MIRA INFORM REPORT

 

 

Report Date :

29.05.2014

 

IDENTIFICATION DETAILS

 

Name :

BCD TRAVEL INDIA PRIVATE LIMITED

 

 

Formerly Known As :

ETI TRAVEL SOLUTIONS PRIVATE LIMITED  (w.e.f.11.03.2002)

 

FLY FIT TRAVELS AND TOURS PRIVATE LIMITED

 

 

Registered Office :

202, Pramukh Plaza, Cardinal Gracious Road, Chakala, Andheri (East), Mumbai – 400099, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

28.08.1995

 

 

Com. Reg. No.:

11-092246

 

 

Capital Investment / Paid-up Capital :

Rs. 150.008 Millions

 

 

CIN No.:

[Company Identification No.]

U63040MH1995PTC092246

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUME05116G

 

 

PAN No.:

[Permanent Account No.]

AAACF1613R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Travel Services, Group Travel Management/Meetings and Incentives, Travel Management Consulting and Corporate Travel Technologies.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (54)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 1700000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having good track record.

 

Financial position of the company is good.

 

No borrowings recorded by the company.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be regular and as per commitment.

 

The company can be considered normal for business dealings 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

 

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.

 

 

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

 

(CONTACT NO.: 91-22-40420990)

 

 

LOCATIONS

 

Registered/ Corporate Office :

202, Pramukh Plaza, Cardinal Gracious Road, Chakala, Andheri (East), Mumbai – 400099, Maharashtra, India

Tel. No.:

91-22-40420900/ 990

Fax No.:

91-22-28396762/ 28398654

E-Mail :

aletta.dias@bcdtravel.in

contact@bcdtravel.in

opsbom@bcdtravel.in

Website :

http://www.bcdtravel.co.ke

http://www.bcdtravel.com

 

 

Branch Offices :

Located at:

 

·         New Delhi 

Bangalore 

Chennai 

Pune 

Hyderabad 

Trivandrum

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Ajay Pashupatinath Bali

Designation :

Director

Date of Appointment :

06.05.2005

PAN No.:

AFHPB4869C

DIN No.:

00564429

 

 

Name :

Aletta Dias

Designation :

Director

Address :

House # 31, Ground Floor, Kalina, Santacruz (East), Mumbai - 400029, Maharashtra, India 

Date of Birth/Age :

13.09.1976

Date of Appointment :

01.12.2006

PAN No.:

AGFPD6489F

DIN No.:

01070496

 

 

Name :

Mr. Stephan Baars

Designation :

Director

Address :

Laher Kirchweg 58 Hannover 30659

Date of Birth/Age :

13.10.1966

Date of Appointment :

11.06.2007

DIN No.:

03083671

 

 

Name :

Gregory O’Neil

Designation :

Additional director

Date of Appointment :

13.10.2011

DIN No.:

03644712

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Equity Shareholders

 

No. of Shares

 

BCD Travel Asia B V

 

1189065

BCD Travel Germany GMBH

 

10

 

 

 

Total

 

 

1189075

 

 

Names of Preference Shareholder

 

No. of Shares

 

BCD Travel Asia B V

 

311000

 

 

 

Total

 

 

311000

 

 

AS ON 30.09.2013

 

Equity Share Breakup

Percentage of Holding

Category

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

100.00

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Travel Services, Group Travel Management/Meetings and Incentives, Travel Management Consulting and Corporate Travel Technologies.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         ING Vysya Bank Limited

Mittal Towers, A-Wing, Ground Floor, 210 Nariman Point, Mumbai - 400021, Maharashtra, India

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kapadia Mayur Mansingh

Chartered Accountants

Address :

209, Sumer Kendra, 2nd Floor, Pandurang Budhkar Marg, Worli, Mumbai -  400018, Maharashtra, India

Income-tax PAN of auditor or auditor's firm :

AAAFM4901E

 

 

Associates :

·         BCD Travel USA LLC

BCD Travel Singapore Pte Limited

BCD Travel Services B.V.

The Travel Group Company Limited

BCD Travel Australia

BCD Travel Belgium N.V.

BCD Travel France SAS

BCD Travel Europe Holding B.V.

BCD Travel Netherland B.V.

BCD Travel Germany GMBH

BCD Travel Denmark AS

BCD Travel Business Spain S.L.

BCD Travel Suisse AG

BCD Travel Asia Pacific Pte Limited

BCD Travel Treasury B.V.

 

 

Subsidiary Company :

BCD Travel And Tours Private Limited [U63040AP1997PTC026924]

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,675,000

Equity Shares

Rs. 100/- each

Rs. 167.500 Millions

325,000

Preference Shares

Rs. 100/- each

Rs. 32.500 Millions

 

 

 

 

 

Total

 

Rs. 200.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,189,075

Equity Shares

Rs. 100/- each

Rs. 118.908 Millions

311,000

Preference Shares

Rs. 100/- each

Rs. 31.100 Millions

 

 

 

 

 

Total

 

Rs. 150.008 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

150.008

150.008

150.008

(b) Reserves & Surplus

275.998

185.708

125.280

(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)

426.006

335.716

275.288

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.781

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

9.800

8.120

4.910

Total Non-current Liabilities (3)

9.800

8.120

5.691

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

140.000

(b) Trade payables

406.278

370.955

228.415

(c) Other current liabilities

186.223

149.486

158.067

(d) Short-term provisions

12.333

9.340

8.200

Total Current Liabilities (4)

604.834

529.781

534.682

 

 

 

 

TOTAL

1040.640

873.617

815.661

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

70.995

60.123

56.305

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

41.353

41.352

41.352

(c) Deferred tax assets (net)

0.487

0.116

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

112.835

101.591

97.657

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

595.620

589.469

568.842

(d) Cash and cash equivalents

141.504

100.310

72.317

(e) Short-term loans and advances

33.944

35.847

30.120

(f) Other current assets

156.737

46.400

46.725

Total Current Assets

927.805

772.026

718.004

 

 

 

 

TOTAL

1040.640

873.617

815.661

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

TOTAL                                    

752.050

601.374

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

617.131

508.979

NA

 

 

 

 

 

 

PROFIT BEFORE TAX  

134.919

92.395

NA

 

 

 

 

 

Less

TAX                                                                 

44.629

31.968

NA

 

 

 

 

 

 

PROFIT AFTER TAX

90.290

60.427

53.444

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

322.031

213.382

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

60.19

40.28

35.63

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

12.01

10.05

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

13.51

11.10

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.32

0.28

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.51

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.53

1.46

1.34

 

 

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

150.008

150.008

150.008

Reserves & Surplus

125.280

185.708

275.998

Net worth

275.288

335.716

426.006

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

140.000

0.000

0.000

Total borrowings

140.000

0.000

0.000

Debt/Equity ratio

0.509

0.000

0.000

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Total Income

601.374

752.050

 

 

25.055

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Total Income

601.374

752.050

Profit

60.427

90.290

 

10.05%

12.01%

 

 

 

 

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 two years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

CURRENT MATURITIES OF LONG TERM DEBT: NOT AVAILABLE

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10258907

31/05/2011 *

210,000,000.00

ING VYSYA BANK LIMITED

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

B14454177

2

10258908

14/03/2013 *

250,000,000.00

ING VYSYA BANK LIMITED

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

B71358907

 

* Date of charge modification


FIXED ASSETS:

 

·         Buildings

Office building

Furniture and fixtures

Vehicles

Motor vehicles

Office equipment

Computer equipments

Other equipments

Leasehold improvements


 

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. 59.08

UK Pound

1

Rs. 99.20

Euro

1

Rs. 80.53

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

54

 

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.