MIRA INFORM REPORT

 

 

Report Date :

17.09.2014

 

IDENTIFICATION DETAILS

 

Name :

EPIC ENERGY LIMITED (w.e.f) 21.04.2004)

 

 

Formerly Known As :

FISCAL LIMITED (w.e.f. 18.11.1995)

 

FASTRACK HOLDINGS PRIVATE LIMITED (w.e.f. 13.11.1994)

 

FASTRACK INVESTMENT SERVICES AND COMMERCIAL ADVISORS LIMITED 

 

 

Registered Office :

304, A Wing, Winsway Complex, Old Police Lane, Opposite Andheri Railway Station, Andheri (East), Mumbai – 400069, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

28.08.1991

 

 

Com. Reg. No.:

11-063103

 

 

Capital Investment / Paid-up Capital :

Rs. 67.115 Millions

 

 

CIN No.:

[Company Identification No.]

L67120MH1991PLC063103

 

 

PAN No.:

[Permanent Account No.]

AAACF0843P

 

 

Legal Form :

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

 

 

Line of Business :

Providing of Power Conditioners and Savers and Renewable Energy and Energy Saving Appliances.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (49)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Rating reflects sound financial risk profile marked by decent liquidity position of the company.

 

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

 

The company can be considered 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.

 

 

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 DECLINED

 

Management Non-cooperative. (Tel. No.: 91-22-26848347)

 

 

LOCATIONS

 

Registered Office :

304, A Wing, Winsway Complex, Old Police Lane, Opposite Andheri Railway Station, Andheri (East), Mumbai – 400069, Maharashtra, India

Tel. No.:

91-22-26848347

Fax No.:

Not Available

E-Mail :

info@epicenergy.biz

 

 

Factory :

103, Por- Ramanagamadi G.I.D.C., Por Vadodara – 391243, Gujarat, India

Tel. No.:

91-265-6455845

 

 

Branch Office 1:

119, Patil Wadi, Station Road, Rabale (West), Navi Mumbai – 400701, Maharashtra, India

Tel. No.:

91-22-27692611

Fax No.:

91-22-27693706

E-Mail :

info@epicenrgy.biz

 

 

Branch Office 2:

House No. 4 – 200, 1st Floor, Geetanagar, Ferozguda - – 500 042, Hyderabad, India

Tel. No.:

91-40-23878948

 

 

DIRECTORS

 

As on: 28.09.2013

 

Name :

Mr. Morsawala Champaklal Nikhil

Designation :

Chairman cum Managing Director

Address :

7B/32, Sangeeta Apartments, Juhu Road, Santacruz (West), Mumbai – 400049, Maharashtra, India

Date of Birth/Age :

07.10.1959

Qualification :

Chartered accountants

Date of Appointment :

28.08.1991

DIN No.:

00214587

 

 

Name :

Mr. Patel Phiroz Zubin

Designation :

Director

Address :

Sethna Bhatia Building, Ground Floor, Thakur Dwar, Mumbai – 400004, Maharashtra, India

Date of Birth/Age :

11.08.1968

Qualification :

M.COM & MBA

Date of Appointment :

31.12.2005

DIN No.:

01257678

 

 

Name :

Mr. Valiyaveettil Chandrashekhar

Designation :

Director

Address :

12-17B, Adarsh Nagar. Opposite Dipl Colony, Hyderabad – 400037, Andhra Pradesh, India

Date of Birth/Age :

27.06.1961

Qualification :

B.E (Electrical)

Date of Appointment :

31.10.2007

DIN No.:

02203324

 

 

Name :

Mr. Gugale Manekchand Sanjay

Designation :

Director

Address :

B-29, Ujwal Complex, Behind Bus Stand, Station Road, Ahmednagar – 414001, Maharashtra, India

Date of Birth/Age :

24.02.1961

Qualification :

Graduate and Diploma In Business Management

Date of Appointment :

31.12.2005

DIN No.:

03049713

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.06.2014

 

Category of Shareholder

Total No. of Shares

Total Shareholding as a % of Total No. of Shares

 

 

 

(A) Shareholding of Promoter and Promoter Group

 

 

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

 

 

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

1678065

25.00

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

1678065

25.00

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

 

 

Total shareholding of Promoter and Promoter Group (A)

1678065

25.00

(B) Public Shareholding

 

 

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

 

 

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

 

 

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

984373

14.67

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

 

 

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

1360830

20.28

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

2630444

39.19

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

57788

0.86

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

57028

0.85

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

760

0.01

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

5033435

75.00

Total Public shareholding (B)

5033435

75.00

Total (A)+(B)

6711500

100.00

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

0

0.00

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

0

0.00

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

0

0.00

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

0

0.00

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

6711500

0.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Providing of Power Conditioners and Savers and Renewable Energy and Energy Saving Appliances.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         Citibank N. A., Trent House, 2nd Floor, G Block, Plot No.C60, Bandra Kurla Complex, Bandra (East), Mumbai - 400051, Maharashtra, India

·         Bank of India, D. N. Road Branch, Sadhana Rayon, D. N. Road, Fort, Mumbai - 400001, Maharashtra, India

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

P. Murali and Company

Chartered Accountants

Address :

6-3-655/2/3, Somajiguda, Hyderabad – 500082, Andhra Pradesh, India

PAN No.:

AAWPP7457L

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2014

 

Authorised Capital: Not Available

 

Issued, Subscribed & Paid-up Capital: Rs. 67.115 Millions

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

67.115

67.115

67.115

(b) Reserves & Surplus

125.156

122.363

114.672

(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)

192.271

189.478

181.787

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

10.865

46.714

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.000

10.865

46.714

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

1.252

1.450

0.000

(b) Trade payables

1.071

0.987

0.981

(c) Other current liabilities

3.805

3.202

3.879

(d) Short-term provisions

14.491

14.371

16.096

Total Current Liabilities (4)

20.619

20.010

20.956

 

 

 

 

TOTAL

212.890

220.353

249.457

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

101.308

105.279

117.176

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

19.257

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

1.250

1.250

1.250

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

30.006

13.727

8.123

(e) Other Non-current assets

16.249

16.249

16.250

Total Non-Current Assets

148.813

136.505

162.056

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

4.513

5.268

8.561

(c) Trade receivables

58.194

77.036

77.629

(d) Cash and cash equivalents

0.564

0.744

0.851

(e) Short-term loans and advances

0.806

0.800

0.360

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

64.077

83.848

87.401

 

 

 

 

TOTAL

212.890

220.353

249.457

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

231.628

226.758

315.041

 

 

Other Income

0.000

0.000

0.000

 

 

TOTAL                                     (A)

231.628

226.758

315.041

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

181.954

171.713

244.281

 

 

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

0.755

2.482

0.000

 

 

Employees benefits expense

12.744

12.663

12.286

 

 

Other expenses

18.785

20.399

23.836

 

 

TOTAL                                     (B)

214.238

207.257

280.403

 

 

 

 

 

Less

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

17.390

19.501

34.638

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.408

0.161

5.320

 

 

 

 

 

 

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

16.982

19.340

29.318

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

13.163

15.332

16.352

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

3.819

4.008

12.966

 

 

 

 

 

Less

TAX                                                                  (H)

1.025

0.802

2.593

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

2.794

3.206

10.373

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.42

0.48

1.55

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

1.21

1.41

3.29

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.65

1.77

4.12

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.80

1.83

5.66

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.02

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.01

0.06

0.26

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.11

4.19

4.17

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

67.115

67.115

67.115

Reserves & Surplus

114.672

122.363

125.156

Net worth

181.787

189.478

192.271

 

 

 

 

long-term borrowings

46.714

10.865

0.000

Short term borrowings

0.000

1.450

1.252

Total borrowings

46.714

12.315

1.252

Debt/Equity ratio

0.257

0.065

0.007

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

315.041

226.758

231.628

 

 

(28.023)

2.148

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

315.041

226.758

231.628

Profit

10.373

3.206

2.794

 

3.29%

1.41%

1.21%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

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

No

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

 

Note: No Charges Exist for Company

 

FIXED ASSETS

 

·         Land

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Office equipment

·         Computer equipment’s

 


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. 61.10

UK Pound

1

Rs. 99.05

Euro

1

Rs. 79.03

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

DPH

 


 

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

5

--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

NO

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

49

 

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.