MIRA
INFORM REPORT
|
Report Date : |
21.06.2011 |
IDENTIFICATION DETAILS
|
Name : |
SAI ENVIRO ENGINEERS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
209 and 211, Challa Estate, 6-3-166/1 and 2, Erragadda, Hyderabad –
500004, Andhra Pradesh |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
16.10.1996 |
|
|
|
|
Com. Reg. No.: |
025504 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.7.600 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74210AP1996PTC025504 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
HYD503556A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAECS8042B |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Exporter, Importer and Trader of Sewage water recycling, sewage recycling, waste water recycling, sewage treatment, domestic sewage treatment, treated sewage, sewage water purification, etc. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (46) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 60000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track. Trade
relations are reported as fair. Business is active. Payments are reported to
be usually correct and as per commitments. The company can be considered normal 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 – April 1, 2010
|
Country Name |
Previous Rating (31.12.2009) |
Current Rating (01.04.2010) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
LOCATIONS
|
Registered Office : |
209 and 211, Challa Estate, 6-3-166/1 and 2, Erragadda, Hyderabad –
500018, Andhra Pradesh, India |
|
Tel. No.: |
91-40-65501128/23814159 |
|
Fax No.: |
91-40-23814159 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Visakhapatnam Office : |
102, Bharat Towers, 5th
Lane, Dwarakanagar , Visakhapatnam- 530016, |
|
Tel. No.: |
91-891-6673850 |
|
Fax No.: |
91-891-6673851 |
|
E-Mail : |
|
|
|
|
|
Pune Office : |
G-31, Sai Vihar Residency, Pashan-Sus Road, Pashan, Pune 411021, Maharashtra, India |
|
Tel. No.: |
91-20-65277528/25870829 |
|
Fax No.: |
91-20-25871274 |
|
E-Mail : |
|
|
|
|
|
Chennai Office: |
No. 2, Guru Nivas,
Vidyasagar Street, Chelli Nagar, Selaiyur , Chennai - 600073 |
|
Tel. No.: |
91-44-22294185 |
|
E-Mail : |
DIRECTORS
AS ON 29.09.2010
|
Name : |
Mr. Satynarayna Allam |
|
Designation : |
Director |
|
Address : |
P No.190, F No. 305, Shyam Kamdhenu Apartments, Mothi Nagar, Hyderabad
– 500018, Andhra Pradesh, India |
|
Date of Birth/Age : |
17.06.1972 |
|
Date of Appointment : |
16.10.1996 |
|
|
|
|
Name : |
Mr. Devram Thora Sema |
|
Designation : |
Director |
|
Address : |
FL C.24, S No. 4/2A/1/3T09, Sai Vihar Residency, Suturwadi, Pune –
411201, Maharashtrea, India |
|
Date of Birth/Age : |
16.07.1972 |
|
Date of Appointment : |
01.12.2000 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 29.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Satynarayna Allam |
|
684000 |
|
Devram Thora Sema |
|
76000 |
|
Total |
|
760000 |
AS ON 29.09.2010
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Exporter, Importer and
Trader of Sewage water recycling, sewage recycling,
waste water recycling, sewage treatment, domestic sewage treatment, treated
sewage, sewage water purification, etc. |
GENERAL INFORMATION
|
Bankers : |
State Bank of Hyderabad, Overseas Branch, 6-3-652, " Kautilya', Somajiguda,
Hyderabad - 500082, Andhra Pradesh, India |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Lakshmana Swamy and Associates Chartered Accountant |
|
Address : |
Flat 401, Megasri Classics, Dwarakapuri Colony, Panjagutta, Hyderabad
– 50082, Andhra Pradesh, India |
|
|
|
|
Associates/Subsidiaries : |
NA |
CAPITAL STRUCTURE
AS ON 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
3000000 |
Equity Shares |
Rs.10/- each |
Rs.30.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
760000 |
Equity Shares |
Rs.10/- each |
Rs.7.600
Millions |
|
|
Share Application Money |
|
Rs.0.340
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
7.940 |
5.100 |
0.100 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
7.060 |
3.631 |
5.964 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
15.000 |
8.731 |
6.064 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
8.085 |
9.927 |
2.238 |
|
|
2] Unsecured Loans |
3.788 |
2.327 |
0.448 |
|
|
TOTAL BORROWING |
11.873 |
12.254 |
2.686 |
|
|
DEFERRED TAX LIABILITIES |
0.141 |
0.136 |
0.123 |
|
|
|
|
|
|
|
|
TOTAL |
27.014 |
21.121 |
8.873 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
7.890 |
5.955 |
5.122 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.201 |
1.830 |
0.021 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
1.820
|
2.326 |
2.250 |
|
|
Sundry Debtors |
34.732
|
16.643 |
8.278 |
|
|
Cash & Bank Balances |
8.499
|
10.290 |
2.146 |
|
|
Other Current Assets |
0.000 |
0.000 |
0.000 |
|
|
Loans & Advances |
9.090
|
3.020 |
1.684 |
|
Total
Current Assets |
54.141
|
32.279 |
14.358 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
10.417
|
6.275 |
3.727 |
|
|
Other Current Liabilities |
21.852
|
11.326 |
6.291 |
|
|
Provisions |
3.034
|
1.453 |
0.610 |
|
Total
Current Liabilities |
35.303
|
19.054 |
10.628 |
|
|
Net Current Assets |
18.839
|
13.225 |
3.730 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.084 |
0.111 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
27.014 |
21.121 |
8.873 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
TOTAL |
|
97.718 |
54.901 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL |
|
88.790 |
NA |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
|
8.928 |
4.140 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
2.994 |
NA |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
|
5.934 |
NA |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
7.81 |
-- |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
6.07
|
NA |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
14.39
|
10.83 |
NA |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.06
|
0.47 |
NA |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.47
|
3.58 |
2.20 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.53
|
1.69 |
1.35 |
LOCAL AGENCY FURTHER INFORMATION
FORM 8:
|
Corporate identity number of the company |
U74210AP1996PTC025504 |
|
Name of the company |
SAI ENVIRO ENGINEERS PRIVATE LIMITED |
|
Address of the registered office or of the
principal place of business in |
209 and 211,Challa Estates, 6-3-166/1
& 2, Erragadda, Hyderabad – 500004, Andhra Pradesh, India |
|
This form is for |
Modification of charge |
|
Type of charge |
Book Debts Movable Property Immovable Property |
|
Particular of charge holder |
State Bank of Hyderabad |
|
Nature of instrument creating charge |
1) Supplemental Agreement of loan for
increase in the overall limit (Form C.1-A) 2) Supplemental Agreement of Hypothecation
of Goods and Assets for increase in the overall limit (Form C.2-A) 3) Letter regarding the grant of
individual limits within the overall limit (Form C.5) 4) Memorandum of Deposit of Title Deeds 5) Copy of Sanction Letter |
|
Date of instrument Creating the charge |
17/04/2010 |
|
Amount secured by the charge |
Rs.90.000 millions |
|
Brief of the principal terms an conditions
and extent and operation of the charge |
Rate of Interest 1) Interest on Cash Credit (Hyp) Limit of
Rs.30.000 Millions at 1.00% above SBHPLR. 2) Commission on Bank Guarantee Limit of Rs.60.000
Millions: As per Applicable Rates. Terms of Repayment The Working Capital Limits are repayable
on demand. Margin 1) 25% on Raw Materials, Stock-in-process
and Finished Goods. 2) 50% on Book Debts/Receivables 3) 25% on Bank Guarantee (Disputed
Liability 100%) Extent and Operation of the charge The charge operates as a first charge on
the property charged until the repayment of the entire credit facilities
sanctioned by the bank. |
|
Short particulars of the property charged |
For Cash Credit :a) Primary :
Hypothecation of Raw materials, Stock-in-process, Finished Goods, Stores and
Spares and Receivables, b) Collateral : Equitable Mortgage of Flat No.209 and
210 Admeasuring 2100 Sq.ft situated at Challa Estate, Erragadda, Hyderabad
standing in the Name of the Company. For Bank Guarantee : a) Counter
Guarantee of the Company b) Charge over Current Assets of the company and c)
charge on Collateral Security i.e E.M of Flat No.209 and210 at Challa Estate,
Erragadda, Hyderabad. |
FIXED ASSETS:
·
Building
·
Plant and Machinery
·
Office Equipments
·
Lab Equipments
·
Furniture and Fixtures
·
Computers
·
Electrical Fittings
·
Vehicles
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.44.99 |
|
|
1 |
Rs.72.59 |
|
Euro |
1 |
Rs.64.01 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
46 |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.