MIRA INFORM REPORT

 

 

Report No. :

330277

Report Date :

04.07.2015

 

IDENTIFICATION DETAILS

 

Name :

FLUOR DANIEL INDIA PRIVATE LIMITED

 

 

Registered Office :

2nd Floor,  MCT House, One Okhla Centre, Block A , Okhla Institutional Area, New Delhi – 110025, Delhi

Tel. No.:

91-124-4570700

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

11.07.1995

 

 

Com. Reg. No.:

55-070677

 

 

Capital Investment / Paid-up Capital :

Rs. 98.800 Million

 

 

CIN No.:

[Company Identification No.]

U74899DL1995PTC070677

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELF01360C

 

 

PAN No.:

[Permanent Account No.]

AAACF0927G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Subject is engaged in the business of providing Engineering, Procurement and Construction Consultancy.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (64)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during 1995 having a good track record.

 

The rating reflects company strong financial risk profile marked by healthy net worth position and good profitability of the company.

 

Further, the rating also takes into consideration company favorable gap between trade payable and trade receivable, and debt free balance sheet of the company.

 

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

 

In view of long track record and strong financial base, the company can be considered good for normal 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

 

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 31-03-2013.

 

INFORMATION DENIED

 

Management non-cooperative (91-124-4570700)

 

LOCATIONS

 

Registered Office :

2nd Floor,  MCT House, One Okhla Centre, Block A , Okhla Institutional Area, New Delhi – 110025, Delhi, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

Binod.mishra@fluor.com

 

 

Gurgaon Office :

10th Floor, Building 10, Tower C, DLF Cyber City, Phase II, Gurgaon - 122 002, Haryana, India

Tel. No.:

91-124-4570700

Fax No.:

91-124-4263269

 

 

DIRECTORS

 

As on 29.09.2014

 

Name :

Mr. Arun Kumar Jain

Designation :

Managing Director

Address :

Flat - 154, Pocket-A–4 DDA SFS Flats, Kalkaji Extension, New Delhi - 110019, India

Date of Birth/Age :

25.02.1957

Date of Appointment :

16.09.2011

DIN No.:

03568656

 

 

Name :

Mr. Ashoke Purohit

Designation :

Whole Time Director

Address :

N-14/29, DLF City, Phase – II, Gurgaon – 122002, India

Date of Birth/Age :

30.06.1952

Date of Appointment :

02.04.2001

PAN No.:

AANPP6626L

DIN No.:

00494290

 

 

Name :

Mr. Kanwal Rattan Choudhary

Designation :

Director

Address :

116 Antigua Way, Greer SC, 29650 United States of America

Date of Birth/Age :

20.08.1945

Date of Appointment :

14.09.2010

DIN No.:

02864305

 

 

Name :

Geoffrey David Telfer

Designation :

Director

Address :

1456 Lake Pointe Pkwy, Sugar Land, Texas USA, 77478, , United States Of America

Date of Birth/Age :

13.08.1958

Date of Appointment :

29.09.2014

DIN No.:

06966431

 

 

 

 

KEY EXECUTIVES

 

Name :

Ms. Pooja Nirmal

Designation :

Secretary

Address :

46d/3, Gopal Nagar, Near City Bus Stand, Gurgaon, 122001, Haryana, India

Date of Birth/Age :

20.01.1987

Date of Appointment :

01.09.2014

PAN No.:

AIBPN1385N

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2014

 

Names of Shareholders

No. of Shares

% of Holding

Fluor Daniel Engineers and Consultants Limited, Mauritius 

7904340

80.00

Indo-Mauritian Affiliates Limited, Mauritius 

1976085

20.00

Total

9880425

100.00

 

 

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2014

 

Category

Percentage

Bodies corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Subject is engaged in the business of providing Engineering, Procurement and Construction Consultancy.

 

 

Products/ Services :

Item Code No.

Product Description

99831418

Other Professional, Technical And

Business Services

 

 

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

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

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 :

Bank Name

Not Divulged

Branch

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

 

Auditors :

 

Name :

S.R. Batliboi and Company

Chartered Accountants

Address :

Golf  View Corporate Tower-B, Sector- 42, Sector Road, Gurgaon - 122002, Haryana, India

Tel. No.:

91-124-4644000

Fax No.:

91-124-4644050

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

AALFS0506L

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Ultimate Holding

Company :

·         Fluor Corporation, US

 

 

Holding Company :

·         Flour Enterprise Inc.

·         Fluor Daniel Engineers and Consultants Limited

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

·         Indo-Mauritian Affiliates Limited

 

 

 

Fellow subsidiaries :

·         Fluor Canada Limited -Canada

·         Fluor B.V. -Netherlands

·         Fluor Mideast Limited (CA)-Abu Dhabi

·         Fluor Mideast Limited -Doha

·         Fluor Australia Pty Limited- Australia

·         Fluor Daniel Global Limited- Guernsey

·         Fluor Daniel Global Placement Limited -Guernsey

·         Fluor Daniel Global Services Limited -Guernsey

·         Fluor Daniel Inc. Philippines

·         Fluor Daniel International Services Inc.-Barbados

·         Fluor Daniel Technical Services Inc.-USA

·         Fluor Daniel S.A. -Spain

·         Fluor Ireland Limited- Ireland

·         Fluor Limited - U.K

·         Fluor Services International Inc. -USA

·         Fluor S.A (Pty) Limited-South Africa

·         Fluor Transworld Services Inc. –USA

·         Fluor US Services Inc.- U.S.A

·         Fluor Daniel Eastern Inc. HQ - Indonesia

·         Fluor Daniel International (Malaysia)

·         Fluor Daniel Asia Inc.- USA

·         Fluor Daniel Caribbean Inc.-USA

·         Fluor Projects Inc.-India Project Office, India

·         Fluor Arabia Limited Saudi Arabia

·         TRS Staffing Solutions India Private Limited

 

 

 

CAPITAL STRUCTURE

 

As on 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

12,000,000

Equity Shares

Rs.10/- each

Rs.120.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

9,880,425

Equity Shares

Rs.10/- each

Rs.98.804 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

98.800

98.800

98.800

(b) Reserves & Surplus

2390.740

1544.220

1131.180

(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)

2489.540

1643.020

1229.980

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

23.850

24.020

(d) long-term provisions

14.420

16.260

2.030

Total Non-current Liabilities (3)

14.420

40.110

26.050

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

543.540

274.370

179.700

(c) Other current liabilities

195.250

103.490

34.940

(d) Short-term provisions

342.620

297.580

211.580

Total Current Liabilities (4)

1081.410

675.440

426.220

 

 

 

 

TOTAL

3585.370

2358.570

1682.250

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

473.760

294.050

152.700

(ii) Intangible Assets

0.140

0.380

0.830

(iii) Capital work-in-progress

62.810

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)

172.640

137.120

102.870

(d)  Long-term Loan and Advances

174.890

101.000

63.440

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

884.240

532.550

319.840

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

858.210

673.790

95.380

(d) Cash and cash equivalents

1111.590

479.980

914.820

(e) Short-term loans and advances

216.050

307.030

251.020

(f) Other current assets

515.280

365.220

101.190

Total Current Assets

2701.130

1826.020

1362.410

 

 

 

 

TOTAL

3585.370

2358.570

1682.250

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                    

4971.310

2874.400

2058.820

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

3550.460

2160.220

1594.580

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

1420.850

714.180

464.240

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

128.430

69.140

46.410

 

 

 

 

 

 

PROFIT BEFORE TAX

1292.420

645.040

417.830

 

 

 

 

 

Less

TAX                                                                 

445.900

232.000

135.720

 

 

 

 

 

 

PROFIT AFTER TAX

846.520

413.040

282.110

 

 

 

 

 

 

Earnings Per Share (Rs.)

85.68

41.80

28.55

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

17.03

14.37

13.70

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

38.58

29.04

26.46

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.52

0.39

0.34

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.50

2.70

3.20

 

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

98.800

98.800

98.800

Reserves & Surplus

1131.180

1544.220

2390.740

Net worth

1229.980

1643.020

2489.540

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

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)

Total Income

2058.820

2874.400

4971.310

 

 

39.614

72.951

 

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

2058.820

2874.400

4971.310

Profit

282.110

413.040

846.520

 

13.70%

14.37%

17.03%

 

 

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

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

 

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

No

21

Banking facility details

No

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

Yes

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

 

NOTE: Registered office of the company has been shifted from B-9, LGF, GREEN PARK (MAIN), NEW DELHI -110016, Delhi, India to the present address w.e.f. 20.12.2010

 

INDEX OF CHARGES NO CHARGES EXIST FOR COMPANY

 

FINANCIAL REVIEW

 

During the year the Company has achieved a total income of Rs. 4971.310 Million as compared to Rs. 2874.400 Million last year. The Company has recorded a profit before tax of Rs. 1292.420 Million as against profit of INR 542.380 Million as recorded last year with an increase of 138%. The Company has recorded an increase of 69.51 % in the gross turnover of Rs. 4804.660 Million against previous year turnover of Rs. 2834.46 Million.

 

The growth in the revenue and profit is mainly due to the increase in the Company’s level of project activity.

 

FIXED ASSETS

Tangible Assets

·         Office Equipments

·         Computer Equipments

·         Furniture Fixtures

·         Vehicles

·         Leasehold Properties

 

Intangible Assets

·         Computer Software

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.63.40

UK Pound

1

Rs.98.94

Euro

1

Rs.70.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

JYTK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

7

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILITY

1~10

7

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

8

--CREDIT LINES

1~10

7

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

64

 

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.