhi – 110 060, India |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
30.06.1971 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
04.09.2013 |
|||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
06669817 |
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Binoy Misra |
|||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Plot No.2F Block 1 Ceebross, Shyamala Gardens, 136 Arcot Road, Saligramam,
Chennai – 600 093, Tamilnadu, India |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
02.11.1967 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
04.09.2013 |
|||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
06679592 |
|||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Pawan Kumar Laddha |
|
Designation : |
Company Secretary |
|
Address : |
D-313, National Garden, Takka, Panvel – 410 206, Maharashtra, India |
|
Date of Birth/Age : |
19.09.1979 |
|
Date of Appointment : |
01.05.2013 |
|
PAN No.: |
ABJPL5916G |
|
|
|
|
Employed
throughout the financial year : |
|
|
Name : |
Mr. Ganesh Naik |
|
Designation : |
Senior Vice President |
|
|
|
|
Name : |
Jean M. Laye |
|
Designation : |
Head-Quality Control |
|
|
|
|
Name : |
Andrew East |
|
Designation : |
Manufacturing Manager - Aggregates |
|
|
|
|
Name : |
Lionel Bourbon |
|
Designation : |
Head - CDL |
|
|
|
|
Employed for a
part of the financial year : |
|
|
Name : |
Mr. Michael Glover |
|
Designation : |
Managing Director-Aggregates Division |
|
|
|
|
Name : |
Mr. Robert McCurdy |
|
Designation : |
Managing Director-RMX Division |
|
|
|
|
Name : |
Frederic Guimbal |
|
Designation : |
Managing Director-RMX Division |
|
|
|
|
Name : |
Ms. Sonal Shrivastava |
|
Designation : |
Chief Finance Officer |
|
|
|
|
Name : |
Ms. Aparna Sharma |
|
Designation : |
Country Head - HR |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 04.09.2013
|
Names of Shareholders |
|
No. of Shares |
|
Uday Khanna |
|
1 |
|
Lafarge India Private Limited, |
|
1675841499 |
|
Total |
|
1675841500 |
AS ON 04.09.2013
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Bodies
corporate |
|
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in the business of manufacture and sale of Ready
Mixed Concrete and trading and manufacturing of Aggregates. |
||||||||
|
|
|
||||||||
|
Products : |
|
PRODUCTION STATUS (AS ON 31.03.2012):
|
Particulars |
Unit |
Installed
Capacity |
Actual
Production |
|
Ready Mix Concrete * |
Cum3 |
9997020 |
4508034 |
|
Aggregates |
MT |
88800 |
55880 |
Note: Licensed capacity for the products
manufactured by the company are not mandated and hence not disclosed.
* Installed capacity has been extrapolated for
15 months period.
GENERAL INFORMATION
|
No. of Employees : |
Information declined by the management. |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Bankers : |
·
HDFC Bank Limited, HDFC Bank House, Senapati
Bapat Marg, Lower Parel (West), Mumbai – 400 013, Maharashtra, India ·
The Hongkong and Shanghai Banking Corporation
Limited, Plot No.139-140B, Western Express Highway, Sahar Road, Junction,
Vile Parle (East), Mumbai – 400 057, Maharashtra, India ·
Standard Chartered Bank, Box 725, 90 Mahatma
Gandhi Road, Fort, Mumbai – 400 001, Maharashtra, India |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Facilities : |
Notes: LONG-TERM
BORROWINGS 1.) Term Loan is
repayable from the date of first drawdown in 3 equal installments at the end
of 60th month, 72nd month and 84th month
i.e. in October 2013, October 2014 and October 2015, Fixed Rate Loan of
Rs.100.000 millions carries interest rate of 12.90%. 2.) During the
previous year, the Company had prepaid loans amounting to Rs.2400.000
millions on which the Interest rate was Floating on Weighted Average Prime
Lending rate minus the fixed spread of 1.55% payable monthly and which was
subject to annual reset annually on 22nd October. The Company had
charged off the unamortized amount of ancillary cost of arranging the
borrowing to Statement of Profit and Loss based on the prepayment made of
borrowings during the previous year. 3.) The loan is secured by first and exclusive charge on moveable
plant and machineries and infrastructure of the Company situated at Pune. SHORT-TERM BORROWINGS a) Short term
loan from banks are secured by pari-passu charge on the stock and book debts
of the Company. b) Working
Capital Demand Loan is repayable on demand and carries interest @ 9.85% to
10.10% p.a. |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
S.R. Batliboi and Company LLP Chartered Accountants |
|
Address : |
The Ruby, 16th Floor, 29, Senapati Bapat Marg, Dadar
(West), Mumbai – 400 028, Maharashtra, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AALFS0506L |
|
|
|
|
AS ON 31.03.2013 |
|
|
Holding Company: |
Financiere Lafarge, France (holds 85.68% of the equity share capital) |
|
|
|
|
Ultimate Holding Company: |
Lafarge SA, France |
|
|
|
|
Fellow Subsidiaries: |
·
Lafarge India Private Limited, India (holds
14.32% of the equity share capital) (CIN No.: U26940MH1999PTC118229) ·
Boral Gypsum India Private Limited, India (CIN
No.: U28939DL2006PTC150597) ·
Lafarge Concrete (Malaysia) Sdn Bhd, Malaysia ·
Lafarge Canada Inc., Canada ·
Lafarge International Service Singapore Pte
Limited, Singapore ·
Lafarge Mahaweli Cement (Private) Limited, Sri
Lanka ·
Lafarge Granulats Betons Services, France ·
Lafarge Asia Sdn Bhd, Malaysia ·
Lafarge Aggregates Sdn Bhd, Philippines ·
Lafarge Emirates Cement LLC, UAE ·
Lafarge North America, United States ·
Lafarge A&C Technical Service (Beijing)
Company Limited, China ·
Batong Angono Aggregates Corporation, Philippines ·
Lafarge UK Services Limited, UK ·
Lafarge A&C Egypt, Egypt ·
Lafarge Angono Batong Corporation, Philippine |
|
|
|
|
Group Company : |
·
Lafarge Building Materials Limited, UK ·
Lafarge Betons Vallee De Seine, France ·
Lafarge Granulates Betons Services, France |
CAPITAL STRUCTURE
AS ON 04.09.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
1800000000 |
Equity Shares |
Rs.10/- each |
Rs.18000.000 millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
1675841500 |
Equity Shares |
Rs.10/- each |
Rs.16758.415
millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES
OF FUNDS |
|
01.04.2012 to
31.03.2013 (12 Months) |
01.01.2011 to
31.03.2012 (15 Months) |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1) Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
16758.415 |
16758.415 |
|
(b) Reserves & Surplus |
|
(7571.476) |
(5754.649) |
|
(c) Money received
against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.000 |
|
Total Shareholders’ Funds (1) + (2) |
|
9186.939 |
11003.766 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) Long-term
borrowings |
|
66.667 |
100.000 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long
term liabilities |
|
0.000 |
0.000 |
|
(d) Long-term
provisions |
|
30.557 |
24.201 |
|
Total Non-current
Liabilities (3) |
|
97.224 |
124.201 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
|
440.000 |
200.000 |
|
(b)
Trade payables |
|
2898.845 |
2177.740 |
|
(c)
Other current liabilities |
|
414.661 |
418.996 |
|
(d) Short-term
provisions |
|
42.099 |
42.228 |
|
Total Current
Liabilities (4) |
|
3795.605 |
2838.964 |
|
|
|
|
|
|
TOTAL |
|
13079.768 |
13966.931 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible
assets |
|
2407.754 |
2198.771 |
|
(ii)
Intangible Assets |
|
6874.539 |
8242.703 |
|
(iii)
Capital work-in-progress |
|
217.639 |
392.496 |
|
(iv) Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
0.000 |
0.000 |
|
(c) Deferred tax
assets (net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
|
329.215 |
318.019 |
|
(e) Other
Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current
Assets |
|
9829.147 |
11151.989 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
222.814 |
207.089 |
|
(c)
Trade receivables |
|
2496.826 |
2167.684 |
|
(d) Cash
and cash equivalents |
|
398.432 |
303.282 |
|
(e) Short-term
loans and advances |
|
132.305 |
136.786 |
|
(f)
Other current assets |
|
0.244 |
0.101 |
|
Total
Current Assets |
|
3250.621 |
2814.942 |
|
|
|
|
|
|
TOTAL |
|
13079.768 |
13966.931 |
|
SOURCES OF FUNDS |
|
|
01.01.2010 to
31.12.2010 (12 Months) |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
11358.415 |
|
|
2] Share Application Money |
|
|
2760.000 |
|
|
3] Reserves & Surplus |
|
|
0.000 |
|
|
4] (Accumulated Losses) |
|
|
(3890.991) |
|
|
NETWORTH |
|
|
10227.424 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
2500.000 |
|
|
2] Unsecured Loans |
|
|
0.000 |
|
|
TOTAL BORROWING |
|
|
2500.000 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
12727.424 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
11835.940 |
|
|
Capital work-in-progress |
|
|
288.690 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
198.000 |
|
|
DEFERRED TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
131.323
|
|
|
Sundry Debtors |
|
|
1582.392
|
|
|
Cash & Bank Balances |
|
|
939.259
|
|
|
Other Current Assets |
|
|
1.143
|
|
|
Loans & Advances |
|
|
343.770
|
|
Total
Current Assets |
|
|
2997.887
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
2330.503
|
|
|
Other Current Liabilities |
|
|
270.366
|
|
|
Provisions |
|
|
52.057
|
|
Total
Current Liabilities |
|
|
2652.926
|
|
|
Net Current Assets |
|
|
344.961
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
59.833 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
12727.424 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
01.04.2012 to
31.03.2013 (12 Months) |
01.01.2011 to
31.03.2012 (15 Months) |
01.01.2010 to
31.12.2010 (12 Months) |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
12424.000 |
15409.000 |
10551.000 |
|
|
|
Other Income |
NA |
NA |
NA |
|
|
|
TOTAL |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
NA |
NA |
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
(100.000) |
485.000 |
591.000 |
|
|
|
|
|
|
|
|
|
|
INTEREST &
FINANCIAL EXPENSES |
37.000 |
308.000 |
572.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
(137.000) |
177.000 |
19.000 |
|
|
|
|
|
|
|
|
|
|
DEPRECIATION/
AMORTISATION |
1680.000 |
2041.000 |
1559.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
(1817.000) |
(1863.000) |
(1539.000) |
|
|
|
|
|
|
|
|
|
|
TAX |
0.000 |
0.000 |
(4.000) |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
(1817.000) |
(1863.000) |
(1536.000) |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (Rs.) |
(1.08) |
(1.36) |
(1.35) |
|
KEY RATIOS
|
PARTICULARS |
|
01.04.2012 to
31.03.2013 (12 Months) |
01.01.2011 to
31.03.2012 (15 Months) |
01.01.2010 to
31.12.2010 (12 Months) |
|
Net Profit Margin (PBT/Sales) |
(%) |
(14.62) |
(12.09)
|
(14.56)
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(14.13) |
(13.72)
|
(10.37)
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.20) |
(0.17)
|
(0.15)
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.06 |
0.03
|
0.24
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.86 |
0.99
|
1.13
|
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
|
31.03.2012 |
31.03.2013 |
|
|
|
(INR in Mlns.) |
(INR in Mlns.) |
|
Share Capital |
|
16758.415 |
16758.415 |
|
Reserves & Surplus |
|
(5754.649) |
(7571.476) |
|
Share Application money pending allotment |
|
0.000 |
0.000 |
|
Net worth |
|
11003.766 |
9186.939 |
|
|
|
|
|
|
Long-term borrowings |
|
100.000 |
66.667 |
|
Short term borrowings |
|
200.000 |
440.000 |
|
Total borrowings |
|
300.000 |
506.667 |
|
Debt/Equity ratio |
|
0.027 |
0.055 |

YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.12.2010 |
31.03.2012 |
31.03.2013 |
|
|
(INR in Mlns) |
(INR in Mlns) |
(INR in Mlns) |
|
Income |
10551.000 |
15409.000 |
12424.000 |
|
|
|
46.043 |
(19.372) |

NET PROFIT MARGIN
|
Net Profit Margin |
31.12.2010 |
31.03.2012 |
31.03.2013 |
|
|
(INR in Mlns) |
(INR in Mlns) |
(INR in Mlns) |
|
Income |
10551.000 |
15409.000 |
12424.000 |
|
Profit |
(1536.000) |
(1863.000) |
(1817.000) |
|
|
(14.56%) |
(12.09%) |
(14.62%) |

LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check List by
Info Agents |
Available in
Report (Yes / No) |
|
1] |
Year of Establishment |
Yes |
|
2] |
Locality of the firm |
Yes |
|
3] |
Constitutions of the firm |
Yes |
|
4] |
Premises details |
No |
|
5] |
Type of Business |
Yes |
|
6] |
Line of Business |
Yes |
|
7] |
Promoter's background |
Yes |
|
8] |
No. of employees |
No |
|
9] |
Name of person contacted |
No |
|
10] |
Designation of contact person |
No |
|
11] |
Turnover of firm for last three years |
Yes |
|
12] |
Profitability for last three years |
Yes |
|
13] |
Reasons for variation <> 20% |
-- |
|
14] |
Estimation for coming financial year |
No |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister concerns |
Yes |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
No |
|
19] |
Payments terms |
No |
|
20] |
Export / Import details (if applicable) |
No |
|
21] |
Market information |
-- |
|
22] |
Litigations that the firm / promoter involved in |
-- |
|
23] |
Banking Details |
Yes |
|
24] |
Banking facility details |
Yes |
|
25] |
Conduct of the banking account |
-- |
|
26] |
Buyer visit details |
-- |
|
27] |
Financials, if provided |
Yes |
|
28] |
Incorporation details, if applicable |
Yes |
|
29] |
Last accounts filed at ROC |
Yes |
|
30] |
Major Shareholders, if available |
Yes |
|
31] |
PAN of Proprietor/Partner/Director, if available |
Yes |
|
32] |
Date
of Birth of Proprietor/Partner/Director, if available |
Yes |
|
33] |
Voter ID No of Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating, if available |
Yes |
INDEX OF CHARGES:
|
S. No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10243950 |
21/09/2010 |
150,000,000.00 |
HDFC BANK
LIMITED |
HDFC BANK HOUSE,
SENAPATI BAPAT MARG, LOWER PAREL WEST, MUMBAI, MAHARASHTRA - 400013, INDIA |
A96354105 |
|
2 |
10234918 |
24/07/2010 |
350,000,000.00 |
STATE BANK OF
INDIA |
CORPORATE ACCOUNTS
GROUP BRANCH, NEVILLE HOUSE, J. N. HEREDIA MARG, BALLARD ESTATE, MUMBAI,
MAHARASHTRA - 400001, INDIA |
A92120948 |
|
3 |
10159424 |
22/05/2012 * |
100,000,000.00 |
THE HONGKONG AND
SHANGHAI BANKING CORPORATION LIMITED |
PLOT
NO.139-140B, WESTERN EXPRESS HIGHWAY, SAHAR ROAD JUNCTION, VILLE PARLE
(EAST), MUMBAI, MAHARASHTRA - 400057, INDIA |
B40315145 |
|
4 |
10151923 |
25/02/2009 |
500,000,000.00 |
STANDARD
CHARTERED BANK |
BOX 725, 90
MAHATMA GANDHI ROAD, FORT, MUMBAI, MAHARASHTRA - 400001, INDIA |
A59887133 |
* Date of charge modification
|
Unsecured Loans |
31.03.2013 (Rs.
in Millions) |
31.03.2012 (Rs.
in Millions) |
|
|
|
|
|
SHORT-TERM
BORROWINGS |
|
|
|
Working capital loans from banks |
200.000 |
0.000 |
|
Total
|
200.000 |
0.000 |
Note:
The registered office of the company has been
shifted from 8th Floor, Hallmark Business Plaza, Sant Dynashewar
Marg, Near Gurunanak hospital, Bandra (East), Mumbai – 400 051, Maharashtra,
India to the present address w.e.f.
08.09.2011.
NATURE OF OPERATIONS:
The Company was
incorporated on October 29, 2007 and is engaged in the business of manufacture
and sale of Ready Mixed Concrete and trading and manufacturing of Aggregates.
OVERVIEW AND REVIEW OF OPERATIONS
During the last 12
months company has been primarily engaged in readymix business. The company has
started new operations in major cities like Gurgaon in North Zone and in Aarey
Colony, Mumbai. In addition the company has also put in new plants in Lodha and
Samsung thereby expanding their scope in projects
During the year,
the Aggregate business saw heterogeneous growth. The NCR market continued to
grow at a rapid pace while Mumbai market has plateaued. The Badlapur market
also grew quickly though from a low base and in the low end of the segment
where they do not operate. The plants at Badlapur and at Kotputli took time to
stabilize. In addition, capacity utilization at Badlapur unit is constrained by
the small size of the market available at Badlapur and surrounding markets.
Several steps have
been taken to develop the market for Aggregates. In addition, the business has
also implemented cost control measures to reduce costs at Badlapur to improve
margins. The strategy for the Aggregates product line has been to develop the
business in India with minimum capital expenditure through multiple, yet
aligned operating models.
The uncertainties
in the global economic situation has had a severe adverse impact on India's economy
especially the infrastructure and real estate sector. There was significant
reduction in new investments and the sector also faced acute liquidity crunch.
During the 12 month period, the Company has achieved a turnover of INR
12424.000 Millions (net of excise duty) from the sale of the Ready Mix Concrete
and Aggregates. The Company recorded an EBITDA of INR (99.600) Millions
compared to INR 479.400 Millions during the previous year. The period is for a
period of 12 months, thus the figures for the period are not comparable with
the previous year period of 15 month.
FUTURE OUTLOOK:
Readymix- Lafarge
provide wide range of products to meet all concrete needs of customers
delivered with the assurance of on-time, guaranteed quantity and quality.
Lafarge has the unique combination of strategically located plants (backed by
assured linkages to good quality cement and aggregates) which are operated
through automated operation software that guarantees quality and quantity
integrity. The main focus would be on Value Added Products (VAP) to meet
specific needs backed by assured production quality. It is targeting to
increase the VAP penetration over 30%. In coming years Readymix division is
targeting to make a significant improvement in the project volumes and has
created separate vertical to have a more focused approach. Lafarge’s focus in
India over the next 2 to 3 years is to significantly expand exposure to the
infrastructure segment by building better cities with innovative value added
products which has been the forte of Lafarge worldwide as a solution provider
to construction industry. The focus on project-based plants will facilitate
infrastructure development such as High Multistoried - Residential / Commercial
and other Infra Projects- Ports, Roads, Dams, Power Plants, Bridges. Delhi
Metro project has just been initiated and is expected to pick up in next few
months. Many other projects in pipeline are in bidding, negotiation or in final
stages. Lafarge has a dedicated technology centre in Mumbai – Construction
Development Lab which has started working closely with customers to create
innovative products that are not just more efficient, aesthetically superior
but also green. Safety remains the top priority in Lafarge.
The Aggregate
product line would focus on identifying minor mineral reserves at strategic
locations in the country to set up mining activities and stone processing
activities to complement their Ready Mix footprint. In addition to setting up
its own manufacturing facilities, the business would also follow non-capital
intensive models to grow in India.
FIXED ASSETS:
Tangible Assets:
· Leasehold Land
· Buildings
· Plant and Machinery
· Furniture and Fixtures
· Vehicles
· Office Equipments
· Computers
Intangible Assets:
· Goodwill
· Trade Marks
· Computer Software
·
Non-Compete Agreement
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.59.06 |
|
|
1 |
Rs.99.35 |
|
Euro |
1 |
Rs.80.62 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Analysis Done by
: |
SUB |
|
|
|
|
Report Prepared
by : |
SMN |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--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 |
|
46 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.