MIRA INFORM REPORT

 

 

Report Date :

20.10.2014

 

IDENTIFICATION DETAILS

 

Name :

LEITWIND SHRIRAM MANUFACTURING LIMITED (w.e.f. 13.06.2012)

 

 

Formerly Known As :

LEITNER SHRIRAM MANUFACTURING LIMITED

 

 

Registered Office :

Sigappi Achi Building, 4th Floor, Door No. 18/3, Rukmini Lakshmipathi Road, (Marshalls Road), Egmore, Chennai – 600008, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

30.06.2013

 

 

Date of Incorporation :

10.01.2007

 

 

Com. Reg. No.:

18-061993

 

 

Capital Investment / Paid-up Capital :

Rs.1630.727 Millions

 

 

CIN No.:

[Company Identification No.]

U31101TN2007PLC061993

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHEL04040B

 

 

PAN No.:

[Permanent Account No.]

AABCL2825N

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Wind Energy (Wind Mills).

 

 

No. of Employees :

400 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (12)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD (1236000)

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has incurred huge accumulated losses which has eroded networth of the company. Liquidity position of the company is under pressure.

 

Business is active. Payment terms are slow.

 

The company can be considered for business dealings on safe and secured trade terms and conditions.

 

Note :

The management has changed its financial year filling from March to June. Available financial record of 2013 is of 15 Months.

 

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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

N E W S

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

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 31-03-2014.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Gopinath

Designation :

Finance Department

Contact No.:

91-44-49015678

Date :

17.10.2014

 

 

LOCATIONS

 

Registered Office :

Sigappi Achi Building, 4th Floor, Door No. 18/3, Rukmini Lakshmipathi Road, (Marshalls Road), Egmore, Chennai – 600008, Tamil Nadu, India

Tel. No.:

91-44-49015678

Fax No.:

91-44-49015655

E-Mail :

info@isml.in

secretarial@shriramepc.com

secretarial@isml.in

Websites :

http://www.leitwind.in 

 

 

Corporate Office/Factory :

D – 17, Sipcot Industrial Complex, Gummidipoondi – 601201, Thiruvallur District, Tamilnadu, India

Tel. No.:

91-44-27926000

Fax No.:

91-44-27924944

 


 

DIRECTORS

 

AS ON: 04.03.2014

 

Name :

Mr. Panchapakesan Ashok

Designation :

Managing Director

Address :

A/10, Thiruvenkada Nagar, Ambattur, Chennai – 600063, India.

Date Of Birth :

10.01.1954

Date of Appointment :

04.10.2012

Date of Cessation :

24.09.2013

DIN No.:

00003867

 

 

Name :

Mr. Thyagararjan Shivaraman

Designation :

Director

Address :

No.12, Besant Road, Off Lloyds Road, Royapettah, Chennai – 600014, India.

Date Of Birth :

18.11.1965

Date of Appointment :

24.02.2007

DIN No.:

01312018

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U74140TN2003PTC050814

ASIA-PACIFIC RISK MANAGEMENT SERVICES PRIVATE LIMITED

Director

09/05/2003

09/05/2003

03/10/2006

Active

NO

2

U31101TN2007PLC061993

LEITWIND SHRIRAM MANUFACTURING LIMITED

Director

24/02/2007

24/02/2007

-

Active

NO

3

U31101TN2007PLC061935

SHRIRAM LEITWIND LIMITED

Director

21/03/2007

21/03/2007

27/06/2008

Amalgamated

NO

4

U29222MH1971PTC015045

HAMON SHRIRAM COTTRELL PRIVATE LIMITED

Director

23/03/2007

23/03/2007

-

Active

NO

5

L74210TN2000PLC045167

SHRIRAM EPC LIMITED

Managing director

20/09/2012

10/09/2007

-

Active

NO

6

U93090TN1984NPL010786

INDIA-ASEAN-SRI LANKA CHAMBER OF COMMERCE & INDUSTRY

Director

26/09/2008

26/09/2008

29/09/2009

Active

NO

7

L40108TN2006PLC061665

ORIENT GREEN POWER COMPANY LIMITED

Whole-time director

27/03/2010

28/01/2010

-

Active

NO

8

U93000TN2010PTC074778

THETA MANAGEMENT CONSULTANCY PRIVATE LIMITED

Director

23/11/2010

03/03/2010

-

Active

NO

9

U15541TN2004PTC054260

HALDIA COKE AND CHEMICALS Private Limited

Director

30/09/2011

12/07/2010

-

Active

NO

10

U40104TN2012PLC083988

SPARK ENVIRONMENTAL TECHNOLOGY LIMITED

Director

13/01/2012

13/01/2012

06/02/2012

Active

NO

11

U23101TN2014PLC096120

Universal Coke & Power Limited

Director

11/06/2014

11/06/2014

-

Active

NO

12

AAA-4954

ASTS MANAGEMENT CONSULTANCY LLP

Designated Partner

25/05/2011

25/05/2011

-

Active

NO

 

 

Name :

Mr. Anton Seeber

Designation :

Director

Address :

Vicolo Dei Conciliatori 2, Vipiteno – 39049, Italy.

Date Of Birth :

02.02.1973

Date of Appointment :

24.02.2007

DIN No.:

01437454

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U31101TN2007PLC061993

LEITWIND SHRIRAM MANUFACTURING LIMITED

Director

24/02/2007

24/02/2007

-

Active

NO

2

U31101TN2007PLC061935

SHRIRAM LEITWIND LIMITED

Director

29/03/2007

29/03/2007

-

Amalgamated

NO

3

U29299TN2008PTC069590

Leitwind Electronics Private Limited

Director

08/03/2010

02/02/2009

-

Active

NO

 

 

Name :

Mr. Michael Seeber

Designation :

Director

Address :

Vicolo Dei Conciliatori 2, Vipiteno – 39049, Italy

Date Of Birth :

19.05.1948

Date of Appointment :

24.02.2007

DIN No.:

01452477

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U31101TN2007PLC061993

LEITWIND SHRIRAM MANUFACTURING LIMITED

Director

24/02/2007

24/02/2007

-

Active

NO

2

U31101TN2007PLC061935

SHRIRAM LEITWIND LIMITED

Director

29/03/2007

29/03/2007

-

Amalgamated

NO

 

Name :

Panchapakesan Krishna Kumar

Designation :

Managing director

Address :

B1, Heritage Apartment, 16 Haddows Road, First Street Chennai – 600014, Tamilnadu, India

Date of Birth/Age :

16.06.1955

Date of Appointment :

24.09.2013

DIN No. :

01717373

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

L40108TN2006PLC061665

ORIENT GREEN POWER COMPANY LIMITED

Director

23/09/2013

28/09/2007

-

Active

NO

2

U90002TN2001PTC076734

AMRIT ENVIRONMENTAL TECHNOLOGIES PRIVATE LIMITED

Director

03/04/2008

03/04/2008

26/09/2013

Active

NO

3

U40100DL2007PTC171013

AMRIT ENVIRONMENTAL TECHNOLOGIES INDIA PRIVATE LIMITED

Director

03/04/2008

03/04/2008

03/04/2008

Active

NO

4

U40102TN2008PLC067817

ORIENT BIOPOWER LIMITED

Director

21/05/2008

21/05/2008

26/09/2013

Active

NO

5

U13100OR2005PLC008162

PALLAVI POWER AND MINES LIMITED

Director

30/09/2008

26/05/2008

-

Active

NO

6

U31200TN2000PTC076915

S.M. ENVIRONMENTAL TECHNOLOGIES PRIVATE LIMITED

Director

04/07/2008

04/07/2008

27/09/2013

Active

NO

7

U74999TN2008PTC069405

PREMIER COOLING TOWER PRIVATE LIMITED

Director

24/09/2008

24/09/2008

30/10/2008

Strike off

NO

8

U40101TN2008PTC093051

ORIENT GREEN POWER COMPANY (RAJASTHAN) PRIVATE LIMITED

Director

12/11/2008

12/11/2008

27/09/2013

Active

NO

9

U40102TN2001PTC072123

P S R GREEN POWER PROJECTS PRIVATE LIMITED

Additional director

28/09/2012

28/04/2009

24/09/2013

Active

NO

10

U40102TN2009PLC072518

Orient ECO Energy Limited

Director

07/08/2009

07/08/2009

25/09/2013

Under liquidation

NO

11

U40107TN2007PTC062310

SHRIRAM POWERGEN Private Limited

Director

20/09/2010

08/08/2009

24/09/2013

Active

NO

12

U15421TN2004PTC094307

SANJOG SUGARS AND ECO-POWER PRIVATE LIMITED

Director

22/08/2009

22/08/2009

27/09/2013

Active

NO

13

U40107TN2007PTC063261

SHRIRAM NON CONVENTIONAL ENERGY Private Limited

Director

03/08/2013

03/11/2009

25/09/2013

Active

NO

14

U40102TN2009PTC073976

GAMMA GREEN POWER Private Limited

Director

17/12/2009

17/12/2009

24/09/2013

Active

NO

15

U40102TN2010PLC074580

GAYATRI GREEN POWER LIMITED

Director

11/02/2010

11/02/2010

26/09/2013

Active

NO

16

U93000TN2010PTC074778

THETA MANAGEMENT CONSULTANCY PRIVATE LIMITED

Director

04/03/2010

04/03/2010

-

Active

NO

17

U40108TN2010PLC077073

BETA SOLAR POWER LIMITED

Director

20/08/2010

20/08/2010

-

Strike off

NO

18

U40108TN2010PTC076200

THETA WIND ENERGY PRIVATE LIMITED

Additional director

15/04/2011

15/04/2011

-

Active

NO

19

U29309TN1989PTC017819

GLOBAL POWERTECH EQUIPMENTS Private Limited

Director

27/09/2011

20/07/2011

25/09/2013

Active

NO

20

U40104TN2012PLC083988

SPARK ENVIRONMENTAL TECHNOLOGY LIMITED

Director

13/01/2012

13/01/2012

06/02/2012

Active

NO

21

U31101TN2007PLC061993

LEITWIND SHRIRAM MANUFACTURING LIMITED

Managing director

24/09/2013

24/09/2013

-

Active

NO


 

 

KEY EXECUTIVE

 

Name :

Mr. Gopinath

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON: 04.03.2014

 

Names of Shareholders

No. of Shares

K Murlidharan (Nominee of Shriram EPC Limited ), India

20000

Avudaiappan (Nominee of Shriram EPC Limited) , India

10000

M. Amjad Shariff (Nominee of Shriram EPC Limited) , India

20000

P Ashok (Nominee of Shriram EPC Limited) , India

35000

T. Shivaraman (Nominee of Shriram EPC Limited) , India

25000

P Ashok

2625471

Shriram EPC Limited, India

3966474

Windfin BV

79749389

Shriram Industrial Holding Limited, India

76621403

                                                                Total

163072737

 

AS ON: 04.03.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

50.52

Bodies corporate

49.48

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Wind Energy (Wind Mills).

 

 

Products :

Item Code No

Production Description

0407002865

Wind Electric Generator

8412

Other Engines and Motors

 

Exports :

 

Products :

Finished goods

Countries :

  • Italy
  • UK

 

 

Imports :

 

Products :

Raw Material

Countries :

  • China
  • Korea

 

 

Terms :

 

Selling :

Cash, L/C and Credit

 

 

Purchasing :

Cash, L/C and Credit

 

PRODUCTION STATUS AS ON (31.03.2011)

 

Particulars

Unit

In No’s

Wind Electric Generators – MW Class

120

Wind Electric Generators – KW Class

150

 

 

GENERAL INFORMATION

 

No. of Employees :

400 (Approximately)

 

 

Bankers :

  • Punjab National Bank, Large Corporate Branch, Rayala Towers, #781-785, Annasalai, Chennai - 600002, Tamilnadu, India
  • Axis Bank, Chennai Main Branch, No.82, Dr. Radhakrishnan Salai, Chennai – 600004, Tamilnadu, India.
  • Bank of Maharashtra, 116, Brodway, Chennai – 600108, Tamilnadu, India

 

 

Facilities :

Secured Loan

30.06.2013

[Rs. in Millions]

31.03.2012

[Rs. in Millions]

Long Term Borrowing

 

 

Rupee term loans from banks

[Term Loans are secured by Pari passu first charge on current assets, movable and immovable fixed assets (both present and future) of the company and Second charge on the current assets of the Company.]

197.417

379.564

Rupee term loans from others

[L&T Finance Ltd - Secured by first charge on the assets funded; External Commercial

Borrowing - Windfin BV - Secured by first charge on all assets funded]

268.634

99.013

Long-term maturities of finance lease Obligations

[Secured by hypothecation of vehicles acquired]

1.252

0.060

Short Term Borrowing

 

 

Loans repayable on demand from banks

3594.349

2633.522

 

 

 

                                                              Total

4061.652

3112.159

 

 

 

 

Banking Relations :

--

 

 

Financial Institution :

L and T Finance Limited, L and T House, Ballard Estate,, Mumbai – 400001, Maharashtra, India

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountant

Address :

ASVN, Raman Tower , 52, Venkatnarayana Road, T. Nagar, Chennai – 600017, Tamil Nadu, India

PAN No. :

AACFD3771D

 

 

Joint Venture :

  • Windfin BV
  • Shriram EPC Limited (SEPC) (till March 25, 2013) [L74210TN2000PLC045167]
  • Shriram Industrial Holdings Limited  (SIHL) (from March 25, 2013) [U74900TN1986PLC013431]

Associates :

Leitwind Electronics Private Limited (LEPL) [U29299TN2008PTC069590]

 

 

CAPITAL STRUCTURE

 

AS ON 04.03.2014

 

Authorised Capital : Rs.3665.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs.3630.727 Millions

 

 

AS ON: 30.06.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

166500000

Equity Shares

Rs.10/- each

Rs.1665.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

163072737

Equity Shares

Rs.10/- each

Rs.1630.727 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

30.06.2013

[15 Months]

31.03.2012

31.03.2011

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1630.727

1630.727

1358.108

(b) Reserves & Surplus

(1939.560)

(299.414)

(11.824)

(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)

(308.833)

1331.313

1346.284

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1273.603

478.637

535.577

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

14.368

32.670

22.764

Total Non-current Liabilities (3)

1287.971

511.307

558.341

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

3750.325

3456.601

1964.952

(b) Trade payables

4009.825

2778.088

1483.674

(c) Other current liabilities

988.356

629.687

429.418

(d) Short-term provisions

9.596

46.031

6.254

Total Current Liabilities (4)

8758.102

6910.407

3884.298

 

 

 

 

TOTAL

9737.240

8753.027

5788.923

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1342.917

1240.537

1276.028

(ii) Intangible Assets

81.392

112.142

25.318

(iii) Capital work-in-progress

269.136

81.248

37.536

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

10.100

10.100

10.100

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

32.411

210.766

38.307

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1735.956

1654.793

1387.289

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

4040.442

3192.406

1899.891

(c) Trade receivables

2161.757

2872.023

1778.043

(d) Cash and cash equivalents

242.677

186.375

225.039

(e) Short-term loans and advances

1524.972

791.423

498.661

(f) Other current assets

31.436

26.007

0.000

Total Current Assets

8001.284

7068.234

4401.634

 

 

 

 

TOTAL

9737.240

8723.027

5788.923

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

30.06.2013

[15 Months]

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Revenue from operations

1634.048

7209.747

5500.069

 

Other Income

60.388

57.517

49.174

 

TOTAL (A)

1694.436

7267.264

5549.243

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

1413.852

6087.532

3985.435

 

Purchases of Stock-in-Trade

640.965

871.654

852.313

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(283.846)

(521.768)

(102.964)

 

Employees benefits expense

254.417

209.311

171.437

 

Other expenditure

280.079

297.259

177.021

 

TOTAL (B)

2305.467

6943.988

5083.242

 

 

 

 

 

Less

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

(611.031)

323.276

466.001

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

858.205

497.094

324.253

 

 

 

 

 

 

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

(1469.236)

(173.818)

141.748

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

170.911

113.772

95.272

 

 

 

 

 

 

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

(1640.147)

(287.590)

46.476

 

 

 

 

 

Less

TAX (H)

0.000

0.000

4.503

 

 

 

 

 

 

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

(1640.147)

(287.590)

41.973

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

1328.332

976.313

901.231

 

TOTAL EARNINGS

1328.332

976.313

901.231

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

936.759

2010.981

 NA

 

Capital Goods

0.000

16.166

 NA

 

TOTAL IMPORTS

936.759

2027.147

 NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(10.06)

(2.02)

0.43

 

 

KEY RATIOS

 

PARTICULARS

 

 

30.06.2013

[15 Months]

31.03.2012

31.03.2011

PAT / Total Income

(%)

(96.80)

(3.96)

0.76

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(100.37)

(3.99)

0.85

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(17.34)

(3.33)

0.81

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

5.31

(0.22)

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

(16.27)

2.96

1.86

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.91

1.02

1.13

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

30.06.2013

[15 Months]

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

1358.108

1630.727

1630.727

Reserves & Surplus

(11.824)

(299.414)

(1939.560)

Net worth

1346.284

1331.313

(308.833)

 

 

 

 

long-term borrowings

535.577

478.637

1273.603

Short term borrowings

1964.952

3456.601

3750.325

Total borrowings

2500.529

3935.238

5023.928

Debt/Equity ratio

1.857

2.956

(16.267)

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

30.06.2013

[15 Months]

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Revenue from operations

5500.069

7209.747

1634.048

 

 

31.085

(77.336)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

30.06.2013

[15 Months]

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Revenue from operations

5500.069

7209.747

1634.048

Profit/(Loss) After tax

41.973

(287.590)

(1640.147)

 

0.76%

(3.99%)

(100.37%)

 

 

 

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

Yes

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

Yes

20]

Export / Import details (if applicable)

Yes

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

 

VIEW INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10344137

22/03/2012

157,500,000.00

L & T FINANCE LIMITED

L&T HOUSE,, BALLARD ESTATE,, MUMBAI, Maharashtra 
- 400001, INDIA

B35781442

2

10298094

12/07/2011

50,000,000.00

PUNJAB NATIONAL BANK

Large Corporate Branch, Rayala Towers,, #781-785, 
Annasala, Chennai, Tamil Nadu - 600002, INDIA

B17179086

3

10184173

03/12/2011 *

5,190,000,000.00

PUNJAB NATIONAL BANK

LARGE CORPORATE BRANCH, NO. 781-785, ANNA SALAI, 
RAYALA TOWERS, III FLOOR, CHENNAI, Tamil Nadu - 60 
0002, INDIA

B27143023

4

10169524

25/03/2011 *

3,850,000,000.00

PUNJAB NATIONAL BANK

Large Corporate Branch, Rayala Towers,, #781-785, 
Annasala, Chennai, Tamil Nadu - 600002, INDIA

B10435519

5

10142567

05/02/2009

450,000,000.00

BANK OF MAHARASHTRA

116, BROADWAY,, CHENNAI, Tamil Nadu - 600108, INDI 
A

A56423924

6

10135966

12/11/2008

650,000,000.00

Oriental Bank of Commerce

Spencer Plaza, Ground Floor,, 769, Anna Salai,, 
Chennai, Tamil Nadu - 600002, INDIA

A50611268

 

 

* Date of charge modification

 

UNSECURED LOAN:

 

Particulars

30.06.2013

[Rs. in Millions]

31.03.2012

[Rs. in Millions]

long Term Borrowing

 

 

Loans and advances from others

806.300

0.000

Short Term Borrowing

 

 

Other loans and advances

155.976

823.079

 

 

 

                                                                                                  Total

962.276

823.079

 

OPERTIONS

The operating results of the company for the 15 months period ended 30.06.2013 registered a consolidated sales and other income of Rs. 1694.400 Millions as against Rs.7267.200 Millions for the twelve months period for the previous year. The company incurred a net loss after tax of Rs.1640.100 Millions for the said period against a loss of Rs.287.500 Millions for the previous year.

 

PERFORMANCE REVIEW

The year has been challenging for the entire wind power industry. The sudden withdrawal of accelerated depreciation and generation based incentives has dwindled the fortunes of the industry as a whole. Therefore in line with the industry the company too had a steep decline in its top and bottom lines. In addition the adverse movement of USD/EURO during the year has further affected the operations of the company.

 

 

FIXED ASSETS

 

  • Leasehold Land
  • Freehold Land
  • Buildings
  • Plant and machinery
  • Computer
  • Office Equipment
  • Furniture and fittings
  • Motor Vehicles

 


 

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 records 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-Corrption 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.61.62

UK Pound

1

Rs.99.12

Euro

1

Rs.78.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

--

--CREDIT LINES

1~10

---

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

12

 

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.