MIRA INFORM REPORT

 

 

Report Date :

31.08.2013

 

IDENTIFICATION DETAILS

 

Name :

SUYOG DEVELOPMENT CORPORATION LIMITED (w.e.f. 26.05.2008)

 

 

Formerly Known As :

SUYOG DEVELOPMENT CORPORATION PRIVATE LIMITED

 

 

Registered Office :

Sujay Garden, Off No.27, Parshwa Building, 12 Mukund Nagar, Pune – 411037, Maharashtra, India

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

15.09.2004

 

 

Com. Reg. No.:

25-019740

 

 

Capital Investment / Paid-up Capital :

Rs.19.000 Millions

 

 

CIN No.:

[Company Identification No.]

U45201PN2004PLC019740

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Building Construction and Real Estate Services.

 

 

No. of Employees :

Not Divulged

 

\

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (11)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

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

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

Financials of 2011, 2012 are not available with us. Ms. Vijaya, Accounts Department has provided partial information and denied to disclose financial details to us.

 

As per previous financial condition of the company appears to be below average.

 

Business is active. Payment terms are reported to be unknown.

 

The company can be considered for business dealing on a safe and secured trade terms and condition.

 

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 – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating: B+

Rating Explanation

Risk prone credit quality and very high credit risk.

Date

23.07.2012

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 


 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION DECLINED BY

 

Name :

Mrs. Vijaya

Designation :

Account Department

Contact No.:

91-22-24260025

Date :

31.08.2013

 

 

LOCATIONS

 

Registered Office :

Sujay Garden, Off No.27, Parshwa Building, 12 Mukund Nagar, Pune – 411037, Maharashtra, India

Tel. No.:

91-20-24260025

Fax No.:

91-20-24266188/ 24267252

E-Mail :

bks@suyoggroup.com

sales@suyoggroup.com

Website :

http://www.suyoggroup.com

 

 

DIRECTORS

 

(AS ON 29.09.2012)

 

Name :

Mr. Bharat Keshavlal Shah

Designation :

Director

Address :

Plot No.27, Bharat Pushpa Sujay Garden, Mukund Nagar, Pune – 411037, Maharashtra, India

Date of Birth/Age :

12.03.1950

Date of Appointment :

15.09.2004

DIN No.:

00004910

 

 

Name :

Mr. Nitin Bharat Shah

Designation :

Director

Address :

Plot No.27, Bharat Pushpa Sujay Garden, Mukund Nagar, Pune – 411037, Maharashtra, India

Date of Birth/Age :

19.02.1971

Date of Appointment :

15.09.2004

DIN No.:

00004920

 

 

Name :

Mr. Kalpesh Bharat Shah

Designation :

Director

Address :

Plot No.24, Sujay Garden, Mukund Nagar, Pune – 411037, Maharashtra, India

Date of Birth/Age :

02.06.1973

Date of Appointment :

15.09.2004

DIN No.:

00004924

 

 

Name :

Mr. Nilesh Bharat Shah

Designation :

Director

Address :

Plot No.23, Divya S. No.12, Sujay Garden, Mukund Nagar, Pune – 411037, Maharashtra, India

Date of Birth/Age :

06.06.1975

Date of Appointment :

15.09.2004

DIN No.:

00004946

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 29.09.2012)

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Bharat Keshavlal Shah

 

1100004

Nitin Bharat Shah

 

100000

Kalpesh Bharat Shah

 

100002

Nilesh Bharat Shah

 

100000

Bharat Keshavlal Shah (HUF)

 

1

Kalpesh Bharat Shah (HUF)

 

1

Nitin Bharat Shah (HUF)

 

1

Nilesh Bharat Shah (HUF)

 

1

Monika Nitin Shah

 

1

Vaishali Kalpesh Shah

 

1

Pushpa Bharat Shah

 

500002

Disha Nilesh Shah

 

1

 

 

 

Total

 

 

1900015

 

 

(AS ON 30.09.2012)

Equity Shares Break – up

 

Category

 

 

Percentage

 

 

 

Directors or relatives of directors

 

73.68

Other top fifty shareholders

 

26.32

 

 

 

Total

 

 

100.00

 


 

BUSINESS DETAILS

 

Line of Business :

Building Construction and Real Estate Services.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         Bank of Maharashtra

Lokmangal, 1501, Shivaji Nagar, Pune – 411005, Maharashtra, India

 

·         State Bank of India

·         ICICI Bank

·         Bank of Rajasthan

·         State Bank of India

·         Union Bank of India

·         Saraswat Co-op. Bank

 

 

Facilities :

Secured Loans

31.03.2010

31.03.2009

 

 

(Rs. In Millions)

ICICI Bank Loan - 6052

50.000

--

ICICI Bank Loan - 6618

14.307

22.367

ICICI Bank Loan - 9854 (BMW)

2.247

2.863

 

 

 

Total

 

66.554

25.230

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Harshad Mehta and Company

Chartered Accountants

Address :

O-26A, Vighanhara, Sujay Garden, Mukund Nagar, Pune – 411037 Maharashtra, India

PAN No.:

AKAPM2669R

 

 

CAPITAL STRUCTURE

 

(AS ON 29.09.2012)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1900015

Equity Shares

Rs.10/- each

Rs.19.000 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

19.000

19.000

19.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(10.251)

(11.821)

(10.783)

NETWORTH

8.749

7.179

8.217

LOAN FUNDS

 

 

 

1] Secured Loans

66.554

25.230

33.240

2] Unsecured Loans

186.111

139.397

101.292

TOTAL BORROWING

252.665

164.627

134.532

DEFERRED TAX LIABILITIES

0.000

0.000

0.100

 

 

 

 

TOTAL

261.414

171.806

142.849

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

5.077

5.636

6.488

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

144.523

85.584

53.743

DEFERREX TAX ASSETS

0.192

0.094

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

536.436

491.218

349.106

 

Sundry Debtors

1.064

0.000

0.000

 

Cash & Bank Balances

9.309

0.572

0.148

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

9.934

12.156

8.267

Total Current Assets

556.743

503.946

357.521

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

54.918

21.754

4.191

 

Other Current Liabilities

389.834

401.633

270.640

 

Provisions

0.369

0.140

0.219

Total Current Liabilities

445.121

423.527

275.050

Net Current Assets

111.622

80.419

82.471

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.073

0.147

 

 

 

 

TOTAL

261.414

166.806

142.849

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Sales

164.622

0.000

20.176

 

 

Other Income

0.236

7.394

0.019

 

 

Closing Stock

457.258

403.751

0.000

 

 

TOTAL                                     (A)

622.116

411.145

20.195

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Opening Stock

403.751

249.066

0.000

 

 

Cost of Construction

175.949

131.723

0.000

 

 

Directors Remuneration

0.800

0.800

0.000

 

 

Other Expenses

6.210

6.002

4.637

 

 

Preliminary Expenses Written Off

0.073

0.074

0.074

 

 

TOTAL                                     (B)

586.783

387.665

4.711

 

 

 

 

 

Less

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

35.333

23.480

15.484

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

30.839

22.863

13.803

 

 

 

 

 

 

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

4.494

0.617

1.681

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.512

1.693

0.627

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

2.982

(1.076)

1.054

 

 

 

 

 

Less

TAX                                                                  (H)

0.150

(0.131)

0.168

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

2.832

(0.945)

0.886

 

 

 

 

 

Add

Share of Profit/ (Loss) from Partnership Firm

(1.263)

(0.092)

(0.579)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(11.820)

(10.783)

(11.090)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(10.251)

(11.820)

(10.783)

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.49

--

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

0.46

(0.23)

4.39

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.81

0.00

5.22

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.53

(0.21)

0.29

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.34

(0.15)

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

28.88

22.93

16.37

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.25

1.19

1.30

 


 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report

(Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions 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

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

-----

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

No

30]

Major Shareholders, if available

Yes 

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes 

 

 

UNSECURED LOANS

 

Particulars

31.03.2010

31.03.2009

 

 

(Rs. In Millions)

 

 

 

Loan from Directors

164.088

120.065

Loan from Shareholders

22.023

19.332

 

 

 

Total

 

186.111

139.397

 

 

PERFORMANCE

 

The Company has reported the Net Profit of Rs.2.832 Millions for the financial year ended 31st March 2010 as against loss of Rs.0.945 Million in the previous year. The directors foresees favorable market conditions and therefore are hopeful of showing better results in the coming year.

 

 

INDEX OF CHARGES

 

S.

No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10411076

23/01/2013

78,000,000.00

Bank of Maharashtra

LOKMANGAL, 1501 SHIVAJINAGAR, PUNE, MAHARASHTRA
- 411005, INDIA

B70537733

2

10358991

11/05/2012

280,000,000.00

Bank of Maharashtra

LOKMANGAL, 1501 SHIVAJINAGAR, PUNE, MAHARASHTRA
- 411005, INDIA

B40924250

3

10329310

22/12/2011

100,000,000.00

State Bank of India Industrial Finance Branch

NEAR KALASAGAR HOTEL, KASARWADI PIMPRI, PUNE-MUMBAI OLD HIGHWAY PIMPRI, PUNE, MAHARASHTRA - 411034, INDIA

B29737962

 

 

FIXED ASSETS:

 

·         Plant and Machinery

·         Motor Car

·         Mobile

·         Furniture and Fixtures

·         Office Equipment

·         Air Conditions

·         Computer and Software

·         Neon Sign Board

 

 

 


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.66.47

UK Pound

1

Rs.103.34

Euro

1

Rs.88.16

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

NIT

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

1

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

1

--PROFITABILIRY

1~10

1

--LIQUIDITY

1~10

1

--LEVERAGE

1~10

1

--RESERVES

1~10

1

--CREDIT LINES

1~10

1

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

11

 

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.