MIRA INFORM REPORT

 

 

Report Date :

28.03.2012

 

IDENTIFICATION DETAILS

 

Name :

SAM INDIA BUILTWELL PRIVATE LIMITED

 

 

Registered Office :

435, Jagriti Enclave, Vikas Marg Extn, Delhi- 110092.

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

22.01.1998

 

 

Com. Reg. No.:

55-091859

 

 

Capital Investment / Paid-up Capital :

Rs.7.275 Millions

 

 

CIN No.:

[Company Identification No.]

U70101DL1998PTC091859

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELS24733C

 

 

PAN No.:

[Permanent Account No.]

AABCS7627K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Engineers, Promoters and Developers.

 

 

No. of Employees :

Not Available

 

RATING & COMMENTS

 

MIRA’s Rating :

A (57)

 

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 1200000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having good track. Financial position of the company appears to be sound. 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.

 

Profit and Loss Account for current year is not available.

 

 

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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

India

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 :

435, Jagriti Enclave, Vikas Marg Extn, Delhi- 110092. India.

Tel. No.:

91-11-22163389, 65460163

Fax No.:

91-11-22163393

E-Mail :

samindiabuiltwell@yahoo.co.in 

 

info@samindiabuiltwell.com

Website :

www.samindiabuiltwell.com

 

 

DIRECTORS

 

(AS ON 31.03.2010)

 

Name :

Mr. Arvind Goel

Designation :

Director

Address :

80, Kiran Vihar, Delhi - 110092, India.

Date of Birth/Age :

02.09.1970

Date of Appointment :

22.01.1998

DIN No.:

00935505

 

Other Directorship

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Date of cessation

Company Status

Defaulting status

1

U70101DL1998PTC091859

SAM INDIA BUILTWELL PRIVATE LIMITED

Director

22-01-98

22-01-98

-

Active

NO

2

U70101DL2004PTC129713

MAG ASSOCIATES PRIVATE LIMITED

Director

07-10-04

07-10-04

-

Active

NO

3

U70109DL2006PTC153829

SAM (INDIA) INFRASTRUCTURE PRIVATE LIMITED

Director

15-09-06

15-09-06

-

Active

NO

4

U45200DL2007PTC157932

SPACE INDIA REALTECH PRIVATE LIMITED

Director

15-01-07

15-01-07

28-04-11

Active

NO

5

U45400DL2009PTC195610

AMR ASSOCIATES PRIVATE LIMITED

Director

30-10-09

30-10-09

-

Active

NO

6

U40104DL2009PTC196901

SAM (INDIA) HYDROPOWER PRIVATE LIMITED

Director

14-12-09

14-12-09

-

Active

NO

7

U70102DL2010PTC198099

SAM INDIA MAJESTIC INFRAPROJECTS PRIVATE LIMITED

Director

18-01-10

18-01-10

01-06-10

Active

NO

8

U74140DL2010PTC200771

MAGICAL ENTERPRISES PRIVATE LIMITED

Director

26-03-10

26-03-10

-

Active

NO

9

U36999DL1989PLC037432

S.C.INDUSTRIES LIMITED

Director

21-05-10

21-05-10

-

Active

NO

10

U45300DL2008PTC183474

SAM MULTIPROJECTS PRIVATE LIMITED

Director

01-03-12

01-03-12

-

Active

NO

 

 

Name :

Mr. Madan Lal

Designation :

Director

Address :

28, Saini Enclave, Delhi – 110092, India.

Date of Birth/Age :

02.11.1962

Date of Appointment :

22.01.1998

DIN No.:

00331845

 

Other Directorship

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U70101DL1998PTC091859

SAM INDIA BUILTWELL PRIVATE LIMITED

Director

22-01-98

22-01-98

Active

NO

2

U70101DL2004PTC129713

MAG ASSOCIATES PRIVATE LIMITED

Director

07-10-04

07-10-04

Active

NO

3

U70109DL2006PTC153829

SAM (INDIA) INFRASTRUCTURE PRIVATE LIMITED

Director

15-09-06

15-09-06

Active

NO

4

U45400DL2009PTC195610

AMR ASSOCIATES PRIVATE LIMITED

Director

30-10-09

30-10-09

Active

NO

5

U40104DL2009PTC196901

SAM (INDIA) HYDROPOWER PRIVATE LIMITED

Director

14-12-09

14-12-09

Active

NO

6

U51909DL2010PTC200798

SACHIN ENTERPRISES PRIVATE LIMITED

Director

26-03-10

26-03-10

Active

NO

7

U36999DL1989PLC037432

S.C.INDUSTRIES. LIMITED

Director

12-07-10

12-07-10

Active

NO

8

U45300DL2008PTC183474

SAM MULTIPROJECTS PRIVATE LIMITED

Director

01-03-12

01-03-12

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 30.09.2010)

 

Names of Shareholders

No. of Shares

Arvind Goel

193750

Madan Lal

193750

Nutan Goel

100000

Kamlesh Garg

100000

Sachin Enterprises Private Limited, India.

70000

Magical Enterprises Private Limited, India.

70000

Total

        7,27,500

 

(AS ON 30.09.2010)

 

Equity Shares Break Up

Percentage

Bodies corporate

19.24

Directors or relatives of Directors

80.76

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Engineers, Promoters and Developers.

 

 

GENERAL INFORMATION

 

Suppliers :

·         Abhishek Bhargava

·         Adarsh Pipe Company

·         Aggarwal Timber Private Limited

·         Aggarwalla Teak International

·         Akshay Builders

·         Alok Enterprises

·         Gaur Cement and Iron Traders

·         Heritage Marketing

·         Indo Germa Products  Limited

·         J.K Lakshmi Cement Limited

 

 

No. of Employees :

Not Available

 

 

Bankers :

·         Bank of India

·         HDFC Bank

·         ICICI Bank Limited

·         Centurion Bank of Punjab Limited

·         Axis Bank Limited, 4/10, OPG House, Asaf Ali Road, New Delhi-110002, India.

·         Central Bank of India

·         State Bank of Bikaner and Jaipur

·         Yes Bank Limited

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

Centurion Bank of Punjab Limited – Pump

0.000

0.233

Chabra – Mahindra Finance Limited

0.000

0.066

ICICI Bank – Car Loan Civic

0.000

0.365

ICICI Bank – Car Loan - Scorpio

0.000

0.256

ICICI Bank – Car Loan – Verna

0.047

0.313

ICICI Bank – Car Loan - Zen

0.000

0.117

ICICI Bank – Omni

0.023

0.089

Total

0.070

1.439

 

 

 

Banking Relations :

-

 

 

Auditors :

 

Name :

Mangla Prem and Associates

Chartered Accountant

Address :

E- 6/10 Lajapt Rai Chowk, Krisan nagar, Dehli – 110051, India.

Pan No.:

AAGPM8847H

 

 

CAPITAL STRUCTURE

 

(AS ON 30.09.2010)

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

10,00,000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

7,27,500

Equity Shares

Rs.10/- each

Rs. 7.275 Millions

 

 

 

 

 

 

 


 

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

7.275

7.275

7.275

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

305.508

250.880

          200.437   

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

312.783

258.155

207.712

LOAN FUNDS

 

 

 

1] Secured Loans

0.070

1.439

4.778

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

0.070

1.439

4.777

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

SECURITY & ADVANCES

0.000

0.000

200.268

 

 

 

 

TOTAL

312.853

259.594

412.758

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

43.352

45.091

50.105                

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.350

0.350

2.650

DEFERREX TAX ASSETS

0.713

0.579

0.364

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

59.515

78.514

103.606

 

Sundry Debtors

62.743

19.646

71.314

 

Cash & Bank Balances

7.522

11.505

8.562

 

Other Current Assets

140.537

138.665

238.728

 

Loans & Advances

209.553

159.024

39.419

Total Current Assets

479.870

407.354

461.629

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

39.043

63.247

19.705

 

Other Current Liabilities

144.909

104.898

57.545

 

Provisions

27.500

25.675

24.800

Total Current Liabilities

211.452

193.820

102.050

Net Current Assets

268.418

213.534

359.579

 

 

 

 

MISCELLANEOUS EXPENSES

0.020

0.040

0.060

 

 

 

 

TOTAL

312.853

259.594                  

412.758

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

 

 

 

 

 

Job work A/C

 

2229.017

1321.063

 

 

Income

 

7.984

6.312

 

 

Profit from JV

 

2.354

0.460

 

 

Short & Excess

 

0.080

0.000

 

 

TOTAL                                    

 

2239.435

1327.835

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost Of Goods Sold

 

25.092

(50.108)

 

 

Building Material A/C

 

1742.361

1050.745

 

 

Labour charges A/C

 

174.199

111.866

 

 

Labour wages A/C

 

104.857

39.102

 

 

Building Cess A/C

 

14.383

6.441

 

 

Bank Charges A/C

 

5.746

10.015

 

 

Consultation Charges A/C

 

1.676

1.364

 

 

Director Remuneration A/C

 

6.360

3.600

 

 

Electricity Exp A/C

 

2.079

0.663

 

 

Insurance A/C

 

2.621

3.229

 

 

Salary A/C

 

18.082

16.665

 

 

Works Contract tax A/C

 

17.015

13.680

 

 

Other Expenses

 

40.394

41.572

 

 

TOTAL                                    

 

2154.865

1248.834

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                                  

 

84.570

79.001

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

8.667

7.702

 

 

 

 

 

 

PROFIT BEFORE TAX              

 

75.903

71.299

 

 

 

 

 

Less

TAX                                                                 

 

25.459

24.436

 

 

 

 

 

 

PROFIT AFTER TAX                        

 

50.444

46.863

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

 

122.211

75.348

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

 

172.655

122.211

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

69.34

--

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

NA

0.02

0.04

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

9.51

11.30

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

0.17

0.14

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.29

0.34

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.68

0.76

0.51

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.27

2.10

4.52

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Registered office of the company has been shifted from 17A/56 UG – 2, Triveni Plaza, W E A Karol Bagh, New Delhi, India to the present address w.e.f. 01.04.2008.

 

FORM 8

 

Corporate identity number of the company

U70101DL1998PTC091859

Name of the company

SAM INDIA BUILTDWELL PRIVATE LIMITED

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

435, Jagriti Enclave, Delhi - 110092, India.

This form is for

Modification of charge

Type of charge

Book debts

Movable property (not being pledge)

Particular of charge holder

Axis Bank Limited.

4/10, OPG House, Asaf Ali Road, New Delhi – 110002, India.

Nature of instrument creating charge

Agreement.

Amendment Cum Link Agreement.

Date of instrument Creating the charge

15.11.2011

Amount secured by the charge

Rs.200.000 Millions

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

Rate of interest

As per sanction letter no. AXISB/MC-1/DEL/SS/421 Dated 06.01.2010 and AXISB/MC-1/DEL/SS/563 Dated 25.03.2010 and AXISB/MC/-1/SS/480 Dated 21.03.2010 to be amended from time to time.

 

Terms of repayment

As per sanction letter no. AXISB/MC-1/DEL/SS/421 Dated 06.01.2010 and AXISB/MC-1/DEL/SS/563 Dated 25.03.2010 and AXISB/MC/-1/SS/480 Dated 21.03.2010 to be amended from time to time.

 

Margin

As per sanction letter no. AXISB/MC-1/DEL/SS/421 Dated 06.01.2010 and AXISB/MC-1/DEL/SS/563 Dated 25.03.2010 and AXISB/MC/-1/SS/480 Dated 21.03.2010 to be amended from time to time.

 

Extent and operation of the charge

Pari Passu First Charge.

 

Other

The above is to secure the following:-

 

Cash Credit      = Rs, 10.000 Millions

Bank Guarantee= Rs. 190.000 Millions

 

One – way full interchangeability from CC to BG facility.

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

Hypothecation by way of first pari passu charge over entire present and future current assets and fixed assets of the company (excluding those specifically financed by other banks) stored or to be.

 

Stored at the company’s godowns or premises or wherever else the same may be.

Charge identification number of the charge to be modified

10216300

Particulars of the present modification

Bank’s first pari passu charge over entire present and future current assets and fixed assets of the company (excluding those specifically financed by other banks) already registered for Rs.400.000 Millions shall stand modified to Rs. 200.000 Millions. Further rate of interest for FB limits has also been modified from the existing BPLR – 3.75% P.A. to 4.00% + Bank’s base rate, payable monthly.

 

All other terms and conditions remaining the same.

 

 

Fixed Assets

 

·         Plant and Machinery

·         Office Equipment

·         Car

·         Computer

 

 


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. 50.90

UK Pound

1

Rs. 67.98

Euro

1

Rs. 81.27

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILIRY

1~10

5

--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

 

57

 

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.