|
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 : |
|
|
Websites : |
|
|
|
|
|
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 :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
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 :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
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 :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
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 :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 : |
|
|
Exports : |
|
|
Products : |
Finished goods |
|
Countries : |
|
|
|
|
|
Imports : |
|
|
Products : |
Raw Material |
|
Countries : |
|
|
|
|
|
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 : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
|
|
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 : |
|
|
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 |
B35781442 |
|
2 |
10298094 |
12/07/2011 |
50,000,000.00 |
PUNJAB NATIONAL
BANK |
Large Corporate
Branch, Rayala Towers,, #781-785, |
B17179086 |
|
3 |
10184173 |
03/12/2011 * |
5,190,000,000.00 |
PUNJAB NATIONAL
BANK |
LARGE CORPORATE BRANCH,
NO. 781-785, ANNA SALAI, |
B27143023 |
|
4 |
10169524 |
25/03/2011 * |
3,850,000,000.00 |
PUNJAB NATIONAL
BANK |
Large Corporate
Branch, Rayala Towers,, #781-785, |
B10435519 |
|
5 |
10142567 |
05/02/2009 |
450,000,000.00 |
BANK OF
MAHARASHTRA |
116, BROADWAY,,
CHENNAI, Tamil Nadu - 600108, INDI |
A56423924 |
|
6 |
10135966 |
12/11/2008 |
650,000,000.00 |
Oriental Bank of
Commerce |
Spencer Plaza,
Ground Floor,, 769, Anna Salai,, |
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
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
1] INFORMATION ON
DESIGNATED PARTY
No exist designating subject or any of its beneficial owners,
controlling shareholders or senior officers as terrorist or terrorist
organization or whom notice had been received that all financial transactions
involving their assets have been blocked or convicted, found guilty or against
whom a judgement or order had been entered in a proceedings for violating
money-laundering, anti-corruption or bribery or international economic or
anti-terrorism sanction laws or whose assets were seized, blocked, frozen or
ordered forfeited for violation of money laundering or international
anti-terrorism laws.
2] Court Declaration :
No 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 |
|
|
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 |
|
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.