MIRA INFORM REPORT

 

 

Report Date :

11.06.2014

 

IDENTIFICATION DETAILS

 

Name :

JAIHIND PROJECTS LIMITED

 

 

Registered Office :

3rd Floor, Venus Atlantis, Near Reliance Petrol Pump, Near Prahladnagar Garden, Anandnagar Road, Vejalpur, Ahmedabad – 380015, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

23.12.1985

 

 

Com. Reg. No.:

04-008338

 

 

Capital Investment / Paid-up Capital :

Rs.97.574 Millions

 

 

CIN No.:

[Company Identification No.]

L45201GJ1985PLC008338

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMJ00153G

 

 

PAN No.:

[Permanent Account No.]

AAACJ9366R

 

 

Legal Form :

A Public Limited Liability Company.  The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Lying of Pipes.

 

 

No. of Employees :

Information denied by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 3700000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

External borrowing of the company seems to be huge.

 

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

 

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

 

NOTES :

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

 

 

ECGC Country Risk Classification List – 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

CARE

Rating

Long Term Bank Facilities = BB+

Rating Explanation

Have moderate risk of default.

Date

13.02.2014

 

 

Rating Agency Name

CARE

Rating

Short Term Bank Facilities = A4 (Suspended)

Rating Explanation

Have minimal degree of safety and carry very high credit risk

Date

13.02.2014

 

Reason for Suspension: The rating have been suspended as the company has not furnished the information required by CARE for monitoring of the rating.  

 

 

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 DENIED

 

Management Non-Cooperative (Tel No.: 91-79-40501410)

 

 

LOCATIONS

 

Registered Office / Corporate Office :

3rd Floor, Venus Atlantis, Near Reliance Petrol Pump, Near Prahladnagar Garden, Anandnagar Road, Vejalpur, Ahmedabad – 380015, Gujarat, India

Tel. No.:

91-79-40501300

Fax No.:

91-79-40501310 / 11

E-Mail :

cs@jpl.co.in

kpatel@jpl.co.in

jplind@jpl.co.in

info@jpl.co.in

Website :

http://jpl.in

www.jpl.co.in

 

 

Delhi Office :

17/15, 2nd Floor, Old Rajendra Nagar, Near Bada Golchakar, Behind Agarwal Sweets, New Delhi – 110060, India

Tel. No.:

91-11-45071490

Fax No.:

91-11-45071490

E-Mail :

jpldelhi@jpl.co.in

 

 

Overseas Office 1 :

M13, Block No. P9, Office No.19, Building Name – Muhammed Khamis Al Rumaithi, Al Musaffah Industrial City, Abu Dhabi, United Arab Emirates

Tel. No.:

+971 2 5538599

Fax No.:

+971 2 5538588

E-Mail :

jpluae@jpl.co.in

 

 

Overseas Office 2 :

Door No.209, Al-Rosais Building, Dabbab Street, Post Box: 220722, Riyadh 11311, Kingdom of Saudi Arabia

Tel. No.:

+966 1 4015152

Fax No.:

+966 1 4042622

E-Mail :

jplksa@jpl.co.in

 

 

DIRECTORS

 

As on 31.03.2013

 

Name :

Mr. Prakash L. Hinduja

Designation :

Chairman and Managing Director

 

 

Name :

Mr. Gaurav P. Hinduja

Designation :

Whole Time Director

 

 

Name :

Mr. Pradyuman R. Tiwari

Designation :

Whole Time Director

Date of Birth :

09.05.1969

Qualification :

B. Sc , AMIE

Date of Appointed :

20.06.2011

 

 

Name :

Mr. Akhilesh B. Negi

Designation :

Director

Date of Birth :

02.08.1974

Qualification :

Mechanical Engineer, MBA

Date of Appointed :

29.09.2008

 

 

Name :

Mr. Dhamendra S. Seth

Designation :

Director

 

 

Name :

Mr. S. Nagarajan Iyer

Designation :

Additional Director (w.e.f. 14.08.2013)

 

 

Name :

Mr. Ravinder S. Gupta

Designation :

Additional Director (w.e.f. 14.08.2013)

 

 

KEY EXECUTIVES

 

Name :

Mr. Vivek Rawal

Designation :

Company Secretary

 

 

SHAREHOLDING PATTERN

 

As on 31.03.2014

 

Category of Shareholder

No. of Shares

Percentage of Holding

(A) Shareholding of Promoter and Promoter Group

 

 

http://www.bseindia.com/include/images/clear.gif(1) Indian

 

 

http://www.bseindia.com/include/images/clear.gifIndividuals / Hindu Undivided Family

2113521

21.66

http://www.bseindia.com/include/images/clear.gifBodies Corporate

4360997

44.69

http://www.bseindia.com/include/images/clear.gifSub Total

6474518

66.35

http://www.bseindia.com/include/images/clear.gif(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

6474518

66.35

(B) Public Shareholding

 

 

http://www.bseindia.com/include/images/clear.gif(1) Institutions

 

 

http://www.bseindia.com/include/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

1067645

10.94

http://www.bseindia.com/include/images/clear.gifIndividuals

 

 

http://www.bseindia.com/images/clear.gifIndividual shareholders holding nominal share capital up to Rs.0.100 million

1537069

15.75

http://www.bseindia.com/images/clear.gifIndividual shareholders holding nominal share capital in excess of Rs.0.100 million

585067

6.00

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

93144

0.95

http://www.bseindia.com/include/images/clear.gifClearing Members

30701

0.31

http://www.bseindia.com/include/images/clear.gifNon Resident Indians

62443

0.64

http://www.bseindia.com/include/images/clear.gifSub Total

3282925

33.65

Total Public shareholding (B)

3282925

33.65

Total (A)+(B)

9757443

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

0

0.00

http://www.bseindia.com/include/images/clear.gif(1) Promoter and Promoter Group

0

0.00

http://www.bseindia.com/include/images/clear.gif(2) Public

0

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

0

0.00

Total (A)+(B)+(C)

9757443

0.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Lying of Pipes.

 

 

GENERAL INFORMATION

 

Customers :

  • Wood Group
  • Valdelj
  • Rajkot Municipal Corporation
  • ONGC MRPL
  • Mahanagar Gas
  • Lanco Inspiring Growth
  • Indian Oil
  • Haldia Petrochemicals Limited
  • GSPC Gas
  • PDIL
  • Engineers India Limited
  • Gujarat State Petronet Limited
  • GAIL
  • MNGL
  • Hindustan Zinc Limited
  • Gujarat Gas    

 

 

No. of Employees :

Information denied by management

 

 

Bankers :

  • IDBI Bank
  • Canara Bank
  • State Bank of India
  • Axis Bank
  • Indian Bank
  • ICICI Bank
  • HDFC Bank
  • Bank of Baroda
  • Kotak Mahindra Bank

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Rupee term loan

1371.790

57.514

Foreign currency loans

562.760

562.760

From financial institutions

697.594

416.778

Short Term Borrowings

 

 

Rupee loans

2104.552

2727.320

Foreign currency loans

0.0000

69.122

Total

4736.696

3833.494

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

R.K. Doshi and Company

Chartered Accountants

 

 

Subsidiaries :

  • Jaihind Infratech Projects Private Limited
  • Jainhind Green Energy Limited
  • Newton Solar Private Limited
  • Jaihind Offshore Services Private Limited
  • Jaihind Engineering Private Limited 

 

 

Joint Ventures :

  • Tehran Janoob – Jaihind Consortium
  • JPL-KBR Joint Venture
  • JPL-Morpol Consortium

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000000

Equity Shares

Rs.10/- each

Rs.250.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

9757443

Equity Shares

Rs.10/- each

Rs.97.574 Millions

 

 

The company has only one class of shares referred to as equity shares having value of Rs.10 each holder of equity shares is entitled to one vote per share.

 

In the event of liquidation of the company, the holders of equity shares will be entitled to receive any of the remaining assets of the company then, after distribution of all preferential amounts. However, no such preferential amounts exist currently. The distribution will be in production to the number of equity shares held by the shareholders.        

 

Details of equity shares held by shareholders holding more than 5% shares:

 

Name of Shareholder

Number of Shares

% holding

Prakash L. Hinduja

1356249

13.90%

Dcom Systems Limited 

4635997

47.51%

Neeta P Hinduja

621109

6.36%

 

Reconciliation of the number of shares

 

Equity Shares

Number of Shares

Rs In Millions

Number of equity shares outstanding at the beginning of the year

9757443

97.574

Shares issued during the year

-

-

Shares bought back during the year

-

-

Shares outstanding at the end of the year

9757443

97.574

 

 


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

97.574

97.574

72.574

(b) Reserves & Surplus

816.734

1,282.332

965.676

(c) Money received against share warrants

0.000

0.000

142.400

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

914.308

1,379.906

1,180.650

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2,632.144

1,037.052

136.953

(b) Deferred tax liabilities (Net)

145.440

212.035

87.918

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

5.147

9.670

11.614

Total Non-current Liabilities (3)

2,782.731

1,258.757

236.485

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2,417.411

2,971.211

2,236.432

(b) Trade payables

1,557.323

1,373.467

1,358.128

(c) Other current liabilities

1,157.052

1,728.075

1,191.283

(d) Short-term provisions

0.000

74.438

117.015

Total Current Liabilities (4)

5,131.786

6,147.191

4,902.858

 

 

 

 

TOTAL

8,828.825

8,785.854

6,319.993

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2,028.220

2,154.245

1,160.583

(ii) Intangible Assets

2.132

2.400

3.675

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

5.235

5.235

0.000

(b) Non-current Investments

152.503

152.723

83.944

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

138.088

131.130

28.962

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

2,326.178

2,445.733

1,277.164

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.500

0.500

0.500

(b) Inventories

276.000

474.028

255.602

(c) Trade receivables

3,565.486

4,235.099

2,920.999

(d) Cash and cash equivalents

336.407

494.479

858.615

(e) Short-term loans and advances

1,407.384

795.359

476.566

(f) Other current assets

916.870

340.656

530.547

Total Current Assets

6,502.647

6,340.121

5,042.829

 

 

 

 

TOTAL

8,828.825

8,785.854

6,319.993

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

3,035.572

5,274.995

4,355.580

 

 

Other Income

65.635

92.163

63.608

 

 

TOTAL                                     (A)

3,101.207

5,367.158

4,419.188

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of material consumed

764.673

610.621

753.055

 

 

Changes in inventories of finished goods, work-in-progress and stock-in-trade

(352.873)

0.000

0.000

 

 

Contracting / sub-contracting charge 

1,425.323

295.587

2,065.522

 

 

Employee benefit expenses

213.719

2,863.004

236.978

 

 

Other expenses

886.481

580.842

510.366

 

 

TOTAL                                     (B)

2,937.323

4,350.054

3,565.921

 

 

 

 

 

Less

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

163.884

1,017.104

853.267

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

651.651

573.539

406.458

 

 

 

 

 

 

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

(487.767)

443.565

446.809

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

125.808

76.598

59.962

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

(613.575)

366.967

386.847

 

 

 

 

 

Less

TAX                                                                  (H)

(66.595)

131.821

128.865

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

(546.980)

235.146

257.982

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

946.826

714.595

475.076

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Proposed Dividend

0.000

0.000

7.257

 

 

Dividend on conversion of share warrant

0.000

2.500

0.000

 

 

Corporate Dividend

0.000

0.415

1.206

 

 

Transfer to General Reserve

0.000

0.000

10.000

 

BALANCE CARRIED TO THE B/S

399.846

946.826

714.595

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

0.000

23.519

15.365

 

 

Purchase of fixed assets

1.035

90.591

13.313

 

TOTAL IMPORTS

1.035

114.11

28.678

 

 

 

 

 

 

Earnings Per Share (Rs.)

(56.06)

26.26

35.55

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(17.64)

4.38

5.84

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(20.21)

6.96

8.88

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(7.08)

4.25

6.20

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.67)

0.27

0.33

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.52

2.90

2.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.27

1.03

1.03

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

72.574

97.574

97.574

Reserves & Surplus

965.676

1282.332

816.734

Money received against share warrants

142.400

0.000

0.000

Net worth

1180.650

1379.906

914.308

 

 

 

 

long-term borrowings

136.953

1037.052

2632.144

Short term borrowings

2236.432

2971.211

2417.411

Total borrowings

2373.385

4008.263

5049.555

Debt/Equity ratio

2.010

2.905

5.523

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

4,355.580

5,274.995

3,035.572

 

 

21.109

(42.454)

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

4,355.580

5,274.995

3,035.572

Profit

257.982

235.146

-546.980

 

5.92%

4.46%

-18.02%

 

 

 

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

Yes

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

No

33]

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

No

34]

External Agency Rating, if available

Yes

 

UNSECURED LOAN:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Short Term Borrowings

 

 

Foreign currency loans from bank – buyers credit

0.000

28.377

Loans from directors

18.214

1.738

Interest free loan from related parties repayable on demand   

0.000

93.338

Loan from shareholders

0.737

0.737

Deposits

0.000

2.500

Loan from others

293.908

48.079

Total

312.859

174.769

 

OPERATIONS

 

During the period the total revenue has decreased from Rs.5367.158 Millions to Rs.3101.207 Millions due to adverse market conditions and temporary global slowdown in the sector. The directors assure that in the coming years there will be huge profit as the company is hopeful in bagging various contracts which shall be profitable and beneficial to the company and its stakeholders.

 

For the year ended on 31St march, 2013 the company has achieved the earning before interest, depreciation and amortization and tax (EBIDTA) of Rs.163.885 Millions as against Rs.1017.103 Millions for the year representing an decrease by Rs.853.218 Millions.

 

FINANCIAL PERFORMANCE:

 

The company is facing financial crunch on account of local global slowdown in the economy which has resulted in to the scarcity in getting the viable projects. Part from this the funds of the company are blocked in domestic and as well as in global market without the adequate reduction in expenses as a result of which company has entered into corporate debt restructuring (CDR) with the bankers and financial institutions and has successfully implemented the CDR package.

 

In view of the same, the management is hopeful for revival in 2-3 years.

 

Some parties have field complaint us 138 of the Negotiable Instrument Act 1881 against the company. The management is taking adequate measures to defend the cases filed against the company and its directors by appointing senior advocates in this regards.        

     

 

During the financial year 2012-13, the company’s total revenue has decreased from Rs.5367.158 Millions to Rs.3101.207 Millions due to adverse market conditions and temporary global slowdown in the sector.

 

Earnings before interest, depreciation and amortization and tax (EBIDTA) of Rs.163.885 Millions.

 

 

 

 


UNAUDITED FINANCIAL RESULTS FOR THE THREE    QUARTER AND YEAR ENDED 31ST MARCH 2014

 

 (Rs. In Millions)

Particulars

Quarter Ended

( Unaudited)

Year Ended

( Unaudited)

 

31.03.2014

31.12.2013

31.03.2014

1. Income from operations

 

 

 

a) Net sales/ Income from operation (net of excise duty)

1033.252

686.578

3007.959

b) Other operating income

0.000

1.912

9.263

Total income from Operations(net)

1033.252

688.490

3017.222

2.Expenditure

 

 

 

a) Consumptions of materials

136.781

54.793

437.076

b) Sub-Contracting cost

752.084

346.017

1569.542

c) Employees benefit expenses

26.300

39.595

224.025

d) Depreciation and amortization expenses

27.658

28.006

112.441

e) Other expenditure

129.063

82.454

457.065

Total expenses

1071.886

550.865

2800.149

3. Profit from operations before other income and financial costs

(38.635)

137.625

217.073

4. Other income

7.855

5.433

27.693

5. Profit from ordinary activities before finance costs

(30.780)

143.057

244.766

6. Finance costs

105.317

162.009

517.149

7. Net profit/(loss) from ordinary activities after finance costs but before exceptional items

(136.097)

(18.951)

(272.383)

8. Exceptional item

0.000

0.000

0.000

9. Profit from ordinary activities before tax Expense:

(136.097)

(18.951)

(272.383)

10.Tax expenses

(25.344)

(5.345)

(52.530)

11.Net Profit / (Loss) from ordinary activities after tax (9-10)

(110.753)

(13.606)

(219.853)

12.Extraordinary Items (net of tax expense)

0.000

0.000

0.000

13.Net Profit / (Loss) for the period (11 -12)

(110.753)

(13.606)

(219.853)

14.Paid-up equity share capital (Nominal value Rs.10/- per share)

97.574

97.574

97.574

15. Reserve excluding Revaluation Reserves as per balance sheet of previous accounting year

-

-

-

16.i) Earnings per share (before extraordinary items) of Rs.10/- each) (not annualised):

 

 

 

(a) Basic

(11.35)

(1.39)

(22.53)

(b) Diluted

(11.35)

(1.39)

(22.53)

 

 

Particulars

Quarter Ended

( Unaudited)

Year Ended

( Unaudited)

 

31.03.2014

31.12.2013

31.03.2014

A. Particulars of shareholding

 

 

 

1. Public Shareholding

 

 

 

- Number of shares

3282925

3282925

3282925

- Percentage of shareholding

33.65

33.65

33.65

2. Promoters and Promoters group Shareholding-

 

 

 

a) Pledged /Encumbered

 

 

 

Number of shares

6474518

6474518

6474518

Percentage of shares (as a % of total shareholding of the promoter and promoter group)

100.00

100.00

100.00

Percentage of shares (as a % of total share capital of the company)

66.35

66.35

66.35

 

 

 

 

b) Non  Encumbered

 

 

 

Number of shares

-

-

-

Percentage of shares (as a % of total shareholding of the promoter and promoter group)

-

-

-

Percentage of shares (as a % of total share capital of the company)

-

-

-

 

 

 

 

B. Investor Complaints

 

Pending at the beginning of the quarter

Nil

Receiving during the quarter

Nil

Disposed of during the quarter

Nil

Remaining unreserved at the end of the quarter

Nil

 

 

STANDALONE STATEMENT OF ASSTES AND LIABILITIES AS ON 31.03.2013

Rs. In Millions

 

SOURCES OF FUNDS

 

 

 

31.03.2014

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

 

97.574

(b) Reserves & Surplus

 

 

582.449

(c) Money received against share warrants

 

 

0.000

 

 

 

 

(2) Share Application money pending allotment

 

 

0.000

Total Shareholders’ Funds (1) + (2)

 

 

680.023

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

 

3,502.869

(b) Deferred tax liabilities (Net)

 

 

92.910

(c) Other long term liabilities

 

 

0.000

(d) long-term provisions

 

 

4.537

Total Non-current Liabilities (3)

 

 

3,600.316

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

 

1,858.275

(b) Trade payables

 

 

783.416

(c) Other current liabilities

 

 

910.435

(d) Short-term provisions

 

 

0.000

Total Current Liabilities (4)

 

 

3,552.126

 

 

 

 

TOTAL

 

 

7,832.465

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

 

1,847.590

(ii) Intangible Assets

 

 

1.444

(iii) Capital work-in-progress

 

 

0.000

(iv) Intangible assets under development

 

 

5.235

(b) Non-current Investments

 

 

152.682

(c) Deferred tax assets (net)

 

 

0.000

(d)  Long-term Loan and Advances

 

 

282.015

(e) Other Non-current assets

 

 

0.000

Total Non-Current Assets

 

 

2,288.966

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

 

0.500

(b) Inventories

 

 

123.696

(c) Trade receivables

 

 

3,371.084

(d) Cash and cash equivalents

 

 

229.578

(e) Short-term loans and advances

 

 

1,078.208

(f) Other current assets

 

 

740.433

Total Current Assets

 

 

5,543.499

 

 

 

 

TOTAL

 

 

7,832.465

 

Notes:

 

  1. The above Standalone financial results were reviewed by the Audit Committee and approved by the Board Director in their meeting held on February 14, 2014.

 

  1. The statutory Auditors have carried out a limited review of the financial results for the quarter ended December 31, 2013.

 

  1. The above stated Net Sales/ Income from operation includes income from sale of solar power generated of Rs.263.02 Lacs for the quarter and Rs.76.315 Millions for the nine months period both ended on December 31, 2013. Such income for the corresponding previous quarters and Rs.29.897 Millions previous nine months period and for the year ended on December 31, 2012 was Rs.68.480 Millions.

 

  1. The Company operates mainly in the single business segment as per Accounting Standard 17.

  2. Figures have been regrouped/ reclassified wherever necessary.

 

 


INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10442783

18/07/2013

6,761,800,000.00

PNB Investment Services Limited

10, Rakesh Deep Building, Yusuf Sarai Commercial
Complex, Gulmohar Enclave, New Delhi, Delhi - 110049, India

B81975229

2

10442787

18/07/2013

6,761,800,000.00

PNB Investment Services Limited

10, Rakesh Deep Building, Yusuf Sarai Commercial
Complex, Gulmohar Enclave, New Delhi, Delhi - 110049, India

B81976292

3

10442788

18/07/2013

6,761,800,000.00

PNB Investment Services Limited

10, Rakesh Deep Building, Yusuf Sarai Commercial
Complex, Gulmohar Enclave, New Delhi, Delhi - 110049, India

B81976581

4

10412277

16/03/2013

162,252,000.00

L & T FINANCE LIMITED

L and T House,, Ballard Estate, Mumbai, Maharashtra - 400001, India

B70937727

5

10397622

18/12/2012

50,000,000.00

STATE BANK OF INDIA

Overseas Branch, 3rd Floor,, Amrit Jayanti Bhawan, Navjivan P.O., Ahmedabad, Gujarat - 380014, India

B66112418

6

10381187

31/08/2012

59,433,096.00

BAJAJ FINANCE LIMITED

Akurdi Pune-, Pune, Maharashtra - 411035, India

B59947077

7

10356000

11/05/2012

18,400,000.00

SREI Equipment Finance Private Limited

'Vishwakarma', 86c, Topsia Road, Kolkata, West Bengal - 700046, India

B39698998

8

10356002

11/05/2012

18,511,794.00

SREI Equipment Finance Private Limited

'Vishwakarma', 86c, Topsia Road, Kolkata, West Bengal - 700046, India

B39699384

9

10356004

11/05/2012

313,000,000.00

SREI Equipment Finance Private Limited

'Vishwakarma', 86c, Topsia Road, Kolkata, West Bengal - 700046, India

B39699632

10

10340025

03/02/2012

61,552,641.00

BAJAJ FINANCE LIMITED

Akurdi Pune-, Pune, Maharashtra - 41 1035, India

B34052092

11

10311002

04/05/2012 *

621,000,000.00

Axis Bank Limited

Trishul 3rd Floor Opp Samartheshwar Temple, Law Garden Ellisbridge, Ahmedabad, Gujarat - 380006, India

B42327635

12

10309756

31/08/2011

3,240,000.00

L & T FINANCE LIMITED

L and T House,, Ballard Estate,, Mumbai, Maharashtra - 400001, India

B22360325

13

10304930

27/12/2011 *

430,000,000.00

STATE BANK OF INDIA

Overseas Branch, 3rd Floor,, Amrit Jayanti Bhawan, Navjivan P.O., Ahmedabad, Gujarat - 380014, India

B30392823

14

10298679

09/06/2011

1,277,000.00

HDFC BANK LIMITED

HDFC Bank House Senapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

B17412420

15

10297480

01/06/2011

582,000.00

HDFC BANK LIMITED

HDFC Bank House Senapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

B16946220

16

10297482

01/06/2011

1,131,300.00

HDFC BANK LIMITED

HDFC Bank House Senapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

B16946600

17

10285754

19/04/2011

1,590,000.00

BAJAJ FINANCE LIMITED

Akurdi Pune-, Mumbai Pune Road, Pune, Maharashtra - 411035, India

B12487831

18

10281606

09/04/2011

3,291,000.00

BAJAJ FINANCE LIMITED

AKURDI PUNE-, PUNE, Maharashtra - 411035, INDIA

B10998748

19

10278197

15/03/2011

340,000,000.00

PUNJAB NATIONAL BANK

SHASTRI PARK BRANCH,, NEHRUNAGAR, AHMEDABAD, Guja
rat - 380015, INDIA

B09671280

20

10272374

11/03/2011

37,500,000.00

L & T FINANCE LIMITED

L and T House,, Ballard Estate,, Mumbai, Maharashtra - 400001, India

B07944648

21

10260326

15/12/2010

9,000,000.00

L & T FINANCE LIMITED

L and T House,, Ballard Estate,, Mumbai, Maharashtra - 400001, India

B03429586

22

10245343

06/06/2012 *

5,800,000,000.00

IDBI Bank Limited

IDBI Complex, Near Lal Bunglow, Opp. Municipal Staff Quarters, Off. C.G. Road, Ahmedabad, Gujarat - 380006, INDIA

B42703728

23

10241565

31/07/2010

174,259,593.00

TATA CAPITAL LIMITED

One Forbes, Dr V B Gandhi Marg, Fort, Mumbai, Maharashtra - 400001, India

A94761996

24

10240576

27/07/2010

27,990,000.00

ICICI BANK LIMITED

Landmarkrace Cource Circle, Alkapuri, Baroda, Gujarat - 390015, India

A94338621

25

10231457

09/06/2010

1,235,000.00

L & T FINANCE LIMITED

L and T House,, Ballard Estate,, Mumbai, Maharashtra - 400001, India

A90931833

26

10220014

08/05/2010

8,584,842.00

Reliance Capital Limited

"H" Block 1st Floor, Dhirubhai Ambani Knowledge City, Koparkhairne, Navi Mumbai, Maharashtra - 400710, India

A86083201

27

10219955

29/03/2010

6,127,500.00

Reliance Capital Limited

"H" Block 1st Floor, Dhirubhai Ambani Knowledge City, Koparkhairne, Navi Mumbai, Maharashtra - 400710, India

A86010584

28

10212472

18/02/2010

8,584,842.00

Reliance Capital Limited

"H" Block 1st Floor, Dhirubhai Ambani Knowledge City, Koparkhairne, Navi Mumbai, Maharashtra - 400710, India

A83121020

29

10195268

23/12/2009

20,000,000.00

TATA CAPITAL LIMITED

One Forbes, Dr V B Gandhi Marg,Fort, Mumbai, Maharashtra - 400001, India

A77023885

30

10169492

30/07/2009

9,819,936.00

Reliance Capital Limited

"H" Block 1st Floor, Dhirubhai Ambani Knowledge City, Koparkhairne, Navi Mumbai, Maharashtra - 400710, India

A66890013

31

10173496

03/07/2009

6,579,500.00

Reliance Capital Limited

"H" Block 1st Floor, Dhirubhai Ambani Knowledge City, Koparkhairne, Navi Mumbai, Maharashtra - 400710, India

A67851386

32

10164828

27/05/2009

2,190,000,000.00

Axis Bank Limited

Trishul 3rd Floor Opp Samartheshwar Temple, Law Garden Ellisbridge, Ahmedabad, Gujarat - 380006, India

A65039240

33

10161885

25/05/2009

2,190,000,000.00

Axis Bank Limited

Trishul 3rd Floor Opp Samartheshwar Temple, Law Garden Ellisbridge, Ahmedabad, Gujarat - 380006, India

A63755383

34

10117832

29/07/2008

1,940,000,000.00

Axis Bank Limited

Trishul 3rd Floor Opp Samartheshwar Temple, Law Garden Ellisbridge, Ahmedabad, Gujarat - 380006, India

A43800846

35

10120500

11/07/2008

1,940,000,000.00

Axis Bank Limited

Trishul 3rd Floor Opp Samartheshwar Temple, Law Garden Ellisbridge, Ahmedabad, Gujarat - 380006, India

A43800804

36

10113609

24/06/2008

6,098,000.00

ICICI BANK LIMITED

Landmarkrace Cource Circle, Alkapuri, Baroda, Gujarat - 390015, India

A41220633

37

10097454

28/03/2008

4,444,000.00

ICICI BANK LIMITED

Landmarkrace Cource Circle, Alkapuri, Baroda, Gujarat - 390015, India

A36040848

38

10075695

01/11/2007

6,239,000.00

ICICI BANK LIMITED

Landmarkrace Cource Circle, Alkapuri, Baroda, Gujarat - 390015, India

A26893685

39

10067018

31/07/2007

6,400,000.00

SREI Equipment Finance Private Limited

'Vishwakarma', 86c, Topsia Road, Kolkata, West Bengal - 700046, India

A21508288

40

10056868

11/06/2007

1,814,000.00

ICICI BANK LIMITED

Landmarkrace Cource Circle, Alkapuri, Baroda, Gujarat - 390015, India

A17085788

41

10020342

01/05/2006

1,728,000.00

ICICI Bank Limited.

11th Floor; Saka-I, Nehrubridge Corner; Ashram Road, Ahmedabad, Gujarat - 380009, India

A00733808

42

90107175

31/08/2005

4,950,000.00

ICICI Bank Limited.

11th Floor; Saka-I, Nehrubridge Corner; Ashram Road, Ahmedabad, Gujarat - 380009, India

-

43

90107128

08/06/2005

350,000.00

ICICI Bank Limited.

11th Floor; Saka-I, Nehrubridge Corner; Ashram Road, Ahmedabad, Gujarat - 380009, India

-

44

90107118

17/05/2005

1,260,000.00

ICICI Bank Limited.

11th Floor; Saka-I, Nehrubridge Corner; Ashram Road, Ahmedabad, Gujarat - 380009, India

-

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 

 


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.59.26

UK Pound

1

Rs.99.63

Euro

1

Rs.80.54

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

2

--RESERVES

1~10

3

--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

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

26

 

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.