MIRA
INFORM REPORT
|
Report Date : |
28.06.2008 |
IDENTIFICATION
DETAILS
|
Name : |
COWTOWN LAND DEVELOPMENT PRIVATE LIMITED |
|
|
|
|
Registered Office : |
216 Shah and Nahar Industrial
Estate, Dr. E. Moses Road, Worli, Mumbai – 400018, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
02.12.1985 |
|
|
|
|
Com. Reg. No.: |
11-038213 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U70100MH1985PTC038213 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
MUMC12732G |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAACC4889L |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Construction Activities |
RATING &
COMMENTS
|
MIRA’s Rating : |
Ba |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an old and established
company in the Indian construction industry and a part of Lodha Group of
Companies Trade relations are fair. Directors are reported as experienced,
respectable and having satisfactory means of their own. Payments are however
reported as slow but correct. The company can be considered
normal for business dealings at usual trade terms and conditions. |
LOCATIONS
|
Registered Office : |
216 Shah and Nahar Industrial
Estate, Dr. e. Moses Road, Worli, Mumbai – 400018, Maharashtra, India |
|
Tel. No.: |
91-22-24968184-85-86
/ 23024400 / 24937302 |
|
Fax No.: |
91-22-23000693 /
24936428 |
|
E-Mail : |
DIRECTORS
|
Name : |
Mr. Mangalprahbat
Lodha |
|
Designation : |
Director |
|
Address : |
12, Anupam CHS Limited, 11 Manav Mandir Road, Walkeshwer, Mumbai – 400006, Maharashtra, India |
|
Date of Birth/Age : |
18.12.1955 |
|
Date of Appointment : |
19.02.2003 |
|
|
|
|
Name : |
Mr. Abhishek Lodha |
|
Designation : |
Director |
|
Address : |
12, Anupam CHS Limited, 11 Manav Mandir Road, Walkeshwer, Mumbai – 400006, Maharashtra, India |
|
Date of Birth/Age : |
01.11.1979 |
|
Date of Appointment : |
19.02.2003 |
|
Email : |
|
|
|
|
|
Name : |
Mr. Abhinandan
Lodha |
|
Designation : |
Director |
|
Address : |
12, Anupam CHS Limited, 11 Manav Mandir Road, Walkeshwer, Mumbai – 400006, Maharashtra, India |
|
Date of Birth/Age : |
05.05.1981 |
|
Date of Appointment : |
28.09.2004 |
|
Email : |
|
|
|
|
|
Name : |
Mr. Vilas Madhukar
Samant |
|
Designation : |
Director |
|
Address : |
D – 5, Sahayadri, Samant Estate, Goregaon [East], Mumbai –
400063, Maharashtra, India |
|
Date of Birth/Age : |
06.02.1948 |
|
Date of Appointment : |
28.09.2004 |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
(As on
30.09.2005)
|
Names of Shareholders |
|
No. of Shares |
|
|
|
|
|
Mr. Mangalprahbat
Lodha |
|
1000 |
|
Mr. Abhishek Lodha
|
|
800 |
|
Mr. Abhinandan
Lodha |
|
100 |
|
|
|
|
|
Total |
|
1900 |
(As on 31.03.2007)
|
Category |
|
Percentage |
|
Nationalised of
other banks |
|
10.00 |
|
Bodies
corporate |
|
90.00 |
|
|
|
|
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Construction Activities |
GENERAL
INFORMATION
|
Bankers : |
V. P. Road branch, 136, Vithalbhai Patel Road, Mumbai – 400004, Maharashtra, India
Backbay
Reclamation Branch, Mumbai – 400001, Maharashtra, India |
|
|
|
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Shankar and Kapani Chartered Accountants |
|
Address : |
NTC House, 2nd Floor, 15 Narottam Morarjee Marg, Ballard Estate, Mumbai – 400038, Maharashtra, India |
|
|
|
|
Holding Company : |
Lodha Construction
Private Limited CIN NO: U45200MH1996PTC100732 |
CAPITAL STRUCTURE
(AS ON 30.09.2007)
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200271 |
Equity Shares |
Rs.1000/- each |
Rs.200.271
Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2230 |
Equity Shares |
Rs.1000/- each |
Rs.2.230
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
2.000 |
2.000 |
2.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
[4.061] |
[3.642] |
[0.701] |
|
|
NETWORTH |
[2.061] |
[1.642] |
1.299 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
97.869 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
315.963 |
183.913 |
101.848 |
|
|
TOTAL BORROWING |
413.832 |
183.913 |
101.848 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
411.771 |
182.271 |
103.147 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.012 |
0.000 |
0.000 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
523.883 |
161.186 |
0.810 |
|
|
Sundry Debtors |
0.000 |
0.000 |
0.000 |
|
|
Cash & Bank Balances |
0.630 |
0.083 |
0.037 |
|
|
Other Current Assets |
0.000 |
0.000 |
0.000 |
|
|
Loans & Advances |
67.578 |
123.507 |
103.299 |
|
Total
Current Assets |
592.091
|
284.776 |
104.146 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
180.322 |
102.499 |
0.999 |
|
|
Provisions |
0.010
|
0.006
|
0.000 |
|
Total
Current Liabilities |
180.332 |
102.505 |
0.999 |
|
|
Net Current Assets |
411.759 |
182.271 |
103.147 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
411.771 |
182.271 |
103.147 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
|
|
|
|
|
|
|
|
Sales Turnover |
|
439.706 |
160.407 |
|
|
Other Income |
|
0.000 |
0.000 |
|
|
Total Income |
|
439.706 |
160.407 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
[0.410] |
[2.934] |
|
|
Provision for Taxation |
|
0.000 |
0.000 |
|
|
Profit/(Loss) After Tax |
|
[0.410] |
[2.934] |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Depreciation & Amortization |
|
0.004 |
0.000 |
|
|
Other Expenditure |
|
440.111 |
163.341 |
|
Total Expenditure |
|
440.115 |
163.341 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
PAT / Total Income |
(%) |
[0.09]
|
[1.83]
|
NA |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
[0.09]
|
[1.83]
|
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
[0.07]
|
[1.03]
|
NA |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
[0.20]
|
[1.79]
|
NA |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
[288.29]
|
[174.43]
|
79.17 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
3.28
|
2.78
|
104.25 |
LOCAL AGENCY
FURTHER INFORMATION
Form 8: Bankers
Charges Report as per Registry
|
This form is for |
Creation of
charge |
|
Corporate
identity number of the company |
U70100MH1985PTC038213 |
|
Name of the
company |
COWTOWN LAND DEVELOPMENT PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in India of the company |
216 Shah and Nahar Industrial
Estate, Dr. e. Moses Road, Worli, Mumbai – 400018, Maharashtra, India |
|
Type of charge |
|
|
Particular of
charge holder |
State Bank of
India Backbay
Reclamation Branch, Mumbai – 400001, Maharashtra, India |
|
Nature of description
of the instrument creating or modifying the charge |
Agreement of
Hypothecation of goods and moveable assets dated 31.01.2007 |
|
Date of
instrument Creating the charge |
31.01.2007 |
|
Amount secured by
the charge |
Rs.250.000
Millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest SBI Term Loan of
Rs.250 Millions – 10.25 % p.a. Interest on the
aforesaid loan is to be paid monthly Terms of
Repayment The Term Loan is
for a tenure of 24 months to be payable in 7 monthly installments after a
period of 18 months. Extent and
Operation of the charge First charge on
all goods and moveable assets |
|
Short particulars
of the property charged |
All the borrows Goods,
Book Debts and other moveable assets |
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 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.42.79 |
|
UK Pound |
1 |
Rs.85.04 |
|
Euro |
1 |
Rs.67.34 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
7 |
|
--PROFITABILIRY |
1~10 |
2 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
4 |
|
--CREDIT LINES |
1~10 |
4 |
|
--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 |
|
TOTAL |
|
43 |
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 |
|