MIRA INFORM REPORT

 

 

Report No. :

342280

Report Date :

24.09.2015

 

IDENTIFICATION DETAILS

 

Name :

JR TOLL ROAD PRIVATE LIMITED

 

 

Registered Office :

H Block, 1st Floor, Dhirubhai Ambani Knowledge City, Navi Mumbai – 400710, Maharashtra

Tel. No.:

91-22-30386290

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.12.2009

 

 

Com. Reg. No.:

11-197721

 

 

Capital Investment / Paid-up Capital :

Rs.0.107 Million

 

 

CIN No.:

[Company Identification No.]

U45203MH2009PTC197721

 

 

IEC No.:

Not Available

 

 

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 :

Construction of Roads.

 

 

No. of Employees :

10 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a Special Purpose Vehicle (SPV) majorly promoted by Reliance Infra (controlled by Mr. Anil D. Ambani) a toll road project on a Build, Operate and Transfer basis from Jaipur to Reengus Stretch of National Highway – II which links the city of Agra to Bikaner through Jaipur. The project has been completed and toll collection has started.

 

For the financial year ended 2014, the company recently completed its project which has led to losses incurred. Management has registered decent sales turnover.

 

The rating derives the strength from financial position of the company and healthy networth base.

 

Trade relations are fair. Business is active. Payments 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long term loan= A

Rating Explanation

Adequate degree of safety and low credit risk.

Date

March, 2015

 

 

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 31-03-2015.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Binayak Triparti

Designation :

Project Manager

Contact No.:

91-9309371204

Date :

24.09.2015

 

 

LOCATIONS

 

Registered Office :

H Block, 1st Floor, Dhirubhai Ambani Knowledge City, Navi Mumbai – 400710, Maharashtra

Tel. No.:

91-22-30386290 / 30098181

Mobile No.:

91-9309371204 (Mr. Binayak)

Fax No.:

91-22-30376633 / 30098128

E-Mail :

rinfra.mcafiling@relianceada.com

binayak.triparti@relianceada.com

Location :

Owned

 

 

Head Office :

2nd Floor, Devidas Lane, Off SVP Road,  Near Devidas Lane Telephone Exchange, Borivali (West), Mumbai – 400103, Maharashtra, India

Tel. No.:

91-22-30098251

Fax No.:

91-22-30098261

 

DIRECTORS

 

AS ON 27.09.2014

 

Name :

Mr. Sudhir Rao Hoshing

Designation :

Director

Address :

Flat No.604, Tower II, Challenger Tower, Thakur Village, Kandivali (East), Mumbai – 400101, Maharashtra, India

Date of Birth/Age :

18.08.1964

Date of Appointment :

09.12.2009

DIN No.:

02460530

 

 

Name :

Mr. Ajey Jaswantrai Joshi

Designation :

Director

Address :

K / 602, Gokul Vihar II, Thakur Complex, Kandivali (East), Mumbai – 400101, Maharashtra, India

Date of Birth/Age :

24.04.1955

Date of Appointment :

09.08.2013

DIN No.:

01814893

 

 

KEY EXECUTIVES

 

Name :

Mr. Binayak Triparti

Designation :

Project Manager

 

 

MAJOR SHAREHOLDERS

 

AS ON 27.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Reliance Infrastructure Limited, India

5138

48.00

AAA Communication Private Limited, India

2783

26.00

Jiangsu Provincial Transportation Engineering Group Co. Limited, China

2783

26.00

 

 

 

Total

10704

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 27.09.2014

 

Category

Percentage

Foreign holdings [Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others]

26.00

Bodies corporate

74.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Construction of Roads.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, Credit

 

 

Purchasing :

Cash, Credit

 

 

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 :

10 (Approximately)

 

 

Bankers :

Banker Name :

Yes Bank

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 :

Not Divulged

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

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Term loans from banks

3812.160

3443.240

 

 

 

Total

3812.160

3443.240

 

 

Auditors :

 

Name :

MKPS and Associates

Chartered Accountants

Address :

1001 A Wing, Rassaz Castle, 10th Floor, Gundavli, Andheri East, Mumbai – 400069, Maharashtra, India

Tel. No.:

91-22-65236959

Fax No.:

91-22-26870770

E-mail :

mumbai@mkps.in

dmmkamumbai@yahoo.co.in

Website :

www.mkps.in

PAN No.:

AASFM8070A

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Enterprises over which key management personnel and their relatives have significant influence : 

·         Reliance Infrastructure Limited, India

·         AAA Communication Private Limited, India

·         Jiangsu Provincial Transportation Engineering Group Company Limited, China

 

 

CAPITAL STRUCTURE

 

AS ON 27.09.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

6400000

Equity Shares

Rs.10/- each

Rs.64.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

10704

Equity Shares

Rs.10/- each

Rs.0.107 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

0.107

0.107

0.107

(b) Reserves & Surplus

773.836

651.411

(0.235)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

63.893

639.800

639.800

Total Shareholders’ Funds (1) + (2)

837.836

1291.318

639.672

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

4500.567

3443.240

1840.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

165.475

257.733

150.617

(d) long-term provisions

0.465

0.700

0.228

Total Non-current Liabilities (3)

4666.507

3701.673

1990.845

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

22.500

0.000

(b) Trade payables

50.264

404.508

0.000

(c) Other current liabilities

74.801

43.042

369.430

(d) Short-term provisions

0.076

0.064

0.021

Total Current Liabilities (4)

125.141

470.114

369.451

 

 

 

 

TOTAL

5629.484

5463.105

2999.968

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.523

1.604

0.885

(ii) Intangible Assets

5107.259

0.019

0.068

(iii) Capital work-in-progress

434.723

5211.530

2625.482

(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

9.325

32.555

220.173

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

5555.830

5245.708

2846.608

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

49.164

86.937

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

0.000

0.000

0.000

(d) Cash and cash equivalents

11.137

121.238

2.256

(e) Short-term loans and advances

62.517

46.995

64.167

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

73.654

217.397

153.360

 

 

 

 

TOTAL

5629.484

5463.105

2999.968

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

254.498

0.000

0.000

 

 

Other Income

0.000

0.000

0.034

 

 

TOTAL                                              (A)

254.498

0.000

0.034

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Employee Benefits Expenses

3.947

 

 

Other Expenses

46.366

 

 

 

 

TOTAL                                              (B)

50.313

0.000

0.000

 

 

 

 

 

 

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

204.185

 

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

283.037

 

 

 

 

 

 

 

 

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

(78.852)

 

 

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

79.557

 

 

 

 

 

 

 

 

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

(158.409)

0.000

0.034

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.011

 

 

 

 

 

 

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

(158.409)

0.000

0.023

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(14799.05)

0.00

2.19

 

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

58.380

19.460

0.000

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operations

(159.360)

0.000

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

(62.24)

0.00

0.00

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

80.23

NA

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

(3.05)

0.00

0.01

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.19)

0.00

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.44

2.70

2.88

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.59

0.46

0.42

 

 

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

0.107

0.107

0.107

Reserves & Surplus

(0.235)

651.411

773.836

Share Application money pending allotment

639.800

639.800

63.893

Net worth

639.672

1291.318

837.836

 

 

 

 

long-term borrowings

1840.000

3443.240

4500.567

Short term borrowings

0.000

22.500

0.000

Current Maturities of Long term debt

0.000

19.460

58.380

Total borrowings

1840.000

3485.200

4558.947

Debt/Equity ratio

2.876

2.699

5.441

 

 

 

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

0.034

0.000

254.498

 

 

(100.000)

 

 

 

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

0.034

0.000

254.498

Profit

0.023

0.000

(158.409)

 

67.65%

 

(62.24%)

 

 

 

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

Yes

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

Yes

17

Details of sister concerns

No

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

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

Yes

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

OPERATIONS

 

The Company was set up with the objective to Design, Engineering, Construction, Operation and Maintenance for 4/6 laning of Jaipur to Reengus section of National Highway -11 in Rajasthan for 52.650 km.

 

The Company commenced construction of the project during 2009 and the project is expected to go operational in 1st quarter of financial year 2014-15. During the year the Company has collected toll charges aggregating about Rs. 253.500 Million.

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Sub Ordinate Debts from Reliance Infrastructure Limited, Holding Company

688.407

0.000

 

 

 

Short Term Borrowings

 

 

Loans and advances from related parties

 

 

Inter Corporate Deposit from Reliance Infrastructure Limited, Holding Company

0.000

22.500

 

 

 

Total

688.407

22.500

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10269932

25/01/2011

3,890,000,000.00

Axis Trustee Services Limited

2nd Floor - E, Axis House,, Bombay Dyeing Mill Compound, P. B. Marg, Worli, Mumbai, Maharashtra - 400005, India

B06481808

 

 

FIXED ASSETS:

 

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer Software

·         Toll Collection Rights

 


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.65.97

UK Pound

1

Rs.101.19

Euro

1

Rs.73.38

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

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.