MIRA INFORM REPORT

 

 

Report No. :

302333

Report Date :

09.01.2015

 

IDENTIFICATION DETAILS

 

Name :

VAAYU (INDIA) POWER CORPORATION PRIVATE LIMITED

 

 

Registered Office :

Plot No. 33, Daman Patalia Road, Bhimpore – 396210, Daman and Diu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

12.11.2009

 

 

Com. Reg. No.:

56-004677

 

 

Capital Investment / Paid-up Capital :

Rs. 3520.000 Millions

 

 

CIN No.:

[Company Identification No.]

U40102DD2009PTC004677

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Generation and sale of electrical power through wind turbines.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of some accumulated losses incurred by the company.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be slow but correct.

 

The company can be considered for business dealings with some caution.

 

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

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

 

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.

 

LOCATIONS

 

Registered Office :

Plot No. 33, Daman Patalia Road, Bhimpore – 396210, Daman and Diu, India

Tel. No.:

91-260-2220624/ 2220628

Fax No.:

91-260-2221508

E-Mail :

Ipp.commpliance@windworldindia.com

 

 

Corporate Office:

Enercon Tower, A-9, Veera Industrial Estate, Veer Desai Road, Andheri (West), Mumbai – 400 053, Maharashtra, India

Tel. No.:

91-22-66924848

Fax No.:

91-22-67020083/ 67040473

 

 

DIRECTORS

 

As on 22.09.2014

 

Name :

Mr. Ajay Jogindernath Mehra

Designation :

Director

Address :

301, Hare Krishna, Presidency Society, N. S. Road No.8, J.V.P.D., Vile Parle (West), Mumbai - 400 049, Maharashtra, India

Date of Birth/Age :

06.12.1955

Qualification:

B. Sc.

Date of Appointment :

01.04.2011

DIN No.:

00296668

 

 

Name :

Mr. Yogesh Jogindernath Mehra

Designation :

Director

Address :

201, Hare Krishna, Presidency Society, N. S. Road No.8, J.V.P.D., Vile Parle (West), Mumbai - 400 049, Maharashtra, India

Date of Birth/Age :

01.12.1959

Qualification:

B. Com

Date of Appointment :

01.04.2011

DIN No.:

00296579

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 22.09.2014

 

Names of Shareholders

 

No. of Shares

Mehra J. Yogesh

 

1

Mehra J. Ajay

 

1

Mehra Y Radhika

 

1

Mehra A Minakshi

 

1

Mehra J. Sudarshan

 

1

Mehra A Siddharth

 

1

Wind World Farms (Krishna) Limited, India

 

351999994

Total

 

352000000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 22.09.2014

 

Category

Percentage

Bodies corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Generation and sale of electrical power through wind turbines.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Not Available

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Infrastructure Development Finance Company Limited

4122.756

4515.300

Indian Renewable Energy Development Agency Limited

2384.400

2594.400

Short-term borrowings

 

 

Working capital loan from ratanakar bank limited 

112.122

239.979

Total

6619.278

7349.679

 

 

 

Banking Relations :

--

 

 

Finance Institutions:

 

Infrastructure Development Finance Company Limited, KRM Tower, 8th Floor, No. 1, Harrington Road, Chetpet, Chennai - 600031, Tamil Nadu, INDIA

 

 

Auditors :

 

Name :

M L Bhuwania and Company

Chartered Accountants

Address :

F-11, 3rd Floor, Manek Mahal, 90, Veer Nariman Road, Churchgate, Mumbai – 400020, Maharashtra, India

Tel. No.:

91-22-61174949

Fax No.:

91-22-61174950

E-Mail :

info@mlbca.in

Website:

www.mlbca.in

PAN N Income-tax PAN of auditor or auditor's firm :

AAAFM1380R

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company:

  • Wind World Wind Farms (Krishna) Limited

 

 

Ultimate Holding Company:

  • Wind World (India) Limited

 

 

Fellow Subsidiary:

  • Wind World (India) Power Development Private Limited
  • Wind World Wind Resources Power Development Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

360000000

Equity Shares

Rs.10/- each

Rs. 3600.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

352000000

Equity Shares

Rs.10/- each

Rs. 3520.000 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

3520.000

3520.000

3520.000

(b) Reserves & Surplus

(171.605)

(195.556)

(272.110)

(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)

3348.395

3324.444

3247.890

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

6507.156

7109.700

7685.100

(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)

6507.156

7109.700

7685.100

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

292.122

239.979

208.601

(b) Trade payables

84.353

138.416

3.752

(c) Other current liabilities

1535.081

1991.772

2183.348

(d) Short-term provisions

6.257

19.731

0.032

Total Current Liabilities (4)

1917.813

2389.898

2395.733

 

 

 

 

TOTAL

11773.364

12824.042

13328.723

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9945.874

10571.293

11196.805

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.111

1.411

1.477

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

9946.985

10572.704

11198.282

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

254.408

663.392

454.563

(d) Cash and cash equivalents

51.147

74.763

61.617

(e) Short-term loans and advances

1454.933

1482.390

1609.044

(f) Other current assets

65.891

30.793

5.217

Total Current Assets

1826.379

2251.338

2130.441

 

 

 

 

TOTAL

11773.364

12824.042

13328.723

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

1796.223

1890.468

1285.953

 

Other Income

5.063

5.553

4.508

 

TOTAL (A)

1801.286

1896.021

1290.461

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Employees benefits expense

8.609

15.430

1.075

 

Other expenses

180.887

177.748

44.807

 

TOTAL (B)

189.496

193.178

45.882

 

 

 

 

 

Less

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

1611.790

1702.843

1244.579

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

957.474

980.576

870.759

 

 

 

 

 

 

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

654.316

722.267

373.820

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

625.522

625.513

572.503

 

 

 

 

 

 

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

28.794

96.754

(198.683)

 

 

 

 

 

Less

TAX (I)

4.843

20.200

0.000

 

 

 

 

 

 

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

23.951

76.554

(198.683)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.07

0.22

(0.57)

 

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.33

4.05

(15.45)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

89.73

90.08

96.78

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.24

0.75

(1.49)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.03

(0.06)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.03

2.21

2.43

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.95

0.94

0.89

 

 

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

3520.000

3520.000

3520.000

Reserves & Surplus

(272.110)

(195.556)

(171.605)

Net worth

3247.890

3324.444

3348.395

 

 

 

 

long-term borrowings

7685.100

7109.700

6507.156

Short term borrowings

208.601

239.979

292.122

Total borrowings

7893.701

7349.679

6799.278

Debt/Equity ratio

2.430

2.211

2.031

 

 

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

1285.953

1890.468

1796.223

 

 

47.009

(4.985)

 

 

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

1285.953

1890.468

1796.223

Profit

(198.683)

76.554

23.951

 

(15.45%)

4.05%

1.33%

 

 

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

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

No

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

No

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

Yes

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Short-term borrowings

 

 

From bank

180.000

0.000

Total

180.000

0.000

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10218836

17/01/2012 *

8,470,000,000.00

INFRASTRUCTURE DEVELOPMENT FINANCE COMPANY LIMITED

KRM TOWER, 8TH FLOOR, NO. 1, HARRINGTON ROAD, CH ETPET, CHENNAI, TAMIL NADU - 600031, INDIA

B34311050

 

* Date of charge modification

 

FIXED ASSETS

 

  • Plant and Machinery
  • Freehold Land
  • Computer

 

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.62.97

UK Pound

1

Rs.94.97

Euro

1

Rs.74.43

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

3

--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

 

28

 

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.