MIRA INFORM REPORT

 

 

Report Date :

06.06.2012

 

IDENTIFICATION DETAILS

 

Name :

DAS OFFSHORE ENGINEERING PRIVATE LIMITED

 

 

Registered Office :

‘Sagar Uday’, Plot No.F-3, Agroli, C.B.D Belapur, Navi Mumbai-400614, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

18.12.1992

 

 

Com. Reg. No.:

11-070045

 

 

Capital Investment / Paid-up Capital :

Rs. 20.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74210MH1992PTC070045

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMD07104G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is providing engineering and contract services.

 

 

No. of Employees :

Information not given by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (54)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 2900000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having satisfactory track. General financial position of the company is good. Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitments.

 

The company can be considered good for normal 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.

 

 

INFORMATION DECLINED BY

 

Name :

Ms. Rachana

Designation :

Accounts Department

Contact No.:

91-22-67606760

Date :

04.06.2012

 

 

LOCATIONS

 

Registered Office :

‘Sagar Uday’, Plot No.F-3, Agroli, C.B.D Belapur, Navi Mumbai-400614, Maharashtra, India 

Tel. No.:

91-22-67606760 / 27573790 / 27573791

Fax No.:

91-22-27570795 / 27578220

E-Mail :

accounts@gmail.com

dasoffshore@dasoff.com 

Website :

www.dasoffshore.com

 

 

Workshop :

D-377, D-382, D-389, TTC MIDC, Near Indian Oil Blending Plant, Kuksheth Village, Navi Mumbai-400706, Maharashtra, India 

Tel. No.:

91-22-65168270 / 651405697

Fax No.:

91-22-27684745 / 27684752

 

 

Branch Office :

Das Cold Storage, Opposite Vasant Dada Milk Centre, Mani Rajori Road, Vasumbe, Tasgaon, District Sangli-416312, Maharashtra, India

Tel. No.:

91-2346-250135

Fax No.:

91-2346-250312

 

 

DIRECTORS

 

AS ON 30.09.2011

 

Name :

Mr. Datta Dagadu Khade

Designation :

Managing Director

Address :

C-6/1/0:2, Sector 5, CBD Belapur, Navi Mumbai-400614, Maharashtra, India

Date of Birth/Age :

01.08.1950

Date of Appointment :

06.06.1994

DIN No.:

00430783

 

 

Name :

Mr. Ashok Dagadu Khade

Designation :

Whole Time Director

Address :

C-6/1/0:1, Sector 5, CBD Belapur, Navi Mumbai-400614, Maharashtra, India

Date of Birth/Age :

01.06.1955

Date of Appointment :

18.12.1992

DIN No.:

00431082

 

 

Name :

Mr. Nishant Datta Khade

Designation :

Whole time Director

Address :

C-6/1/0:2, Sector 5, CBD Belapur, Navi Mumbai-400614, Maharashtra, India

Date of Birth/Age :

11.06.1978

Date of Appointment :

01.06.2006

DIN No.:

00431128

 

 

KEY EXECUTIVES

 

Name :

Ms. Rajni Lamba

Designation :

Secretary

Address :

Plot No.477, 2nd Floor, Sector 4, Ghansoli, Navi Mumbai-400614, Maharashtra, India

Date of Birth/Age :

12.02.1978

Date of Appointment :

15.09.2008

Pan No.:

AFWPR8012G

 

 

Name :

Ms. Rachana

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2011

 

Names of Shareholders

No. of Shares

Ashok Dagadu Khade

46000

Suresh Khade

46000

Jayshree Khade

20000

Suman Khade

20000

Datta Khade

68000

TOTAL

200000

 

AS ON 30.09.2011

 

Equity Shares Break Up

Percentage

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is providing engineering and contract services.

 

 

Products :

Offshore Works 

 

 

GENERAL INFORMATION

 

No. of Employees :

Information not given by the management

 

 

Bankers :

·         Abhyudaya Co-operative Bank Limited, Administrative Office, K. K. Tower, Abhyudaya Bank Lane, G. D. Ambekar Marg, Parel Village, Mumbai-400012, Maharashtra, India 

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

Rupee term loans secured

 

 

Rupee term loans financial institutions secured

143.353

112.745

Working capital loans secured

 

 

Working capital loans banks secured

6.712

26.783

Total

150.065

139.528

 

Notes:

 

(a) (Against hypothecation of vehicle financed)

(b) (Against hypothecation of vehicle financed)

(c) Cash credit facility from Abhudaya Co.- operative Bank Limited

(d) Cash credit facility from Abhudaya Co.-operative Bank Limited

 

 

 

Banking Relations :

--

 

 

Financial Institution :

Kotak Mahindra Prime Limited, 36-38B, Nariman Bhavan, 227, Nariman Point, Mumbai-400021, Maharashtra, India

 

 

Auditors :

 

Name :

J. K. Ranade and Company

Chartered Accountant

Address :

B-11, New Minal Co-operative Society, KArve Road, Nal Stop, Next to Kanika Restaurant, Pune-411004, Maharashtra, India 

Pan No.:

AACFJ9255E

 

 

Associates :

Changbhale Engineering And Services Private Limited

CIN No.: - U45102MH2006PTC158728

 

DAS Agrotech Private Limited

CIN No.: - U29214PN1998PTC021364

 

DAS Instrumentation Private Limited

CIN No.: - U29268MH2009PTC191862

 

DAS Infrastructure Private Limited

CIN No.: - U45200MH2009PTC189731

 

·         DAS Dairy and Farms Private Limited

·         DAS Enterprises

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2011

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.100/- each

Rs. 20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.100/- each

Rs. 20.000 Millions

 

 

 

 

 

NOTES:

 

200,000 Equity Shares (PY: 200,000 Equity Shares) of Rs. 100 Each Fully Paid Up (out of the above equity shares, 195,000 shares of Rs. 100 each were issued as bonus shares, during the year 2003-04, by capitalizing Rs. 4,500,000 from general reserve and Rs. 15,000,000 out of the balance in the profit and loss account.)

 

 

AS ON 30.09.2011

 

Authorised Capital : Rs. 100.000 Millions

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

20.000

20.000

20.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

722.173

589.685

270.502

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

742.173

609.685

290.502

LOAN FUNDS

 

 

 

1] Secured Loans

150.065

139.528

15.499

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

150.065

139.528

15.499

DEFERRED TAX LIABILITIES

0.000

0.0000

0.000

 

 

 

 

TOTAL

892.238

749.213

306.001

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

169.699

171.443

98.750

Capital work-in-progress

399.025

313.218

127.395

 

 

 

 

INVESTMENT

0.500

0.500

0.500

DEFERREX TAX ASSETS

6.384

0.919

1.426

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

112.954

129.457

43.210

 

Sundry Debtors

304.520

348.465

216.297

 

Cash & Bank Balances

133.153

151.538

45.745

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

81.920

130.620

48.601

Total Current Assets

632.547

760.080

353.853

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

176.159

208.419

137.187

 

Other Current Liabilities

145.008

170.631

94.429

 

Provisions

(5.250)

117.897

44.307

Total Current Liabilities

315.917

496.947

275.923

Net Current Assets

316.630

263.133

77.930

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

892.238

749.213

306.001

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

1202.050

1331.883

634.199

 

 

Other Income

76.638

 

NA

 

 

TOTAL                                     (A)

1278.688

1331.883

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

1035.931

810.451

NA

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

1035.931

810.451

NA

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

242.757

521.432

202.627

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

7.367

3.358

1.877

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

235.390

518.074

200.750

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

29.650

19.958

12.480

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

205.740

498.116

188.270

 

 

 

 

 

Less

TAX                                                                  (H)

67.590

176.916

66.338

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

138.150

321.200

121.932

 

 

 

 

 

Less

PRIOR YEARS IT/FBT/W-TAX

5.660

2.020

0.004

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

589.680

270.500

148.574

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

722.170

589.680

270.502

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Revenue for work done

602.422

631.072

NA

 

TOTAL EARNINGS

602.422

631.072

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Stores & Spares

5.748

0.000

0.000

 

TOTAL IMPORTS

5.748

0.000

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

662.44

1595.92

--

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

10.80

24.12

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

17.12

NA

29.69

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

25.44

53.42

41.47

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.28

0.82

0.65

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.63

1.04

1.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.00

1.53

1.28

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Check List by Info Agents

Available in Report (Yes / No)

1.       Year of Establishment

Yes

2.       Locality of the firm

Yes

3.       Constructions of the firm

Yes

4.       Premises details

No

5.       Type of Business

Yes

6.       Line of Business

Yes

7.       Promoter’s background

Yes

8.       No. of Employees

No

9.       Name of person contacted

Yes

10.   Designation of contact person

Yes

11.   Turnover of firm for last three years

Yes

12.   Profitability for last three years

Yes

13.   Reasons for variation <> 20%

------

14.   Estimation for coming financial year

No

15.   Capital in the business

Yes

16.   Details of sister concerns

Yes

17.   Major suppliers

No

18.   Major customers

No

19.   Payments terms

No

20.   Export / Import details

Yes

21.   Market information

------

22.   Litigations that the firm / promoter involved

------

23.   Banking Details

Yes

24.   Banking facility details

Yes

25.   Conduct of the banking account

------

26.   Buyer visit details

------

27.   Financials, if provided

Yes

28.   Incorporation details, if applicable

Yes

29.   Last accounts filed at ROC

Yes

30.   Major Shareholders, if available

Yes

 

 

SUNDRY CREDITORS DETAILS

(Rs. In Millions)

Particulars

 

31.03.2011

31.03.2010

31.03.2009

Sundry Creditors

 

 

 

Creditors due small micro enterprises 

176.159

208.419

137.187

 

 

 

 

TOTAL

176.159

208.419

137.187

 

 

FINANCIAL PERFORMANCE

 

Gross Turnover (after adjustment of variation in WIP) for the year was Rs. 1188.120 Millions, as against Rs. 1317.666 Millions for the previous year. Gross profit for the year was Rs. 205.740 Millions as against Rs. 498.116 Millions in the previous year. After providing for depreciation, interest, taxes and prior period expenses, the net profit earned by the Company has been arrived at as Rs. 138.150 Millions, as against the net profit of Rs. 321.200 Millions in the previous year.

 

 

CONTINGENT LIABILITIES AS AT THE CLOSE OF THE YEAR ARE IN RESPECT OF: (AS ON 31.03.2011)

 

(i)       Counter guarantees issued to the Company’s bankers, against outstanding bank guarantees: Rs. 125.413 Millions (Previous Year: Rs. 119.567 Millions).

 

(ii)     Claims against the Company not acknowledged as debts : Rs. NIL (Previous Year : Rs. NIL)

 

(iii)    An Amount of Rs.1.870 Millions has been withheld by a customer owing to contractual dispute by way of invoking a bank guarantee. Since the Company is confident of resolving the dispute and recovering the amount, no provision has been made towards the same.

 

 

FORM 8

 

Corporate identity number of the company

U74210MH1992PTC070045

Name of the company

DAS OFFSHORE ENGINEERING PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

‘Sagar Uday’, Plot No.F-3, Agroli, C.B.D Belapur, Navi Mumbai-400614, Maharashtra, India 

This form is for

Modification of charge

Charge identification number of the charge to be modified

90150237

Type of charge

Book debts

Movable property (not being pledge)

Particular of charge holder

Abhyudaya Co-operative Bank Limited, Administrative Office, K. K. Tower, Abhyudaya Bank Lane, G. D. Ambekar Marg, Parel Village, Mumbai-400012, Maharashtra, India 

Nature of instrument creating charge

Hypothecation of Stock and Book-Debts Agreement

Date of instrument Creating the charge

18.01.2012

Amount secured by the charge

Rs. 150.000 Millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of interest

Rate of Interest : @ 12.50% p. a. with monthly rests or at such other rate as my be decided by the Bank, from time to time.

 

Margin

Margin : 25%

 

Extent and operation of the charge

To secure due repayment of Cash Credit Facility of Rs.150.000 Millions (enhanced from Rs.65.000 Millions), together with all principal monies, interest, all costs, charges and expenses and other monies thereon, granted by the Bank to the company.

Short particulars of the property charged (Including location of the property)

All, present and future, Stock/Goods such as full gas cylinders-oxygen, D.A, argon, nitrogen, LPG welding and Misc. Items  etc., as more particularly described in Sch to the said Agreement All, present and future, Book-Debts of the company.

Date of instrument modifying the charge

28.02.2009

Particulars of the present modification

This charge over Stock and Book-Debts shall now also hold good to secure the due repayment of additional Cash Credit Facility of Rs.85.000 Millions, granted to the Company. Hence, the aggregate Cash Credit facility, secured by charge, has been enhanced from Rs.65.000 Millions to Rs.150.000 Millions, Therefore, the overall charge now stands at Rs.150.000 Millions.

 

 

FIXED ASSETS

 

·         Land

·         Office Plot

·         Building

·         Factory Sheds

·         Electrical Installation

·         Machinery

·         Computers

·         Office Equipments

·         Vehicles

·         Furniture and Fittings

·         Green House Building

·         Green House Machinery

 


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. 55.56

UK Pound

1

Rs. 85.51

Euro

1

Rs. 69.50

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

54

 

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

-

 

 

 

 

 

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.