MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

499773

Report Date :

24.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

ADVANCE METERING TECHNOLOGY LIMITED

 

 

Registered Office :

15th Floor, Eros Corporate Tower, Nehru Place, New Delhi-110019

Tel. No.:

91-120-4531400

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

07.02.2011

 

 

Com. Reg. No.:

55-271394

 

 

Capital Investment / Paid-up Capital :

INR 80.287 Million

 

 

CIN No.:

[Company Identification No.]

L31401DL2011PLC271394

 

 

IEC No.:

Not Applicable (As informed by the management that firm does not have export and import)

 

 

GST No.:

09AAJCA5564H1ZE

 

 

TIN No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAJCA5564H

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Manufacturing and Selling of Energy Meters, Provides Technical Services relating to Energy Sector and in the business of Wind Power Generation through Wind Mills/ other renewable energy sources. [Registered Activity and also Confirmed by Management]

 

 

No. of Employees :

200 (Approximately)

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2011 and it is engaged in manufacturing and supplying of energy meters and provides technical services related to energy sector.

 

It is a Special Purpose Vehicle (SPV) to take over the metering division and proposed power generation business of EON Electric Limited.

 

As per financials of March 2017, the company has registered a growth of 24.75% in its revenue as compared to its previous year’s revenue but has reported losses.

 

Rating takes into consideration the company’s satisfactory track record of business operations marked by sound net worth base along with strong debt coverage indicators and decent liquidity position.

 

Rating also takes into account the experienced promoters and strong transaction structure for the proposed term loan.

 

However, ratings strength is partially offset by working capital intensive nature of operations, its presence in a competitive industry and vulnerability of the operational performance to climatic conditions.

 

As per unaudited quarterly financials December 2017, the company has achieved a revenue of INR 85.54 million but has reported losses.

 

Payments seems to be slow but correct.

 

In view of aforesaid, the company can be considered for business dealings at usual trade terms and conditions.

 

NOTES :

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long Term Rating=BBB-

Rating Explanation

Moderate degree of safety and moderate credit risk

Date

29.11.2017

 

 

Rating Agency Name

CARE

Rating

Short Term Rating=A3

Rating Explanation

Moderate degree of safety and higher credit risk

Date

29.11.2017

 

 

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 31-03-2016.

 

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 24.03.2018.

 

 

IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS

 

Subject’s name is not listed in the publicly available IBBI (Insolvency and Bankruptcy Board of India) list as of report date.

 

 

 

INFORMATION PARTED BY [GENERAL DETAILS]

 

Name :

Mr. Gurjeet Singh Bhamra

Designation :

Senior Manager

Contact No.:

91-9899306496

Date :

22.03.2018

 

 

LOCATIONS

 

Registered Office :

15th Floor, Eros Corporate Tower, Nehru Place, New Delhi-110019, India

Tel. No.:

Not Available

Mobile No.:

91-9899306496 [Mr. Gurjeet Singh Bhamra]

Fax No.:

Not Available

E-Mail :

corporate@pkgroup.com

support@pkgroup.in

gurjeetbhamra@pkgroup.in

Website :

http://www.pkrgroup.in

http://amtlweb.pkrgroup.in

 

 

Corporate Office/ Consumer Care Cell/ Factory 1 :

B-189, Phase II, Gautam Budh Nagar, Noida-201305, Uttar Pradesh, India

Tel. No.:

91-120-4531400/ 4531401

Fax No.:

91-120-4531402

 

 

Factory 2 :

B-62, Sector-83, Noida – 201305, Uttar Pradesh, India

 

 

DIRECTORS

 

AS ON: 31.03.2017

 

Name :

Mr. Pranav Kumar Ranade

Designation :

Managing Director

Address :

11, Ishwar Nagar Mathura Road, New Delhi-110065, India

Date of Appointment :

07.02.2011

DIN No.:

00005359

 

 

Name :

Mr. Ramesh Chander Bansal

Designation :

Director

Address :

7, Sagar Apartments 6, Tilak Marg, New Delhi-110001, India

Date of Appointment :

06.04.2012

DIN No.:

00005387

 

 

Name :

Mr. Ajoy Kumar Ghosh

Designation :

Director

Address :

B-502, Kaveri Apartment Alaknanda, New Delhi-110019, India

Date of Appointment :

06.04.2012

DIN No.:

00005404

 

 

Name :

Mr. Vikram Ranade

Designation :

Wholetime Director

Address :

11, Ishwar Nagar Mathura Road, New Delhi-110065, India

Date of Appointment :

07.02.2011

DIN No.:

00006021

 

 

Name :

Mr. Prashant Ranade

Designation :

Wholetime Director

Address :

11, Ishwar Nagar Mathura Road, New Delhi-110065, India

Date of Appointment :

28.07.2011

DIN No.:

00006024

 

 

Name :

Mrs. Priya Somaiya

Designation :

Director

Address :

E-022, 2nd Floor, Icon Tower, DLF Phase-5, Gurugram-122002, Haryana, India

Date of Appointment :

05.05.2015

DIN No.:

07173195

 

 

Name :

Mr. Ashok Kumar Gupta

Designation :

Director

Address :

No. 405, Tower II, HEWO Apartments-I, Sector 56, Gurugram-122011, Haryana, India

Date of Appointment :

09.11.2015

DIN No.:

07294664

 

 

KEY EXECUTIVES

 

Name :

Mr. Rakesh Dhody

Designation :

Company Secretary

Address :

R-607, New Rajinder Nagar, New Delhi-110060, India

Date of Birth/Age :

62 Years

Qualification :

CS. L.L.B.

Experience :

35 Years

Date of Appointment :

02.08.2013

PAN No.:

AAAPD0504C

 

 

Name :

Mr. Hrydesh Jain

Designation :

Chief Financial Officer (KMP)

Address :

Kharanja Road, Dholpur-328001, Rajasthan, India

Date of Birth/Age :

36 Years

Qualification :

C.A.

Experience :

12 Years

Date of Appointment :

13.02.2017

PAN No.:

AHMPJ7420L

 

 

Name :

Mr. Gurjeet Singh Bhamra

Designation :

Senior Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.12.2017

 

Category of Shareholder

No. of Shares

Percentage of Holding

(A) Promoter & Promoter Group

10204716

63.55

(B) Public

5852750

36.45

 

 

 

Total

16057466

100.00

 

 

Statement showing shareholding pattern of the Promoter and Promoter Group

 

Category of shareholder

No. of fully paid up equity shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a % of (A+B+C2)

A1) Indian

0.00

 

Individuals/Hindu undivided Family

32,62,870

20.32

 

P. K. RANADE (HUF)

4,320

0.03

 

AMEETA RANADE

10,91,757

6.80

 

P. K. RANADE

8,54,635

5.32

 

VIKRAM RANADE

6,56,079

4.09

 

PRASHANT RANADE

6,56,079

4.09

 

Any Other (specify)

69,41,846

43.23

 

PKR HITECH INDUSTRIAL CORPORATION LLP

69,41,846

43.23

 

Sub Total A1

1,02,04,716

63.55

 

A2) Foreign

0.00

 

A=A1+A2

1,02,04,716

63.55

 

 

 

Statement showing shareholding pattern of the Public shareholder

 

Category & Name of the Shareholders

No. of fully paid up equity shares held

Shareholding % calculated as per SCRR, 1957 As a % of (A+B+C2)

 

 

 

B1) Institutions

0

0.00

 

B2) Central Government/ State Government(s)/ President of India

0

0.00

 

B3) Non-Institutions

0

0.00

 

Individual share capital upto INR 0.200 Million

3961240

24.67

 

Individual share capital in excess of INR 0.200 Million

846148

5.27

 

TRIPAT KAUR

279999

1.74

 

NBFCs registered with RBI

1300

0.01

 

Any Other (specify)

1044062

6.50

 

Clearing Members

15632

0.10

 

Bodies Corporate

767719

4.78

 

ADVANCE METERING TECHNOLOGY LIMITED UNCLAIMED SUSPENSE ACCOUNT

166165

1.03

 

NRI – Repat

46179

0.29

 

NRI – Non- Repat

6890

0.04

 

HUF

207642

1.29

 

Sub Total B3

5852750

36.45

 

B=B1+B2+B3

5852750

36.45

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Selling of Energy Meters, Provides Technical Services relating to Energy Sector and in the business of Wind Power Generation through Wind Mills/ other renewable energy sources. [Registered Activity and also Confirmed by Management]

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Not Available

Countries :

Not Available

 

 

Imports :

 

Products :

Not Available

Countries :

Not Available

 

 

Terms :

 

Selling :

Cash and Advance Payment

 

 

Purchasing :

Cash and Advance Payment

 

PRODUCTION STATUS: (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

Manufacturers

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

 

Bank Name:

State Bank of India

Branch:

Gautam Budh Nagar-201305, Uttar Pradesh

Person Name (with Designation):

--

Contact Number:

91-120-2462329/ 2462033

Name of Account Holder:

--

Account Number:

--

Account Since (Date/ Year of A/c Opening):

--

Average Balance Maintained (Optional):

--

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

--

Account Operation:

--

Remarks:

Continuously Ringing

IFSC Code:

SBIN0009337

 

 

Facilities :

SECURED LOANS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

LONG-TERM BORROWINGS

 

 

Term Loan

 

 

From Bank*

25.797

0.000

Other Loan from bank

 

 

Vehicle Loan**

7.386

9.276

Equipment Loan***

0.000

0.199

 

 

 

SHORT TERM BORROWINGS

 

 

Repayable on demand

 

 

From Banks*

271.164

129.428

Other Loans

 

 

From Banks**

245.000

245.000

 

 

 

Total

 

549.347

383.903

Notes:

 

LONG-TERM BORROWINGS

* Term Loan INR 27.839 Million (Previous Year - Nil) from kotak bank are secured by land and repayable in 112 monthly instalments of INR 0.417 Million each upto June 2026. The interest rate of this loan is 10.25% p.a. INR 2.042 Million of term loan payable in FY 2017-18, hence shown under current maturities of long term borrowings.

 

** Vehicle loan of INR 11.489 Million (Previous year - 132.42 lacs) from ICICI bank are secured against vehicles respectively under vehicle hire purchase agreement. These obligations are repayable in monthly instalments up to Oct’20. The interest rate for these obligations ranges from 9.25% to 12.49% p.a. INR 4.105 Million of vehicle loan payable in FY 2017- 18, hence shown under current maturities of long term borrowings.

 

***Equipment loans of Rs 1.99 lacs (Previous year – INR 1.342 Million) from ICICI bank are secured against machinery respectively. These obligations are repayable in monthly instalments up to May’2017. The interest rate for these obligations is 10.75% p.a. Rs. 1.99 lacs of equipment loan payable in FY 2017-18, hence shown under current maturities of long term borrowings.

 

 

SHORT TERM BORROWINGS

 

*The rate of interest on the working capital loans from banks ranges between 8.25% p.a. to 13.05% p.a. depending upon the prime lending rate of the banks wherever applicable and the interest rate spread agreed with the banks. Details of security given for short-term borrowings are as under:

 

i) Overdraft facility from ICICI bank of INR 87.908 Million and HDFC bank of Rs 1000 lacs are secured against mutual funds.

 

ii) Cash credit facility of INR 29.257 Million from SBI bank are secured against Immovable property (Land) at Jhalandhar.

 

iii) Overdraft facility of INR 53.927 Million from SBI bank are secured against fixed deposits.

 

** Short term borrowing from Barclays bank of INR 245.000 Million are secured against mutual funds.

 

 

 

Auditors :

 

Name :

S. S. Kothari Mehta and Company

Chartered Accountants

Address :

146-149, Tribhuvan Complex, Ishwar Nagar, Mathura Road, New Delhi-110065, India

 

 

Secretarial Auditor :

 

Name :

Navneet K Arora and Company LLP

Company Secretaries

Address :

E-8/1, Near Geeta, Bhawan Mandir, Malviya Nagar, New Delhi – 110017, India

 

 

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiary Companies :

·         PKR Energy Limited - wholly owned subsidiary

·         Global Power and Trading PTE Limited., Singapore - subsidiary

·         Advance Power and Trading GMBH., Germany - wholly owned subsidiary

·         R. S. Infosystems Private Limited - subsidiary (till 13th May 2014)

 

 

Investing Parties with whom the company is a JV Partner :

Saudi National Lamps and Electrical Company Limited - ceased to be a Joint Venture with effect from 24th January 2014.

 

 

Enterprises over which directors exercise significant influence :

·         PKR Infrastructure Private Limited

·         PKR Technologies Private Limited

·         Renewable Power Venture Private Limited (Formerly Known as PKR Power Private Limited)

·         R.S.Infosystems Private Limited

 

 

LLP firms in which directors and their relatives are partners :

·         PKR Hitech Industrial Corporation LLP

·         Industrial Solutions Corporation LLP

·         Prescomp Components LLP

 

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

19200000

Equity Shares

INR 5/- each

INR 96.000 Million

6000000

Preference Shares

INR 5/- each

INR 30.000 Million

 

 

 

INR 126.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

16057466

Equity Shares

INR 5/- each

INR 80.287 Million

 

 

 

 

 

3.1 The rights, preferences and restrictions attached to each class of shares including restrictions on the distribution of dividends and the repayment of capital are as under:

 

The Company has only one class of equity shares having a par value of INR 5 per share. Each share holder is entitled to one vote per share. The dividend proposed by the board of directors is subject to the approval of the shareholders in the ensuing Annual General Meeting. In the event of liquidation of the company, the holders of the equity shares will be entitled to receive the remaining assets of the company, after distribution of all the preferential amounts. The distribution will be in proportion to the number of equity shares held by each of the equity share holders.

 

3.2 Details of Shareholders holding more than 5% shares in the Company.

 

Share Capital

As at 31st March 2017

 

No's

%age Holding

Equity Shares of INR 5 each

 

 

PKR Hitech Industrial Corporation LLP

6941846

43.23%

Smt.Ameeta Ranade

1091757

6.80%

Shri Pranav Kumar Ranade

854635

5.32%

 

3.3 During the current year and in the previous year, there have been no movements in the number of outstanding equity shares.

 

3.4 No shares have been alloted as fully paid up pursuant to contract(s) without payment being received in cash, bonus shares and shares bought back for the period of five years immediately preceding the reporting date.

 

3.5 There is no other information required to be disclosed in respect to share capital.

 

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

80.287

80.287

80.287

(b) Reserves & Surplus

1269.153

1297.967

1353.487

(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)

1349.440

1378.254

1433.774

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

33.183

9.475

305.851

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

1.710

0.760

0.320

(d) long-term provisions

3.530

3.102

2.559

Total Non-current Liabilities (3)

38.423

13.337

308.730

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

516.164

374.428

147.499

(b) Trade payables

79.155

48.353

39.974

(c) Other current liabilities

37.241

125.183

29.042

(d) Short-term provisions

1.766

1.918

1.771

Total Current Liabilities (4)

634.326

549.882

218.286

 

 

 

 

TOTAL

2022.189

1941.473

1960.790

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

936.360

953.227

940.702

(ii) Intangible Assets

7.434

1.771

0.135

(iii) Capital work-in-progress

128.167

71.687

65.809

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

91.296

91.296

91.206

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.753

10.956

11.224

(e) Other Non-current assets

18.210

16.794

0.000

Total Non-Current Assets

1184.220

1145.731

1109.076

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

486.764

536.248

536.737

(b) Inventories

57.245

81.160

54.387

(c) Trade receivables

118.434

88.925

67.252

(d) Cash and cash equivalents

150.624

70.164

173.276

(e) Short-term loans and advances

24.902

19.245

20.062

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

837.969

795.742

851.714

 

 

 

 

TOTAL

2022.189

1941.473

1960.790

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Revenue from Operations

324.966

260.493

188.663

 

 

Other Income

61.387

40.624

80.310

 

 

TOTAL                                    

386.353

301.117

268.973

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

151.964

123.831

82.681

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(0.216)

(4.151)

0.846

 

 

Employees benefits expense

80.220

80.895

88.068

 

 

Other expenses

85.894

79.952

63.337

 

 

Exceptional Items

0.000

(19.691)

0.000

 

 

TOTAL                                    

317.862

260.836

234.932

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

68.491

40.281

34.041

 

 

 

 

 

Less

FINANCIAL EXPENSES                       

52.891

52.952

47.022

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION              

15.600

(12.671)

(12.981)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

44.147

42.551

49.663

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX                        

(28.547)

(55.222)

(62.644)

 

 

 

 

 

Less

TAX                                                                 

0.000

0.000

(7.033)

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX               

(28.547)

(55.222)

(55.611)

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Material (including components stores and spares)

11.236

35.701

22.481

 

 

Capital Goods

12.654

3.682

0.822

 

TOTAL IMPORTS

23.890

39.383

23.303

 

 

 

 

 

 

Earnings/ (Loss) Per Share (INR)

(1.78)

(3.44)

(3.46)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term Borrowings

6.346

105.117

4.859

 

 

 

 

Cash generated from/(used in) Operations

(51.464)

28.127

11.461

 

 

 

 

Net Cash Flow From/ (Used In) Operating Activities

(54.064)

26.752

10.904

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

133.02

124.60

130.11

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

2.74

2.93

2.81

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

190.12

142.52

176.47

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.20

0.50

0.63

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.06

0.04

0.03

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.33

0.34

0.27

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.41

0.35

0.32

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.47

0.40

0.15

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.79

0.74

0.70

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.29

0.76

0.72

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

(8.78)

(21.20)

(29.48)

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

(1.41)

(2.84)

(2.84)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

(2.12)

(4.01)

(3.88)

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.32

1.45

3.90

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.23

1.30

3.65

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.67

0.71

0.73

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

6.92

6.09

5.71

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.32

1.45

3.90

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

STOCK PRICES

 

Face Value

INR 5.00/-

 

 

Market Value

INR 22.80/-

 


 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

80.287

80.287

80.287

Reserves & Surplus

1353.487

1297.967

1269.153

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

1433.774

1378.254

1349.440

 

 

 

 

long-term borrowings

305.851

9.475

33.183

Short term borrowings

147.499

374.428

516.164

Current Maturities of Long term debt

4.859

105.117

6.346

Total borrowings

458.209

489.020

555.693

Debt/Equity ratio

0.320

0.355

0.412

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

188.663

260.493

324.966

 

 

38.073

24.750

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

188.663

260.493

324.966

Profit/ (Loss)

(55.611)

(55.222)

(28.547)

 

(29.48%)

(21.20%)

(8.78%)

 


 

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

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

Yes

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

 

 

INDEX OF CHARGES

 

SNO

SRN

CHARGE ID

CHARGE HOLDER NAME

DATE OF CREATION

DATE OF MODIFICATION

DATE OF SATISFACTION

AMOUNT

ADDRESS

1

G46574299

100104676

RBL BANK LIMITED

02/06/2017

-

-

25000000.0

SHAHUPURI,KOLHAPUR,KOLHAPURMa416001IN

2

G75457580

100074168

KOTAK MAHINDRA BANK LIMITED

24/01/2017

31/01/2018

-

60300000.0

27BKC, C 27, G BlockBandra Kurla Complex, Bandra (E),MumbaiMa400051IN

3

C79318903

10620698

State Bank of India

25/01/2016

-

-

90000000.0

NEPZ BRANCHPHASE IINOIDAUP201305IN

4

C38613808

10539582

ICICI BANK LIMITED

09/12/2014

-

-

2626516.0

LANDMARKRACE COURCE CIRCLEALKAPURIBARODAGJ390015IN

 

 

COMPANY OVERVIEW :

 

Advance Metering Technology Limited (“AMTL” or “the Company”) was incorporated on 7th February, 2011 under the provisions of the Companies Act,1956. The Company operates in the Energy Sector and within the business segment Energy Generation, Energy Measurement and Energy Management. The Company is engaged in manufacturing and selling of Energy Meters, provides technical services relating to Energy Sector and in the business of Wind Power Generation through Wind Mills/ other renewable energy sources. Its shares are listed on the National Stock Exchange of India Limited and Bombay Stock Exchange Limited.

 

 

The AMTL was incorporated as a Special Purpose Vehicle (SPV) to take over the Metering Division and proposed power generation business/undertakings of Eon Electric Limited ( formerly Indo Asian Fuse gear Limited) as a going concern. The Hon’ble High Court for the States of Punjab & Haryana at Chandigarh vide its order dated 27th March, 2012, has approved the Scheme of Arrangement ( ‘Scheme’ ) u/s 391 to 394 of the Companies Act,1956 between the Company and Eon electronic Limited ( Eon ) and their respective shareholders and creditors for demerger of the Metering Division and Power Generation Business ( “De-merged Undertaking”) of Eon and transfer/ vesting of the said undertaking in favour of AMTL with effect from Ist April 2011 ( Appointed Date) on going concern basis. The scheme become effective on 8th April 2012 ( Effective Date) on filling of the Certified True Copy of the said Order of the Hon’ble High Court with the Registrar of Companies, NCT of Delhi & Haryana.

 

STATE OF COMPANY’S AFFAIRS

 

During the last five years, the company has been able to make a mark for itself in the existing businesses of energy meters, energy solutions and solar plants. The revenues of the company increased from INR 132.015 Million in the first year of operations to INR 386.353 Million in the year ended 31st March 2017, an increase of 192.65% in a short span of six years. In an endeavor to maximize its market share and profits, the Company has forayed into the fields of EPC services for energy sustainability, lighting solutions, solar PV solutions, Power Management and control. With backward integration the Company has been able to manage the market trends to its advantage.

 

In order to ensure higher quality and increased profitability, the company has embarked upon backward integration programme by setting up different verticals for manufacture of plastic components and electronic components required in the manufacture of meters and other devices. It is also in the process of setting up manufacture of other components required in the manufacture of meters which would not only increase the profitability but also reduce the dependence on others for the timely supply of quality components.

 

The company has been able to create a niche for itself in the market for meters and is expected to maintain the rate of increase this year also.

 

MANAGEMENT DISCUSSION AND ANALYSIS

 

While the world economy remains in a low growth difficult times, India continues to post a strong growth. Consumption was supported by lower energy costs, public sector salary increases, and favourable monsoon rains, which boosted urban and rural incomes. While the unexpected ‘demonetisation’ weighed on growth in the second half of FY 2016-17, the recent election outcome have risen hopes for a stable political and regulatory platform.

 

One of the major tax reforms, The Goods and Services Tax (GST) Amendment Bill passed during the year, aims at streamlining the country’s complex tax system, reduce fragmentation in markets, lower business costs, and widen the tax base. Robust implementation of this legislative changes will be key to boost prospects of the organised market.

 

The Indian Electric Meter market has grown at a single digit over the last few years. Slowdown in construction activity has been one of the major factors for a sluggish growth. The Central Government’s ‘Housing for All by 2022’ (20mn houses for urban poor and 30mn for rural poor) and Smart Cities (development of 100 cities) missions promise to trigger fast-paced rollout of new homes. This should usher in multi-year growth for electric meters.

 

The management of Advance Metering Technology Limited presents its analysis report covering performance and outlook of the Company. The core business of the Company is manufacturing of Energy Meters, Power Generation and Energy Audit Services. The management accepts responsibility for integrity and objectivity of the financial statements.

 

INDUSTRY STRUCTURE AND DEVELOPMENT

 

POWER GENERATION

 

Wind power generation capacity in India has significant increase in recent years. As of the end of March 2017 the total installed wind power capacity was 32.17 GW, mainly spread across the South, West and North regions. By the end of 2015, India had the fourth largest installed wind power capacity in the world. The levelised tariff of wind power reached a record low of ₹3.46 (5.4¢ US) per kWh (without any direct or indirect subsidies) during auctions for wind projects in February 2017. In 2015, the MNRE set the target for Wind Power generation capacity by the year 2022 at 60,000 MW. The development of wind power in India began in the 1986, and has progressed steadily in the last few years. The short gestation periods for installing wind turbines, and the increasing reliability and performance of wind energy machines have made wind power a favoured choice for capacity addition in India.

 

Wind power accounts nearly 9.87% of India’s total installed power generation capacity and generated 46,011 million kWh in the fiscal year 2016-17 which is nearly 3% of total electricity generation. The capacity utilisation factor is nearly 19.62% in the fiscal year 2016-17 (14% in 2015-16). 70% of wind generation is during the five months duration from May to September coinciding with Southwest monsoon duration.

 

The reason for the company to venture in wind energy is its inherent strength to support rural employment and uplift of rural economy. Further, unlike all other sources of power, wind energy does not consume any water-which in itself will become a scarce commodity.

 

METERS

 

The market for meters in India was estimated to be 3,000 crore in fiscal 2015, with organised participants contributing to over 80% of the total market. There has been a continued and visible shift from demand for traditional meters to demand for metering solutions, which helps in energy management as compared to mere monitoring and billing functionalities. Major consumer segments for meters in India are (a) public and private power utilities for residential and grid metering; (b) conventional and non-conventional captive power plants; and (c) industries and commercial establishments. Public and private power utilities are mostly consumers of tariff meters, captive power plants consume panel meters, and industries and commercial establishments consume panel and smart meters, based on their requirement. Few developers of residential buildings, however, provide prepaid meters residents, which are directly purchased by developers and installed at such residential buildings.

 

Demand for electronic meters dominates the market for meters and will continue due to replacement market for electrochemical and old meters and orders from power utilities. Of this, power utilities account for nearly 90% of the revenue generated from sale of tariff meters. In fiscal 2015, the industrial segment was the largest consumer of panel meters, power generation companies for tri-vector meters and commercial establishments for electronic meters. With increasing focus on reliability and accuracy, the contribution from these segments is likely to witness an upward trend.

 

Prepayment meters have recently seen steady growth as more power utilities are installing them to increase consumer visibility in terms of load patterns and to reduce the percentage of under-recovered revenue. While in developed countries prepayment meters are considered to be tariff meters, in the India they are considered as smart meters and are considered as the first step towards establishment of smart cities and smart grid projects. Smart grid pilot projects are under implementation mostly in the southern and western parts of India although, northern and eastern states also have some ongoing pilot projects

 

ENERGY AUDIT

 

Energy today has become a key factor in deciding the product cost at micro level as well as in dictating the inflation and the debt burden at the macro level. Energy cost is a significant factor in economic activity at par with factors of production like capital, land and labor. The imperatives of an energy shortage situation calls for energy conservation measure, which essentially mean using less energy for the same level of activity. Energy Audit attempts to balance the total energy inputs with its use and serves to identify all the energy streams in the systems and quantifies energy usage’s according to its discrete function. Energy Audit helps in energy cost optimization, pollution control, safety aspects and suggests the methods to improve the operating & maintenance practices of the system. It is instrumental in coping with the situation of variation in energy cost availability, reliability of energy supply, decision on appropriate energy mix, decision on using improved energy conservation equipment’s, instrumentation’s and technology

 

 

The Preliminary Energy Audit focuses on the major energy suppliers and demands usually accounting for approximately 70% of total energy.

 

OUTLOOK

 

The basic aim of the Company is to be able to produce Energy Meters and Energy Audit Service as per market requirements and be able to manage market trends to its advantage. “Opportunities abound in growing economies and opening of economy in India has created opportunities for Indian enterprise to move beyond national boundaries as well to create productive assets”.

 

The Company is currently engaged in manufacturing of Energy Meters and Energy Audit service related products activity and is looking for new avenues of business in various areas like EPC. Since EPC has linkages to other industries like cement, brick and steel through backward and forward linkages. The outlook for the industry looks reasonable, since India has skilled manpower and growing demand for Energy Audit Services and Energy Meters. The improved demand is expected to continue in the current fiscal as well on the back of ongoing infrastructure projects. The upward trend is expected to be continued on account of fiscal measures taken by the Government.

 

 

STANDALONE UNAUDITED FINANCIAL RESULTS FOR THE QUARTER AND NINE MONTHS ENDED 31.12.2017

 

(INR IN MILLION)

 

Particulars

Quarter ended

Nine months ended

 

31.12.2017

(Unaudited)

30.09.2017

(Unaudited)

31.12.2017

(Unaudited)

INCOME FROM OPERATIONS

 

 

 

Revenue from operations

85.540

76.999

291.697

Other Income

1.963

8.997

26.683

Total Income from Operations

87.503

85.995

318.380

 

 

 

 

EXPENSES

 

 

 

Cost of materials consumed

45.717

54.620

167.133

Excise Duty on sale of goods

---

---

11.418

Changes in inventories of finished goods and work-in-progress

14.137

(22.254)

(12.867)

Employee benefits expense

17.291

17.609

53.239

Finance Costs

14.763

13.290

44.219

Depreciation and Amortization expenses

9.289

9.159

27.435

Other Expenditure

23.805

25.538

73.627

Total Expenses

125.003

97.962

364.703

Profit/(Loss) before Exceptional Items

(37.499)

(11.967)

(45.822)

Exceptional Items

---

---

---

Profit / (Loss) before Tax

(37.499)

(11.967)

(45.822)

Tax Expense

 

 

 

Current tax

---

---

---

Deferred tax Asset

---

---

---

Profit/ loss for the period 

(37.499)

(11.967)

(45.822)

Other comprehensive income

 

 

 

Items that will not be reclassified to profit or loss

 

 

 

Remeasurement benefits (losses) on defined obligation

---

---

---

Income tax relating of items that will not be reclassified to profit or loss

---

---

---

Total comprehensive income (Net of tax)

---

---

---

Total comprehensive income for the period 

(37.499)

(11.967)

(45.822)

Paid-up Equity Share Capital (Face value INR 5/- per share)

80.287

80.287

80.287

Earnings per Share (Not Annualised) before and after exceptional items)

 

 

 

Basic

(2.34)

(0.75)

(2.85)

Diluted

(2.34)

(0.75)

(2.85)

 

SEGMENT WISE REVENUE, RESULTS AND CAPITAL EMPLOYED

 

(INR In Million)

 

Particulars

Quarter ended

Nine months ended

 

31.12.2017

(Unaudited)

30.09.2017

(Unaudited)

31.12.2017

(Unaudited)

1.     Segment Revenue

 

 

 

a) Power Generation

6.776

29.064

69.865

b) Meters and Others

78.764

47.935

221.832

Total

85.540

76.999

291.697

Less: Inter – segment revenue

---

---

---

Total income from operations (Gross)

85.540

76.999

291.697

2.     Segment Results

 

 

 

Profit/ (loss) before tax and interest

 

 

 

a) Power Generation

(2.958)

18.339

39.041

b) Meters and Others

(3.020)

(8.063)

(13.542)

Total

(5.978)

10.276

25.499

Less: Interest

(14.763)

(13.790)

(44.219)

Less : Other un-allocable expenditure net off un-allocable other operating income

(16.759)

(8.953)

(27.102)

Net Profit/ (Loss) Before Tax

(37.499)

(11.967)

(45.822)

3.     Segment Assets

 

 

 

a) Power Generation

578.419

593.712

578.419

b) Meters and Others

494.883

469.382

494.883

c) Others - Unallocable

1050.263

1043.302

1050.263

Total Assets

2123.565

2106.396

2123.565

4.     Segment Liabilities

 

 

 

a) Power Generation

250.396

247.235

250.396

b) Meters and Others

406.948

389.474

406.948

c) Others - Unallocable

146.195

112.161

146.195

Total Liabilities

803.539

748.870

803.539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

1. The Company has adopted Indian Accounting Standards ('IND AS') notified by the Ministry of Corporate Affairs with effect from 01 April, 2017 (being transition from 01 April 2016). Accordingly, the standalone financial results for the quarter and nine months ended 31st December, 2017 have been prepared in accordance with Companies (Indian Accounting Standard) Rules, 2015 (amended) as prescribed under Section 133 of the Companies Act, 2013 read with relevant rules issued thereunder and the other accounting principles generally accepted in India. Consequently, the standalone financial results for the corresponding quarter and nine months ended 31st December 2016 have been restated to comply with Ind AS to make them comparable.


2. The Ind AS compliant financial results for the previous year ended March 31, 2017 have not been provided as per the exemption given in SEBI circular no. CIR/CFD/FAC/62/2016 dated 05.07.2016.


3. The revenue from operations for the period upto 30th June, 2017 are inclusive of excise duty, in accordance with requirement of Ind AS. Consequent to the implementation of Goods and Service Tax (GST) regulations effective from 01st July, 2017, the revenue from operations for the quarter ended 31st December, 2017 and 30th September, 2017 are reported net of GST, in accordance with the requirement of Ind AS. Accordingly, the revenue from operations for the quarter and the nine months ended 31st December, 2017 are not comparable with the amount reported in the corresponding preceding periods.


4. The above standalone financial results were reviewed by the Audit Committee and approved by the Board of Directors in their respective meetings held on 9th February, 2018.


5. Deferred Tax Asset has not been provided due to carried forward business loss/unabsorbed depreciation.


6. Reconciliation between standalone financial results reported under erstwhile Indian GAAP (reffered to as 'Indian GAAP') and IND AS are summarised as below:

 

Description

Quarter Ended December 31,2016

Nine Months Ended December 31,2016

Net Profit as per Previous GAAP (Indian GAAP)

(36.302)

(32.518)

Ind AS Adjustments : Add/ (less)

 

 

i) Gain/(Loss) on fair valuation of investment

4.979

10.898

ii) Reclassification of actuarial gain/loss on employee defined benefit plan recognised in other comprehensive income

---

---

iii) Interest expense on financial instruments

(0.014)

(0.035)

iv) Provision for expected credit loss

(1.376)

(1.201)

v) Amortization of lease hold land

(0.777)

(2.291)

vi) Other adjustments

(0.049)

(0.156)

vii) Other Comprehensive Income (Net of taxes)

---

---

- Reclassification of actuarial gain/loss on employee defined benefit  plan recognised to other comprehensive income

---

---

Total comprehensive income as per IND AS

(35.539)

(25.303)


7. 'Figures for the previous period/year have been re-classified/re-arranged/re-grouped, wherever necessary.

 

 

CONTINGENT LIABILITIES: [As on 31.03.2017]

 

i) Bank Guarantees- INR 15.976 Million (Previous Year INR 11.661 Million)

 

ii) Standby Letter of Credit (SBLC) issued by Barclays bank on behalf of Advance Metering Technology Ltd for Global Power and Trading (GPAT) PTE Ltd, Singapore for USD 200,000 (Previous Year USD 200,000) for purpose of Business Transactions.

 

 

FIXED ASSETS:

 

Tangible Assets

 

·         Land

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Computer

·         Electrical Fittings


 

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 records 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 records 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

INR

US Dollar

1

INR 65.13

UK Pound

1

INR 91.96

Euro

1

INR 80.34

 

 

INFORMATION DETAILS

 

Information Gathered by :

SHW

 

 

Analysis Done by :

VIV

 

 

Report Prepared by :

IND

 


 

SCORE FACTORS

 

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

YES

--OTHER MERIT FACTORS

YES/NO

YES

 

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

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 are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

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.