MIRA INFORM REPORT

 

 

Report No. :

318268

Report Date :

21.04.2015

 

IDENTIFICATION DETAILS

 

Name :

ADEL SHIPPING AND LOGISTICS LIMITED

 

 

Registered Office :

Essar Technopark II, Old Swan Mills Compound, LBS Marg, Off BKC, Kurla (west), Mumbai – 400070, Maharashtra

Tel. No.:

91-22-66601100

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

08.02.2010

 

 

Com. Reg. No.:

11-199815

 

 

Capital Investment / Paid-up Capital :

Rs. 19.150 Million

 

 

CIN No.:

[Company Identification No.]

U63000MH2010PLC199815

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMA36635E

 

 

PAN No.:

[Permanent Account No.]

AAICA2170J

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

The Company is engaged in the Business of Shipping Activity.

 

 

No. of Employees :

Not Divulged 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a wholly owned subsidiary of Adel Shipping Holdings Limited. It is an established company having satisfactory track.

 

The management has witnessed decent increase in its profitability even though there was only marginal increase in its total income during FY2014.

 

The company has healthy capital structure and good liquidity position. However, it has huge receivables which may act as a threat to its liquidity.

 

In the view of good operational performance and support from its holding company, subject can be considered normal for short to medium term 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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

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 DENIED BY

 

Name :

Mr. Milind Makade

Designation :

Deputy Accountant

Contact No.:

91-22-66601100

Date :

20.04.2015

 

 

LOCATIONS

 

Registered Office :

Essar Technopark II, Old Swan Mills Compound, LBS Marg, Off BKC, Kurla (West), Mumbai – 400070, Maharashtra, India

Tel. No.:

91-22-66601100

Fax No :

91-22-23544446

E-Mail :

anant@adelgroup.in

 

 

DIRECTORS

 

As on : 26.09.2013

 

Name :

Mr. Ramakrishnan Aduthurai Perumalkoil Ramachandran

Designation :

Director

Address :

Madan Smruti, 7th Floor, Veer Savarkar Road, Dadar (West), Mumbai - 400 028,  Maharashtra, India

Date of Birth/Age :

07.02.1957

Date of Appointment :

08.02.2010

DIN No.:

00583765

 

 

Name :

Mr. Anant Dhandhania

Designation :

Director

Address :

Flat No. 501, Bullet Apartments, Hindu Colony, Dadar East , Mumbai - 400 014, Maharashtra, India

Date of Birth/Age :

31.12.1986

Date of Appointment :

08.02.2010

DIN No.:

02912818

 

 

Name :

Mr. Ashok  Vaidyanathan

Designation :

Director

Address :

Flat No. 501, Bullet Apartments. Hindu Colony, Dadar (East), Mumbai - 400 014, Maharashtra, India

Date of Birth/Age :

08.06.1963

Date of Appointment :

08.02.2010

DIN No.:

01089738

 

 

KEY EXECUTIVES

 

Name :

Martino Ferrao and Associates

Designation :

Secretory

Address :

Level 3, Office # 301, Dhun Building, 23/25, Janmabhoomi Marg, Fort, Mumbai – 400001, Maharashtra, India

E- mail :

mferraocs@yahoo.com

 

 

Name :

Mr. Milind Makade

Designation :

Deputy Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on : 26.09.2013

 

Names of Shareholders

No. of Shares

%age

Adel Shipping Holdings Limited, India

1914940

100.00

V. Ashok jointly with Adel Shipping Holdings Limited

10

0.00

Manoj Contractor jointly with Adel Shipping Holdings Limited

10

0.00

Vikram Gupta jointly with Adel Shipping Holdings Limited

10

0.00

S. Raman jointly with Adel Shipping Holdings Limited

10

0.00

Mitish Somani jointly with Adel Shipping Holdings Limited

10

0.00

Girish Joshi jointly with Adel Shipping Holdings Limited

10

0.00

Total

1915000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

99.99

Other top fifty shareholders

0.01

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is engaged in the Business of Shipping Activity.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Not Divulged 

 

 

Bankers :

Banker Name

Axis Bank

Branch Address

Not Divulged 

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

External Commercial Borrowing from Bank

  • Mortgage of vessels owned by the company
  • As per the ECB loan agreement (i.e. ECB I and ECB II) with Axis Bank tenor of the loan is 925 years with 37 unequal instalments starting from 3 month of disbursement. The interest rate is 6 months BBA Libor (BBA LIB USD -6M) + 480 bps p a payable quarterly.
  • Out of the total External Commercial Borrowings from Axis Bank INR equivalent to USD 1003549 repayable within one year is considered under current liabilities.

303.754

329.471

Loan from Volkswagen Finance Company

  • Vehicle owned by the company
  • As per the loan agreement with Volkswagen Finance Company tenor of the loan is 3 years repayable with 36equal instalments starting from the month of disbursement. The interest rate is 8.34% p. a. payable monthly.
  • Out of the total vehicle loan Rs. 1.529 Million repayable within one year is considered under current liabilities.

1.077

2.606

Total

304.831

332.077

 

Financial Institution :

  • Axis Trustee Service Limited, Maker Towers “F”, 6th Floor, Cuffe Parade, Colaba, Mumbai – 400005, Maharashtra, India

 

  • Volkswagen Finance Company

 

 

Auditors :

 

Name :

J. K. Doshi and Company

Chartered Accountant

Address :

19 Khetan Bhavan, 198 Jhamshedji Tata Road, Mumbai – 400020, Maharashtra, India

Tel. No.:

91-22-22820813

Fax No.:

91-22-22820917

PAN No.:

AAAFJ0776E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company :

Adel Shipping Holdings Limited

U65191MH2010PLC202307

 

 

CAPITAL STRUCTURE

 

As on : 25.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

22000000

Equity Shares

Rs.10/- each

Rs. 220.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1915000

Equity Shares

Rs.10/- each

Rs. 19.150 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

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

19.150

19.150

19.150

(b) Reserves & Surplus

152.817

134.761

127.884

(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)

171.967

153.911

147.034

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

304.831

332.077

361.261

(b) Deferred tax liabilities (Net)

21.955

13.888

8.443

(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)

326.786

345.965

369.704

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

4.569

5.838

3.850

(c) Other current liabilities

63.667

55.315

48.798

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

68.236

61.153

52.648

 

 

 

 

TOTAL

566.989

561.029

569.386

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

331.412

372.839

434.589

(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

40.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.196

9.059

8.551

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

371.608

381.898

443.140

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

190.113

169.818

105.269

(d) Cash and cash equivalents

2.575

8.148

19.910

(e) Short-term loans and advances

2.399

1.165

1.007

(f) Other current assets

0.294

0.000

0.060

Total Current Assets

195.381

179.131

126.246

 

 

 

 

TOTAL

566.989

561.029

569.386

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

 

SALES

 

 

 

 

 

 

Income

181.128

179.165

157.762

 

 

 

Other Income

0.762

0.092

0.284

 

 

 

TOTAL                                    

181.890

179.257

158.046

 

 

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

 

Employees benefits expense

7.624

4.836

4.526

 

 

 

Other expenses

2.771

2.792

22.463

 

 

 

Operating expenses

21.232

42.458

0.000

 

 

 

TOTAL

31.627

50.086

26.989

 

 

 

 

 

 

 

 

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

150.263

129.171

131.057

 

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

21.403

22.700

22.158

 

 

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

128.860

106.471

108.899

 

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

82.155

91.069

107.178

 

 

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

46.705

15.402

1.721

 

 

 

 

 

 

 

Less

TAX                                                                 

28.649

8.527

17.039

 

 

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

18.056

6.875

(15.318)

 

 

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD  (K)

(33.089)

(39.965)

(24.648)

 

 

 

 

 

 

 

Balance Carried to the B/S (J+K+L-M)

(15.033)

(33.090)

(39.966)

 

 

 

 

 

 

 

 

Earnings Per Share (Rs.)

9.00

4.00

(8.00)

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

9.97

3.84

(9.71)

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

82.96

72.10

83.07

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.86

2.75

0.30

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.27

0.10

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.77

2.16

2.46

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.86

2.93

2.40

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

19.150

19.150

19.150

Reserves & Surplus

127.884

134.761

152.817

Net worth

147.034

153.911

171.967

 

 

 

 

long-term borrowings

361.261

332.077

304.831

Short term borrowings

0.000

0.000

0.000

Total borrowings

361.261

332.077

304.831

Debt/Equity ratio

2.457

2.158

1.773

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

157.762

179.165

181.128

 

 

13.567

1.096

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

157.762

179.165

181.128

Profit / (Loss)

(15.318)

6.875

18.056

 

(9.71%)

3.84%

9.97%

 

 


 

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

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

 

 

REVIEW OF OPERATIONS :

 

The Vessels of the Company have been chartered to Essar Bulk Terminal Limited (EBTL) and the Company continues to provide its services to EBTL.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10220756

27/05/2010 *

427,140,000.00

Axis Trustee Services Limited

MAKER TOWERS 'F', 6TH FLOOR, CUFFE PARADE, COLABA, MUMBAI, Maharashtra - 400005, INDIA

A87577946

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Vessels

·         Computers

·         Motor Vehicle

·         Furniture and Fixture

 

 

 


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-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.62.56

UK Pound

1

Rs.93.56

Euro

1

Rs.67.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

RNK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY 

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.