MIRA
INFORM REPORT
|
Report Date : |
26.06.2008 |
IDENTIFICATION
DETAILS
|
Name : |
H R BUILDERS |
|
|
|
|
Registered Office : |
B-37, Ashok Vihar, Phase – I, New Delhi – 110 052, Delhi |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
2007 |
|
|
|
|
Year of Establishment : |
1995 |
|
|
|
|
Legal Form : |
Sole Proprietory Concern |
|
|
|
|
Line of Business : |
Builders and Building Contractors |
RATING &
COMMENTS
|
MIRA’s Rating : |
A |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
Maximum Credit Limit : |
USD 330000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established and reputed concern meeting its normal
commitments timeously. General financial position is good. The concern can be considered good for normal business dealings. |
INFORMATION PARTED
BY
|
Name : |
Mr. Manoj Dhankar |
|
Designation : |
Chief Executive Officer |
|
Date : |
20.05.2008 |
LOCATIONS
|
Registered Office : |
B-37, Ashok Vihar, Phase – I, New Delhi – 110 052, Delhi, India |
|
Tel. No.: |
91-11-27465010 / 27433850 / 20059164 |
|
Fax No.: |
91-11-27310158 |
|
Area : |
1200 Sq. ft. (Owned) |
SOLE PROPRIETOR
|
Name : |
Mr. Hans Raj Dhankar |
|
Designation : |
Proprietor |
|
Address : |
B-37, Ashok Vihar, Phase – I, New Delhi – 110 052, Delhi, India |
|
Date of Birth/Age : |
59 Years |
|
Qualification : |
Graduate |
|
Experience : |
30 Years |
KEY EXECUTIVES
|
Name : |
Mr. Manoj Dhankar |
|
Designation : |
Chief Executive Officer |
|
Address : |
B-37, Ashok Vihar, Phase – I, New Delhi – 110 052, Delhi, India |
|
Date of Birth/Age : |
35 Years |
|
Qualification : |
Graduate |
|
Experience : |
12 Years |
BUSINESS DETAILS
|
Line of Business : |
Builders and Building Contractors |
|
|
|
|
Products : |
CPWD, PWD, M C D approved Contractor, Working on Agriculture Marketing Board (Gazipur Mandi) Project Cost is 440.000 millions |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
GENERAL
INFORMATION
|
Suppliers : |
·
Ajit Singh Building Material Supplier ·
Jagat Printers ·
Capital Security Group ·
Chembond Chemical Limited ·
CICO Technologies Limited ·
Fosroc Chemicals Private Limited ·
Ovn Trading Engineers Private Limited ·
Om Lubes ·
Pulkeet Jamadar ·
Raj and Company ·
R. B. Construction Company ·
Shri Ram Enterprises ·
Bechu Jamadar ·
B.S. Trading Company ·
Bhagwati Trading Company ·
Dhingra Service Station ·
S.B. Transport Company ·
Schwing Stetter ·
Sudhir Genset ·
Sunrise Enterprises ·
Suresh Sharma (Contractor) ·
Unique Instruments ·
Sukhbir Singh ·
Devender Singh ·
ACC Concrete |
|
|
|
|
Customers : |
·
CPWD ·
PWD ·
M C D ·
Working on Agriculture Marketing Board (Gazipur Mandi) ·
B L Kashyap and Sons |
|
|
|
|
No. of Employees : |
150 |
|
|
|
|
Bankers : |
Indian Overseas Bank, Pashim Vihar, New Delhi – 110 052, Delhi, India |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Pawan Aggarwal and Company Chartered Accountants |
|
Address : |
201, Gupta Tower, Commercial Complex, Azadpur, Delhi – 110033, India |
|
Tel. No.: |
91-11-27671221 |
CAPITAL STRUCTURE
|
Capital Investment : |
|
|
Owned : |
Rs.66.847 Millions |
|
Borrowed : |
- |
|
Total : |
Rs.66.847 Millions |
FINANCIAL DATA
[all figures are in Rupees Millions]
|
Particulars |
|
|
31.03.2008 |
|
Sales Turnover |
|
|
280.000 |
Expected Sales (2008-09) : Rs.350.000 Millions
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2007 |
31.03.2006 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
66.847 |
60.394 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
66.847 |
60.394 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
7.185 |
10.762 |
|
|
2] Unsecured Loans |
|
31.407 |
24.048 |
|
|
TOTAL BORROWING |
|
38.592 |
34.810 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
105.439 |
95.204 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
29.237 |
34.337 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
50.519 |
51.577 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
32.782 |
12.645 |
|
|
Sundry Debtors |
|
35.927 |
43.330 |
|
|
Cash & Bank Balances |
|
3.936 |
0.985 |
|
|
Other Current Assets |
|
2.777 |
0.000 |
|
|
Loans & Advances |
|
36.240 |
50.802 |
|
Total
Current Assets |
|
111.662 |
107.762 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
85.979 |
98.472 |
|
|
Provisions |
|
0.000 |
0.000 |
|
Total
Current Liabilities |
|
85.979 |
98.472 |
|
|
Net Current Assets |
|
25.683 |
9.290 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
105.439 |
95.204 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
|
|
Sales Turnover |
|
211.616 |
216.457 |
|
|
Other Income |
|
0.375 |
0.000 |
|
|
Total Income |
|
211.991 |
216.457 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
8.582 |
4.411 |
|
|
Provision for Taxation |
|
2.832 |
0.000 |
|
|
Profit/(Loss) After Tax |
|
5.749 |
4.411 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Direct Expenses |
|
0.000 |
164.889 |
|
|
Indirect Expenses |
|
0.000 |
39.413 |
|
|
Cost of Sales |
|
167.970 |
0.000 |
|
|
Depreciation & Amortization |
|
6.100 |
7.744 |
|
|
Other Expenditure |
|
29.339 |
0.000 |
|
Total Expenditure |
|
203.409 |
212.046 |
|
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2007 |
31.03.2006 |
|
PAT / Total Income |
(%) |
|
2.71 |
2.04 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
4.06 |
2.04 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
6.09 |
3.10 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.13 |
0.07 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
1.86 |
2.21 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
1.30 |
1.09 |
LOCAL AGENCY
FURTHER INFORMATION
NIL
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
|
Indian Rupees |
|
US Dollar |
1 |
Rs.42.82 |
|
UK Pound |
1 |
Rs.84.72 |
|
Euro |
1 |
Rs.66.62 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
7 |
|
OPERATING SCALE |
1~10 |
7 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
8 |
|
--PROFITABILIRY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
7 |
|
--LEVERAGE |
1~10 |
7 |
|
--RESERVES |
1~10 |
7 |
|
--CREDIT LINES |
1~10 |
7 |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
62 |
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 |
Unfavourable & favourable factors carry similar weight in credit
consideration. 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 |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|