RATING RATIONALE
21Apr2020

Apollo Animal Medical Group Trust

Brickwork Ratings assigns the ratings for the Bank Loan Facilities of Rs.13.00 Crs. of Apollo Animal Medical Group Trust

Particulars
Facilities** Amount (Rs.Crs.) Tenure Rating#
Grand Total 13.00 (Rupees Thirteen Crores Only)
#Please refer to BWR website www.brickworkratings.com for definition of the ratings
**Details of Bank Loan facilities,consolidation or instruments are provided in Annexure
RATING ACTION / OUTLOOK

BWR assigns the rating of BWR B with 'Stable' outlook for the long term bank loan facilities and BWR A4 for the Short term bank loan Facilities of Apollo Animal Medical Group Trust. The ratings take into consideration the rich experience of the trustees, along with average financial risk profile. The ratings are however constrained by small scale of operations with weak liquidity position and regulatory risk in education sector.

KEY RATING DRIVERS

Credit Strengths:


Credit Risks:

ANALYTICAL APPROACH

For arriving at its ratings, BWR has applied its rating methodology as detailed in the Rating Criteria detailed below (hyperlinks provided at the end of this rationale).

RATING SENSITIVITIES

Going forward, the ability of the trust  to Improve their scale of operations, along with their improvement in current ratio   would be key rating sensitives.

Positive: The ratings may be upgraded in the future if the Company is able to significantly improve their scale of operations, and current ratio.

Negative: The ratings may be downgraded if any further deterioration in the Financial Risk Profile of trust and if college is not able to fulfill the conditions recommended by Veterinary council of India  will also be a key rating sensitive.

LIQUIDITY INDICATORS -

Stretched 

1. The Trust has nil associate concern or subsidiary concern and there is no operational linkages between them.
2. The Trust has Fixed deposits from Bank of Rs 2.30 crores and Cash & Bank Balances of Rs 0.25 crores in FY19.
3. The Trust has average utilization of 70% of their O.D Limit from Punjab National Bank from last six months 
4. The Trust has Long term borrowings of Rs 1.05 crores out of which unsecured loan from Friends & Relatives of Rs 0.67 crores and a car loan from Kotak Mahindra Bank of Rs 0.38 crores in FY19.
5. The Trust has Interest service coverage ratio of 4.80 times and Debt Service Coverage Ratio of 4.48 times in FY19.
6. The Trust has current ratio of 0.41 Times in FY19 (Audited).

ABOUT THE ENTITY

Apollo Animal Medical Group Trust was established in 2002, Jaipur and registered under Rajasthan Public Trust Act, 1959. The trust is running a single college with the name of Apollo College of Veterinary Medicine (ACVM) Jaipur, Rajasthan which was established on 6th October 2003, ACVM offers Bachelor Degree (BV.S.C & A.H) course of Five and Half years duration in Veterinary Science & Animal Husbandry which comprise of 4 and half years course and 1 year compulsory internship. (The 4th year comprises of 1 and half year whereas rest 3 year is for one year only) The college is located at Agra Road, Jaipur. Initially the trust was Earlier being run by Dr Sohan Singh Rathore, Dr Srinivasan Ramanathan and Dr Raj Ishwar Khare (Trustees). In 2013, Trust Management has been take over by Mr Dulhe Ram Meena, Mr Yashwardhan Meena, Mr Lakhan Meena. In nascent stage the trust has got temporary affiliation from Veterinary Council of India from AY 2004 to AY- 2015 as they are not able to fulfill the conditions recommended by the Veterinary. During FY16 the rules changed & it didn’t get the license to run the college as per standard regulation every medical college should have own medical hospital too which AAMGT didn’t have. Thus it posted no income in FY17. In Year 2017, the Central govt on recommendation of the Veterinary Council of India, New Delhi has granted permission for admission BVSC & AH and Rajasthan University of Veterinary & Animal Sciences (RAJUVAS), Bikaner has granted Affiliation. However during FY18, AAMGT completed the construction of its medical hospital and it has again got the license to run the course. As from February 2019, College has got permission for all the four and half years and compulsory internship. The admissions for 4th year will start from August 2020. The college has three storey building is available for teaching, research and extension education with clinical, paraclinical and production science departments. On each floor of building there are five wings, each one is housing an independent departments with sitting rooms, research labs, store and office accomodations. Five lecture halls are spacious to accomodate 100 students each and provided with audio visual aids. Mr Dulhe Ram Meena Working Trustee has rich experience of more than 25 years in Army Field and Other business, Mr Yashwardhan Meena has experience of more than 10 years in Education Field.

KEY FINANCIAL INDICATORS
Standalone Financial Indicators (in ₹ crore) Units FY 18-19 (A) FY 17-18 (A)
Operating Revenue Rs.Crs. 10.25 4.07
EBITDA Rs.Crs. 4.01 1.96
PAT Rs.Crs. 3.27 0.88
Tangible Net Worth Rs.Crs. 13.95 10.68
Total Debt/Tangible Net Worth Times 0.53 0.82
Current Ratio Times 0.41 0.33
* A:Audited   UA:Unaudited   P:Provisional   PROJ:Projected
Note: These are latest available financial results. All ratios as per BWR's calculations; Amount in ₹ crore

STATUS OF NON-COOPERATION WITH PREVIOUS CRA

CRA NameDateAmountRating
CARE 26 Sep 2019 13.00 CARE B/A4

ANY OTHER INFORMATION

RATING HISTORY FOR LAST THREE YEARS (including withdrawal and suspended) COMPLEXITY LEVELS OF THE INSTRUMENTS -

BWR complexity levels are meant for educating investors. The BWR complexity levels are available at www.brickworkratings.com / download / ComplexityLevels.pdf. Investors queries can be sent to info@brickworkratings.com.

Analytical Contacts

Aman Sharma

Ratings Analyst Board : +91 172 5032 295 / 6 aman.s@brickworkratings.com

V.K.Kukreja

Associate Director - Ratings Board : +91 11 2341 2232 kukreja.vk@brickworkratings.com
1-860-425-2742 | media@brickworkratings.com
Apollo Animal Medical Group Trust
ANNEXURE-I
Details of Bank Facilities rated by BWR
SL.No. Type Of Facilities Long Term(Rs.Crs.) Short Term(Rs.Crs.) Total(Rs.Crs.)
1 Over DraftSanctioned 8.00 _ 8.00
2 Bank GuaranteeSanctioned _ 5.00 5.00
Total 13.00
TOTAL (Rupees Thirteen Crores Only)
ANNEXURE-II
INSTRUMENT DETAILS

InstrumentIssue DateAmount (Rs.Crs)Coupon RateMaturity DateISIN Particulars
NANANANANANA

ANNEXURE-III
List of entities consolidated

Name of Entity% OwnershipExtent of consolidationRationale for consolidation
NANANANA

Print and Digital Media

The Rating Rationale is sent to you for the sole purpose of dissemination through your print, digital or electronic media. While it may be used by you acknowledging credit to BWR, please do not change the wordings in the rationale to avoid conveying a meaning different from what was intended by BWR. BWR alone has the sole right of sharing (both direct and indirect) its rationales for consideration or otherwise through any print or electronic or digital media.

About Brickwork Ratings

Disclaimer

Brickwork Ratings (BWR) has assigned the rating based on the information obtained from the issuer and other reliable sources, which are deemed to be accurate. BWR has taken considerable steps to avoid any data distortion; however, it does not examine the precision or completeness of the information obtained. And hence, the information in this report is presented "as is" without any express or implied warranty of any kind. BWR does not make any representation in respect to the truth or accuracy of any such information. The rating assigned by BWR should be treated as an opinion rather than a recommendation to buy, sell or hold the rated instrument and BWR shall not be liable for any losses incurred by users from any use of this report or its contents. BWR has the right to change, suspend or withdraw the ratings at any time for any reasons.