MIRA INFORM REPORT

 

 

Report No. :

324354

Report Date :

29.05.2015

 

IDENTIFICATION DETAILS

 

Name :

KALBURGI CEMENT PRIVATE LIMITED (w.e.f. 15.04.2015)

 

 

Formerly Known As :

VICAT SAGAR CEMENT PRIVATE LIMITED

 

 

Registered Office :

Reliance Majestic, Road No. 10, Banjara Hills, Hyderabad – 500034, Telangana

Tel. No.:

91-91-40-30006999

 

 

Country :

India

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

12.08.2008

 

 

Com. Reg. No.:

060595

 

 

Capital Investment / Paid-up Capital :

Rs. 1388.012 Million

 

 

CIN No.:

[Company Identification No.]

U26941TG2008FTC060595

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCV8513G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and Selling of Cement

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 12000000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

External Borrowings of the company seems to be huge during December 2013.

 

However, Trade relations are fair. Business is active. Payment terms are reported to be slow but correct.

 

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

 

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 31-03-2014.

 

 

INFORMATION DECLINED BY

 

MANAGEMENT NON CO-OPERATIVE

 

Contact No: 91-40-30006999

 

LOCATIONS

 

Registered Office :

Reliance Majestic, Road No. 10, Banjara Hills, Hyderabad – 500034, Telangana, India

Tel. No.:

91-40-30006999

Fax No.:

91-40-30006977

E-Mail :

sweta.cbk@bharathipolymers.com

mail@vicatsagar.in

Website :

www.vicat.com

 

 

DIRECTORS

 

AS ON 26.06.2014

 

Name :

Mr. Jacques Marie Merceron Vicat

Designation :

Director

Address :

188, Avenue Victor Hugo, Paris 75116 France

Date of Birth/Age :

22.03.1938

Date of Appointment :

12.08.2008

DIN No.:

02218443

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U26941TG2008FTC060595

KALBURGI CEMENT PRIVATE LIMITED

Director

12-08-2008

12-08-2008

Active

NO

2

U26942TG1999PTC031682

BHARATHI CEMENT CORPORATION PRIVATE LIMITED

Director

30-04-2010

30-04-2010

Active

NO

 

 

Name :

Mr. Guy Dominique Louis Sidos

Designation :

Director

Address :

18 Boulevard Des Belges 69006 Lyon 06 France

Date of Birth/Age :

13.09.1963

Date of Appointment :

19.09.2008

DIN No.:

02262974

Other Directorship :

S.NO.

CIN/LLPIN

NAME OF THE COMPANY/ LLP

CURRENT DESIGNATION OF THE DIRECTOR/ DESIGNATED PARTNER

DATE OF APPOINTMENT AT CURRENT DESIGNATION

ORIGINAL DATE OF APPOINTMENT

COMPANY/ LLP STATUS

DEFAULTING STATUS

1

U26941TG2008FTC060595

KALBURGI CEMENT PRIVATE LIMITED

DIRECTOR

19-09-2008

19-09-2008

ACTIVE

NO

2

U26942TG1999PTC031682

BHARATHI CEMENT CORPORATION PRIVATE LIMITED

DIRECTOR

30-04-2010

30-04-2010

ACTIVE

NO

 

 

Name :

Mr. Oberle Markus

Designation :

Director

Address :

Hireserenrain 8 Hergiswil-6052, Switzerland

Date of Birth/Age :

14.05.1952

Date of Appointment :

08.02.2014

DIN No.:

03065922

Other Directorship :

S.NO.

CIN/LLPIN

NAME OF THE COMPANY/ LLP

CURRENT DESIGNATION OF THE DIRECTOR/ DESIGNATED PARTNER

DATE OF APPOINTMENT AT CURRENT DESIGNATION

ORIGINAL DATE OF APPOINTMENT

COMPANY/ LLP STATUS

DEFAULTING STATUS

1

U26942TG1999PTC031682

BHARATHI CEMENT CORPORATION PRIVATE LIMITED

WHOLE-TIME DIRECTOR

08-02-2014

03-09-2010

ACTIVE

NO

2

U26941TG2008FTC060595

KALBURGI CEMENT PRIVATE LIMITED

DIRECTOR

26-06-2014

04-09-2010

ACTIVE

NO

3

U40108TG2010PTC071687

GULBARGA POWER PRIVATE LIMITED

DIRECTOR

12-06-2014

08-02-2014

ACTIVE

NO

 

 

Name :

Mr. Anoop Kumar Saxena

Designation :

Managing director

Address :

F. No. 301, Manbhum Ganesh 10-37/ 1 East Mareedpally, Secunderabad – 500026, Telangana, India 

Date of Birth/Age :

02.06.1962

Date of Appointment :

17.02.2012

DIN No.:

05224993

 

 

Other Directorship :

S.NO.

CIN/LLPIN

NAME OF THE COMPANY/ LLP

CURRENT DESIGNATION OF THE DIRECTOR/ DESIGNATED PARTNER

DATE OF APPOINTMENT AT CURRENT DESIGNATION

ORIGINAL DATE OF APPOINTMENT

COMPANY/ LLP STATUS

DEFAULTING STATUS

1

U26941TG2008FTC060595

KALBURGI CEMENT PRIVATE LIMITED

DIRECTOR

08-11-2013

17-02-2012

ACTIVE

NO

2

U26942TG1999PTC031682

BHARATHI CEMENT CORPORATION PRIVATE LIMITED

DIRECTOR

08-11-2013

01-01-2013

ACTIVE

NO

3

U40108TG2010PTC071687

GULBARGA POWER PRIVATE LIMITED

DIRECTOR

03-04-2013

01-01-2013

ACTIVE

NO

 

 

Name :

Mr. Gilles Hubert Jean Le Chanoine Du Manoir De Juaye

Designation :

Director

Address :

Villa 58, Cite Aviation Mamelles Dakar Senegal

Date of Birth/Age :

06.07.1960

Date of Appointment :

03.04.2013

DIN No.:

06420674

Other Directorship :

S.NO.

CIN/LLPIN

NAME OF THE COMPANY/ LLP

CURRENT DESIGNATION OF THE DIRECTOR/ DESIGNATED PARTNER

DATE OF APPOINTMENT AT CURRENT DESIGNATION

ORIGINAL DATE OF APPOINTMENT

DATE OF CESSATION

COMPANY/ LLP STATUS

DEFAULTING STATUS

1

U26942TG1999PTC031682

BHARATHI CEMENT CORPORATION PRIVATE LIMITED

WHOLE-TIME DIRECTOR

01-01-2013

01-01-2013

09-02-2014

ACTIVE

NO

2

U40108TG2010PTC071687

GULBARGA POWER PRIVATE LIMITED

MANAGING DIRECTOR

10-06-2013

01-01-2013

08-02-2014

ACTIVE

NO

3

U26941TG2008FTC060595

KALBURGI CEMENT PRIVATE LIMITED

DIRECTOR

03-04-2013

01-01-2013

08-02-2014

ACTIVE

NO

 

 

Name :

Mr. Rodolphe Yves Revel

Designation :

Alternate director

Address :

15.01.1973

Date of Appointment :

26.06.2014

DIN No.:

02403278

Other Directorship :

S.NO.

CIN/LLPIN

NAME OF THE COMPANY/ LLP

CURRENT DESIGNATION OF THE DIRECTOR/ DESIGNATED PARTNER

DATE OF APPOINTMENT AT CURRENT DESIGNATION

ORIGINAL DATE OF APPOINTMENT

DATE OF CESSATION

COMPANY/ LLP STATUS

DEFAULTING STATUS

1

U26942TG1999PTC031682

BHARATHI CEMENT CORPORATION PRIVATE LIMITED

WHOLE-TIME DIRECTOR

01-01-2013

01-01-2013

09-02-2014

ACTIVE

NO

2

U40108TG2010PTC071687

GULBARGA POWER PRIVATE LIMITED

MANAGING DIRECTOR

10-06-2013

01-01-2013

08-02-2014

ACTIVE

NO

3

U26941TG2008FTC060595

KALBURGI CEMENT PRIVATE LIMITED

DIRECTOR

03-04-2013

01-01-2013

08-02-2014

ACTIVE

NO

 

 

Name :

Mr. Anand Sammidi Reddy

Designation :

Director

Address :

Plot No. 205, Road No. 14, Jubilee Hills, Hyderabad – 500033, Telangana,, India

Date of Birth/Age :

10.06.1964

Date of Appointment :

12.08.2008

DIN No.:

00123870

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

L26942TG1981PLC002887

SAGAR CEMENTS LTD

Whole-time director

21-11-2012

23-11-1991

-

Active

NO

2

U26942TG1983PLC004122

AMARESWARI CEMENTS LTD

Director

03-01-1994

03-01-1994

-

Amalgamated

NO

3

U24239MH1987PLC194811

SATWIK DRUGS LIMITED

Director

17-01-1995

17-01-1995

08-06-2008

Active

YES

4

U40109TG1994PLC017761

SAGAR POWER LIMITED

Managing director

30-06-2011

25-09-1995

-

Active

NO

5

U40101KA2002PLC031318

SAGAR POWER (DANDELA) LIMITED

Director

05-12-2002

05-12-2002

08-04-2008

Active

NO

6

U45200TG1992PLC014313

SAGAR PRIYA HOUSING AND INDUSTRIAL ENTERPRISES LIMITED

Director

15-02-2006

15-02-2006

-

Active

NO

7

U15425TG2007PTC052903

VIJAYANAGAR SUGAR PRIVATE LIMITED

Director

21-02-2007

21-02-2007

06-03-2012

Active

NO

8

U26941TG2008FTC060595

KALBURGI CEMENT PRIVATE LIMITED

Director

12-08-2008

12-08-2008

05-09-2014

Active

NO

9

U92111TG1984PLC005111

PANCHAVATI POLYFIBRES LTD.

Director

25-08-2008

25-08-2008

-

Active

NO

10

U40109KA2012PTC065285

SPL RENEWABLE ENERGY PRIVATE LIMITED

Director

10-08-2012

10-08-2012

-

Active

NO

11

U40101UR1994PTC000760

SUPER HYDRO ELECTRIC PRIVATE LIMITED

Nominee director

23-08-2013

07-11-2012

-

Active

NO

 

 

Name :

Mr. Sreekanth Reddy Sammidi

Designation :

Nominee director

Address :

Plot No. 205, Road No. 14, Jubilee Hills, Hyderabad – 500033, Telangana, India

Date of Birth/Age :

27.08.1971

Date of Appointment :

12.08.2008

DIN No.:

00123889

Other Directorship :

S.NO.

CIN/LLPIN

NAME OF THE COMPANY/ LLP

CURRENT DESIGNATION OF THE DIRECTOR/ DESIGNATED PARTNER

DATE OF APPOINTMENT AT CURRENT DESIGNATION

ORIGINAL DATE OF APPOINTMENT

DATE OF CESSATION

COMPANY/ LLP STATUS

DEFAULTING STATUS

1

L72200TG1996PLC023823

SAGARSOFT (INDIA) LIMITED

DIRECTOR

12-09-2008

15-07-1996

-

ACTIVE

NO

2

U15520TG1976PTC002103

SREE VENKATESHWARA WINERY AND DISTILLERY PRIVATE LIMITED

DIRECTOR

26-02-1999

26-02-1999

-

ACTIVE

NO

3

L26942TG1981PLC002887

SAGAR CEMENTS LTD

WHOLE-TIME DIRECTOR

26-06-2013

26-06-2003

-

ACTIVE

NO

4

U40109TG1994PLC017761

SAGAR POWER LIMITED

DIRECTOR

27-12-2005

27-12-2005

-

ACTIVE

NO

5

U45200TG1992PLC014313

SAGAR PRIYA HOUSING AND INDUSTRIAL ENTERPRISES LIMITED

DIRECTOR

15-02-2006

15-02-2006

-

ACTIVE

NO

6

U26942TG1983PLC004122

AMARESWARI CEMENTS LTD

DIRECTOR

15-12-2006

15-12-2006

-

AMALGAMATED

NO

7

U15425TG2007PTC052903

VIJAYANAGAR SUGAR PRIVATE LIMITED

DIRECTOR

21-02-2007

21-02-2007

06-03-2012

ACTIVE

NO

8

U26941TG2008FTC060595

KALBURGI CEMENT PRIVATE LIMITED

NOMINEE DIRECTOR

17-02-2012

12-08-2008

05-09-2014

ACTIVE

NO

9

U40108TG2010PTC071687

GULBARGA POWER PRIVATE LIMITED

DIRECTOR

15-12-2010

15-12-2010

08-09-2014

ACTIVE

NO

10

U40109KA2012PTC065285

SPL RENEWABLE ENERGY PRIVATE LIMITED

DIRECTOR

10-08-2012

10-08-2012

-

ACTIVE

NO

11

U40101UR1994PTC000760

SUPER HYDRO ELECTRIC PRIVATE LIMITED

NOMINEE DIRECTOR

23-08-2013

07-11-2012

-

ACTIVE

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Kodukulla  Suryanarayana

Designation :

Secretary

Address :

301, Siddhartha towers, Plot no 89/90, Mahesh Nagar Kapra ecil Road, Telangana, India

Date of Birth/Age :

03.05.1971

Date of Appointment :

09.09.2013

PAN No.:

AGJPK7305H

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 26.06.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

Parficim SAS, France

73513802

52.96

Sagar Cements Limited, India

65236399

47.00

Societe savoisienne Des Ciments Chiron, France

51000

0.04

Total

138801201

100.00

 

 

 

 

AS ON 26.06.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Selling of Cement

 

 

Products/ Services :

ITC Code No.

 

Product Descriptions

25232910

OPC,PPC,PSC

 

 

Brand Names :

---

 

 

Agencies Held :

---

 

 

Exports :

 

Products :

---

Countries :

--

 

 

Imports :

 

Products :

---

Countries :

--

 

 

Terms :

 

Selling :

---

 

 

Purchasing :

---

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

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 (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

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

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

 

Facilities :

 

SECURED LOANS

31.12.2013

(Rs. In Million)

31.12.2012

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Fully convertible debentures others

1600

0.000

Working capital loan from banks

14474.213

13861.644

Other loans and advances

692.658

331.749

 

 

 

SHORT TERM BORROWINGS

 

 

 

 

 

Other loans and advances

6.743

0.000

Working capital loan from banks

0.000

291.564

 

 

 

Total

16773.614

14484.957

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B S R And Associates LLP

Chartered Accountants

Address :

8-2-618/2, Reliance Humsalar, Fourth Floor, Road No 11, Banjara Hills, Hyderabad-500034, Telangana , India

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

AADFB6689R

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company :

Parficim S.A.S, France

Fellow Subsidiary company:

Gulbarga Power Private Limited (U40108TG2010PTC071687)

Others:

·         Bharathi Cement Corporation Private Limited (U26942TG1999PTC031682)

·         Bharathi Polymers India Private Limited  (U25209TG2009PTC062486)

 


 

CAPITAL STRUCTURE

 

AFTER 26.06.2014

 

Authorised Capital: Rs. 3500.000 Million 

 

Paid up capital: Rs. 3219.197 Million

 

 

AS ON 26.06.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

350000000

Equity Shares

Rs. 10/- each

Rs. 3500.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

309435726

Equity Shares

Rs. 10/- each

Rs. 3094.357 Million

 

 

 

 

 

 

AS ON 31.12.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

205000000

Equity Shares

Rs. 10/- each

Rs. 2050.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

138801201

Equity Shares

Rs. 10/- each

Rs. 1388.012 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.12.2013

31.12.2012

31.12.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1388.012

1388.012

1388.012

(b) Reserves & Surplus

1332.865

3269.442

3503.266

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

1403.415

0.000

0.000

Total Shareholders’ Funds (1) + (2)

4124.292

4657.454

4891.278

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

16766.871

14193.393

9879.821

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

267.492

44.487

13.803

(d) long-term provisions

19.912

6.617

0.377

Total Non-current Liabilities (3)

17054.275

14244.497

9894.001

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

6.743

291.564

0.000

(b) Trade payables

301.309

335.095

3.754

(c) Other current liabilities

2952.575

987.074

888.658

(d) Short-term provisions

1.562

1.217

0.000

Total Current Liabilities (4)

3262.189

1614.950

892.412

 

 

 

 

TOTAL

24440.756

20516.901

15677.691

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

15266.729

1673.361

771.347

(ii) Intangible Assets

68.074

19.758

0.000

(iii) Capital work-in-progress

5770.105

15173.840

7072.384

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

312.000

312.000

312.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

218.042

804.601

1724.566

(e) Other Non-current assets

0.000

0.000

1113.470

Total Non-Current Assets

21634.950

17983.560

10993.767

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

854.436

792.064

5.336

(c) Trade receivables

421.579

0.000

0.000

(d) Cash and cash equivalents

939.598

696.800

4199.925

(e) Short-term loans and advances

493.928

1002.984

452.949

(f) Other current assets

96.265

41.493

25.714

Total Current Assets

2805.806

2533.341

4683.924

 

 

 

 

TOTAL

24440.756

20516.901

15677.691

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.12.2013

31.12.2012

31.12.2011

 

SALES

 

 

 

 

 

TOTAL                                     (A)

2758.963

16.489

23.087

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

3145.770

222.955

83.178

 

 

 

 

 

 

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

(386.807)

(206.466)

(Including Financial and Depreciation Expenses)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1051.966

19.867

 

 

 

 

 

 

 

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

(1438.773)

(226.333)

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

497.803

7.491

 

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

(1936.576)

(233.824)

(60.091)

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

(1936.576)

(233.824)

(60.091)

 

 

 

 

 

 

Earnings Per Share (Rs.)

(6.26)

(0.76)

(0.19)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.12.2013

31.12.2012

31.12.2011

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash generated from operations

NA

NA

NA

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.12.2013

31.12.2012

31.12.2011

Return on Total Assets

(PBT/Total Assets}

(%)

(10.55)

(4.65)

(0.72)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.47)

(0.05)

(0.01)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

4.07

3.11

2.02

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.86

1.57

5.25

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.12.2011

31.12.2012

31.12.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

1388.012

1388.012

1388.012

Reserves & Surplus

3503.266

3269.442

1332.865

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

1403.415

0.000

0.000

Net worth

6294.693

4657.454

2720.877

 

 

 

 

Long-term borrowings

9879.821

14193.393

16766.871

Short term borrowings

0.000

291.564

6.743

Total borrowings

9879.821

14484.957

16773.614

Debt/Equity ratio

1.570

3.110

6.165

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2011

31.12.2012

31.12.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

2758.963

16.489

23.087

 

 

(99.402)

40.015

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2011

31.12.2012

31.12.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

2758.963

16.489

23.087

Profit

(60.091)

(233.824)

(1936.576)

 

(2.18)%

(1418.06)%

(8388.17)%

 

 

 


 

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

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

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

 

 

 

 

INDEX OF CHARGES No Charge Exist for company.

 

CHANGE OF ADDRESS:

 

The Registered Office of the company has been shifted from 8-2-472/B/2, Road no.1, Banjara Hills, Hyderabad-500034, Andhra Pradesh, India to the present address w.e.f 01.05.2012

 

 

FIXED ASSETS:

 

·         Land

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Computer Equipments

 

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. 63.90

UK Pound

1

Rs. 98.16

Euro

1

Rs. 69.74

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

IND

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

2

--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

 

26

 

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.