MIRA INFORM REPORT

 

 

Report Date :

13.03.2014

 

IDENTIFICATION DETAILS

 

Name :

VICTOR HOSPITALS AND MEDICAL SERVICES LIMITED (w.e.f. 26.03.2008)

 

 

Formerly Known As :

VICTOR HOSPITALS AND MEDICAL SERVICES PRIVATE LIMITED

 

 

Registered Office :

“Sylvia” Circuit House Roadal Tinho, Altinho Panaji, Panaji – 403 001, Goa, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

11.09.2000

 

 

Com. Reg. No.:

11-002896

 

 

Capital Investment / Paid-up Capital :

Rs.64.620 Millions

 

 

CIN No.:

[Company Identification No.]

U85110GA2000PLC002896

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Provide Superior Healthcare Services.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 520000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

There is a dip in profit of the company in the year 2013. However, liquidity position is decent.

 

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

 

The company can be considered normal for business dealing at usual trade terms and conditions.

 

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

 

State-run banks hired nearly 300000 personnel including more than 94000 officers in the last four years, according to the Indian Banks Association. A study by trade lobby Assocham in September 2013 indicated that banks would need 800000 people in the next six years. It estimated that state-run lenders alone would hire 50000 people in 2013/14.

 

The Competition Commission of India plans to issue final orders within a broad time-frame of one year in matters where it decides to carry out detailed investigations. The number of complaints received by the watchdog which keeps tabs on unfair trade practices in the marketplace.

 

The government has detected custom tax evasion totaling around Rs 37920 mn in 14 states until December. Maharashtra topped the list of Rs 14190 mn followed by Andhra Pradesh at Rs 8140 mn, Gujarat Rs 5240 mn, Karnataka Rs 1670 mn and Tamilnadu Rs 1610 mn.

 

Connaught Place in New Delhi slipped four notches to become the world’s eighth most expensive office locations. London’s West End is the world’s most expensive office market.

 

There are 4.072 mn number of high value spenders under the scanner of the income tax department. The income tax department has information that they have made cash deposits announcing to Rs 1 mn or more in their savings bank accounts in the current financial year. It plans to check potential evasion before the closing of the financial year on March 31.

 

Estimated pharmaceutical sales in the country for 2016 is $ 27 bn. It is 14.4 per cent higher than a year ago. The life sciences and health care industry is up against challenges such as quality management, says a recent Deloitte report.

 

The gross non-performing assets of listed banks rose 35.2 % to Rs 2.43 lakh crore during the first three months of the financial year. In absolute terms, the 40 listed banks added Rs 3386 crore to their gross NPAs in nine months with the State Bank of India leading with the State Bank of India leading with an accretion of Rs 16610 crore.

 

The inflow of smuggled gold doubled in 2013 following restrictions to curb the supply from official channels to contain the current account deficit. China surpassed India in the demand for gold for the first time in 2013 due to liberalization of gold trading norms by its local governments.

 

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 BY

 

Name :

Mr. Prabhugaonkar

Designation :

Accounts Head

Contact No.:

91-832-6728888

Date :

12.03.2014

 

 

LOCATIONS

 

Registered Office :

“Sylvia” Circuit House Roadal Tinho, Altinho Panaji, Panaji – 403 001, Goa, Maharashtra, India

Tel. No.:

91-832-6728888 / 2726272 / 2229955

Mobile No.:

91-832-2720078 / 2229966

Fax No.:

info@apollovictorhospital.com

info@alconvictorgroup.com

E-Mail :

www.apollovictorhospital.com

www.alconvictorgroup.com 

 

 

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Victor Albuquerque

Designation :

Managing Director

Address :

Sylvia’, Circuit House Road, Altinho, Panajai – 403 001, Goa, Maharashtra, India

Date of Birth/Age :

04.11.1941

Date of Appointment :

11.09.2000

DIN No.:

00003896

 

 

Name :

Mr. Sylvia Albuquerque

Designation :

Director

Address :

Sylvia’, Circuit House Road, Altinho, Panajai – 403 001, Goa, Maharashtra, India

Date of Birth/Age :

10.02.1948

Date of Appointment :

11.09.2000

DIN No.:

00003871

 

 

Name :

Mr. Varun Victor Albuquerque

Designation :

Whole-time Director

Address :

Sylvia’, Circuit House Road, Altinho, Panajai – 403 001, Goa, Maharashtra, India

Date of Birth/Age :

26.07.1985

Date of Appointment :

28.01.2008

DIN No.:

01889343

 

 

Name :

Mr. Vinay Albuquerque

Designation :

Director

Address :

I-2, Landscape By the Bay, Caranzalem Miramar Beach Road, Panaji – 403 001, Goa, Maharashtra, India

Date of Birth/Age :

04.04.1974

Date of Appointment :

01.07.2011

DIN No.:

00276010

 

 

KEY EXECUTIVES

 

Name :

Mr. Prabhugaonkar

Designation :

Accounts Head

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Equity Shareholders

 

No. of Shares

Victor Albuquerque

140000

Sylvia Albuquerque

105000

Victor Albuquerque Jointly with Alcon Real Estates Private Limited and Alcon Resort Holdings Limited

103700

Alcon Real Estates Private Limited

172200

Alcon Resort Holdings Limited

49680

Victor Albuquerque Jointly with Alcon Real Estates Private Limited

3000

Vinay Albuquerque

10

Varun Albuquerque

10

 

 

Total

573600

 

 

Names of Preference Shareholders

 

No. of Shares

Alcon Real Estates Private Limited

72600

 

 

Total

72600

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

Bodies corporate

39.00

Directors or relatives of Directors

43.00

Other top fifty shareholders

18.00

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Provide Superior Healthcare Services.

 

 

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

·         State Bank of India, Commercial Branch, Patto Plaza, Panaji – 403 001, Goa, Maharashtra, India

·         Corporation Bank, Tonca Caranzalem, Panaji – 403 001, Goa, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Rupee Term Loan from Banks

(Hypothecation of company's stock of consumable stock and spares, book debts and other current assets. First equitable charge on entire project assets, premises at margao and all other fixed assets)

18.319

25.681

 

 

 

Short Term Borrowings

 

 

Loans repayable on demand from Banks

(Hypothecation of company's stock of consumable stock and spares, book debts and other current assets. First

equitable charge on entire project assets,

premises at margao and all other fixed assets)

40.674

33.478

 

 

 

Total

58.993

59.159

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R. K. Pikale and Company

Chartered Accountants

Address :

216, Govinda Building, M. G. Road, Panaji – 403 001, Goa, Maharashtra, India

PAN No.:

AADFR8651D

 

 

Associate Company :

Alcon Resort Holdings Private Limited  [U70101GA1988PTC000841]

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

600000

Equity Shares

Rs.100/- each

Rs.60.000 Millions

300000

Preference Shares

Rs.100/- each

Rs.30.000 Millions

 

 

 

 

 

Total

 

Rs.90.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

573600

Equity Shares

Rs.100/- each

Rs.57.360 Millions

72600

Preference Shares

Rs.100/- each

Rs.7.260 Millions

 

 

 

 

 

Total

 

Rs.64.620 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

64.620

83.510

83.510

(b) Reserves & Surplus

66.132

57.938

42.840

(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)

130.752

141.448

126.350

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

18.319

25.681

29.330

(b) Deferred tax liabilities (Net)

29.723

21.872

24.379

(c) Other long term liabilities

0.201

0.133

0.075

(d) long-term provisions

1.029

0.873

0.000

Total Non-current Liabilities (3)

49.272

48.559

53.784

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

40.674

33.478

18.873

(b) Trade payables

51.998

44.531

48.596

(c) Other current liabilities

51.040

52.881

27.768

(d) Short-term provisions

1.229

2.760

4.446

Total Current Liabilities (4)

144.941

133.650

99.683

 

 

 

 

TOTAL

324.965

323.657

279.817

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

191.921

193.931

174.525

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

43.138

38.419

25.062

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

18.598

18.598

13.598

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.892

1.365

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

254.549

252.313

213.185

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

5.638

3.704

2.910

(c) Trade receivables

41.778

36.879

40.921

(d) Cash and cash equivalents

8.106

16.573

4.405

(e) Short-term loans and advances

13.225

9.842

16.086

(f) Other current assets

1.669

4.346

2.310

Total Current Assets

70.416

71.344

66.632

 

 

 

 

TOTAL

324.965

323.657

279.817

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

300.981

284.269

267.195

 

 

Other Income

18.389

16.098

15.319

 

 

TOTAL                                         (A)

319.370

300.367

282.514

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

83.284

100.323

99.750

 

 

Employee Benefits Expenses

51.734

45.463

38.026

 

 

Other Expenses

142.618

118.648

104.825

 

 

Prior Period Items

0.000

(1.328)

0.000

 

 

TOTAL                                         (B)

277.636

263.106

242.601

 

 

 

 

 

Less

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

41.734

37.261

39.913

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

9.088

8.505

7.974

 

 

 

 

 

 

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

32.646

28.756

31.939

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

10.237

8.458

7.866

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX (E-F)                   (G)     

22.409

20.298

24.073

 

 

 

 

 

Less

TAX                                                                  (H)

13.217

1.554

8.829

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX (G-H)                    (I)

9.192

18.744

15.244

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Exports

1.195

1.026

9.746

 

TOTAL EARNINGS

1.195

1.026

9.746

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Medical Equipments

7233.631

Nil

Nil

 

TOTAL IMPORTS

7233.631

Nil

Nil

 

 

 

 

 

 

Earnings Per Share (Rs.)

16.01

26.32

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

2.88

6.24

5.40

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

7.45

7.14

9.01

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.51

7.61

9.98

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.14

0.19

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.45

0.42

0.38

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.49

0.53

0.67

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

83.510

83.510

64.620

Reserves & Surplus

42.840

57.938

66.132

Net worth

126.350

141.448

130.752

 

 

 

 

long-term borrowings

29.330

25.681

18.319

Short term borrowings

18.873

33.478

40.674

Total borrowings

48.203

59.159

58.993

Debt/Equity ratio

0.382

0.418

0.451

 

 

 

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

267.195

284.269

300.981

 

 

6.390

5.879

 

 

 

 

 

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

267.195

284.269

300.981

Profit

15.244

18.744

9.192

 

5.71%

6.59%

3.05%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT:

(Rs. In Millions)

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

Current maturities of long-term debt

26.511

20.791

16.392

 

 

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

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10328878

07/03/2013 *

116,900,000.00

HDFC BANK LIMITED

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

B70457585

 

* Date of charge modification

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Office Equipments

·         Plant and Machinery

·         Furniture and Fixture

·         Vehicles

·         Computers

 


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.61.09

UK Pound

1

Rs.101.59

Euro

1

Rs.84.65

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

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

 

42

 

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.