MIRA INFORM REPORT

 

 

Report No. :

337655

Report Date :

21.08.2015

 

IDENTIFICATION DETAILS

 

Name :

BHP INFRASTRUCTURE PRIVATE LIMITED

 

 

Registered Office :

D-147, Defence Colony, New Delhi – 110024

Tel. No.:

91-129-4282500

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

28.01.2003

 

 

Com. Reg. No.:

55-118696

 

 

Capital Investment / Paid-up Capital :

Rs.50.000 Million

 

 

CIN No.:

[Company Identification No.]

U29299DL2003PTC118696

 

 

IEC No.:

0503069892

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELB07880F

 

 

PAN No.:

[Permanent Account No.]

AACCB2368M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Designers, manufacturers and suppliers of crushing, screening and material handling equipments and plants for mining, construction and cement industries. 

 

 

No. of Employees :

Information declined by the management

 

 

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

 

Maximum Credit Limit :

USD 320000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 2003. It has a satisfactory track record.

 

Management has failed to file its financial record for the year 2014 in the government department.

 

For the financial year 2013, the company has reported healthy operational activity and good business scale along with profitability margin of 13.2%.

 

Further, the company has healthy financial risk profile backed by decent networth position and it has favorable gap between trade payable and receivables.

 

Trade relations are reported as fair. Business is active. Payment terms are usually correct.

 

The company can be considered for business dealings at usual trade terms and conditions.

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

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 31-03-2013.

 

 

INFORMATION DENIED BY

 

Name :

Not Divulged

Designation :

Finance Department

Contact No.:

91-129-4282500

Date :

20.08.2015

 

 

LOCATIONS

 

Registered Office :

D-147, Defence Colony, New Delhi – 110024, Delhi, India

Tel. No.:

91-11-40671358

Mobile No.:

91-9958898600 (Mr. Sunil Batra)

Fax No.:

91-11-26844337

E-Mail :

bhpcrop@bazerworld.com

 

 

Factory 1 :

Plot No.7, Sector – 4, Faridabad – 121004, Haryana, India

Tel. No.:

91-129-4282528 / 501

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Ajay Batra

Designation :

Director

Address :

44, Silver Oak Farms, Ram Mandir Road, Vasant Kunj, New Delhi - 110070, India

Date of Birth/Age :

03.09.1957

Date of Appointment :

28.01.2003

DIN No.:

00118092

 

 

Name :

Mr. Karina Batra

Designation :

Director

Address :

44, Silver Oak Farms, Ram Mandir Road, Vasant Kunj, New Delhi - 110070, India

Date of Birth/Age :

05.09.1964

Date of Appointment :

30.09.2004

DIN No.:

00116496

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

 

No. of Shares

Ajay Batra

Karina Batra

 

4379000

Karina Batra

Ajay Batra

 

520000

Sunil Batra

 

100000

Ajay Batra

 

1000

 

 

 

Total

 

5000000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Designers, manufacturers and suppliers of crushing, screening and material handling equipments and plants for mining, construction and cement industries. 

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

Customers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Banker Name :

Canara Bank

Branch :

8A, Nehru Ground, NIT, Faridabad - 121001, Haryana, India

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 :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Million

31.03.2012

Rs. In Million

Long Term Borrowings

 

 

Rupee term loans from banks

18.710

43.235

 

 

 

Short Term Borrowings

 

 

Other loans and advances

206.616

167.685

 

 

 

Total

225.326

210.920

 

 

Auditors :

 

Name :

Kumar Grover and Company

Chartered Accountants

Address :

255, Kailash Hills, Delhi, India

PAN No.:

AAAFK6217B

 

 

Collaborators :

Not Divulged

 

 

Membership :

Not Divulged

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives (As on 31.03.2013) :

  • BHP Conveying Equipment Private Limited
  • BHP Engineers Private Limited
  • Sunil Batra HUF

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

Rs.10/- each

Rs.100.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

50.000

50.000

(b) Reserves & Surplus

 

60.389

56.165

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

110.389

106.165

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

108.295

139.784

(b) Deferred tax liabilities (Net)

 

6.219

6.375

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

8.213

6.223

Total Non-current Liabilities (3)

 

122.727

152.382

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

206.616

167.685

(b) Trade payables

 

73.767

58.909

(c) Other current liabilities

 

79.328

63.347

(d) Short-term provisions

 

2.207

0.630

Total Current Liabilities (4)

 

361.918

290.571

 

 

 

 

TOTAL

 

595.034

549.118

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

193.138

199.912

(ii) Intangible Assets

 

0.653

0.851

(iii) Capital work-in-progress

 

45.479

45.479

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

1.797

1.797

(e) Other Non-current assets

 

2.130

0.830

Total Non-Current Assets

 

243.197

248.869

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

244.076

236.204

(c) Trade receivables

 

83.760

26.598

(d) Cash and cash equivalents

 

1.554

6.181

(e) Short-term loans and advances

 

19.497

27.460

(f) Other current assets

 

2.950

3.806

Total Current Assets

 

351.837

300.249

 

 

 

 

TOTAL

 

595.034

549.118

 

 

SOURCES OF FUNDS

 

 

 

31.03.2011

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

50.000

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

68.441

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

118.441

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

222.259

2] Unsecured Loans

 

 

104.019

TOTAL BORROWING

 

 

326.278

DEFERRED TAX LIABILITIES

 

 

10.840

 

 

 

 

TOTAL

 

 

455.559

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

207.816

Capital work-in-progress

 

 

22.525

 

 

 

 

INVESTMENT

 

 

0.000

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

283.700

 

Sundry Debtors

 

 

18.521

 

Cash & Bank Balances

 

 

1.498

 

Other Current Assets

 

 

0.034

 

Loans & Advances

 

 

27.121

Total Current Assets

 

 

330.874

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

0.000

 

Other Current Liabilities

 

 

99.454

 

Provisions

 

 

6.202

Total Current Liabilities

 

 

105.656

Net Current Assets

 

 

225.218

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

455.559

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Gross Sales

401.580

304.100

403.160

 

 

Net Sales

NA

NA

369.310

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                              (A)

NA

NA

NA

 

 

 

 

 

Less

TOTAL EXPENSES                                           (B)

NA

NA

NA

 

 

 

 

 

 

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

53.270

31.230

46.360

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

NA

NA

35.270

 

 

 

 

 

 

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

NA

NA

11.090

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

NA

NA

7.740

 

 

 

 

 

 

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

NA

NA

3.350

 

 

 

 

 

Less

TAX                                                                  (H)

NA

NA

1.030

 

 

 

 

 

 

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

4.223

(12.275)

2.320

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.84

--

--

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2013

31.03.2012

31.03.2011

Current Maturities of Long term debt

33.037

33.936

NA

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operations

(373.410)

46.684

73.520

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

PAT / Sales

(%)

1.05

(4.04)

0.58

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

NA

NA

11.50

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

NA

NA

0.62

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

NA

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.15

3.22

2.75

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.97

1.03

3.13

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

 

DEBT EQUITY RATIO

 

Particular

 

31.03.2012

31.03.2013

 

 

Rs. In Million

Rs. In Million

Share Capital

 

50.000

50.000

Reserves & Surplus

 

56.165

60.389

Net worth

 

106.165

110.389

 

 

 

 

long-term borrowings

 

139.784

108.295

Short term borrowings

 

167.685

206.616

Current Maturities of Long term debt

 

33.936

33.037

Total borrowings

 

341.405

347.948

Debt/Equity ratio

 

3.216

3.152

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Million

Rs. In Million

Rs. In Million

Gross Sales

403.160

304.100

401.580

 

 

(24.571)

32.055

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Million

Rs. In Million

Rs. In Million

Gross Sales

403.160

304.100

401.580

Profit

2.320

(12.275)

4.223

 

0.58%

(4.04%)

1.05%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

No

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Million

31.03.2012

Rs. In Million

Long Term Borrowings

 

 

Loans and advances from related parties

89.585

96.549

 

 

 

Total

89.585

96.549

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10158452

30/03/2009

20,000,000.00

Canara Bank

8A, Nehru Ground, NIT, Faridabad, Haryana - 121001, India

A62620992

2

10158530

30/03/2009

10,000,000.00

Canara Bank

8A, Nehru Ground, NIT, Faridabad, Haryana - 121001, India

A62621602

3

10107204

30/03/2009 *

10,000,000.00

Canara Bank

8A, Nehru Ground, NIT, Faridabad, Haryana - 121001, India

A62622170

4

10063898

30/03/2009 *

20,000,000.00

Canara Bank

8A, Nehru Ground, NIT, Faridabad, Haryana - 121001, India

A62622451

5

80009187

30/03/2009 *

90,000,000.00

Canara Bank

8A, Nehru Ground, NIT, Faridabad, Haryana - 121001, India

A62623590

6

80009183

19/12/2011 *

30,000,000.00

Canara Bank

8A, Nehru Ground, NIT, Faridabad, Haryana - 121001, India

B28027498

7

80009189

28/09/2013 *

462,500,000.00

Canara Bank

8A, Nehru Ground, NIT, Faridabad, Haryana - 121001, India

B88928155

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computers

·         Furniture and Fixtures

·         Electrical Fittings

·         Electrical Installation

·         Fire Fitting System

·         Office Equipment

·         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 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.65.24

UK Pound

1

Rs.102.21

Euro

1

Rs.72.57

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

NKT


 

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

--PROFITABILITY

1~10

5

--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.