MIRA INFORM REPORT

 

 

Report Date :

10.07.2013

 

IDENTIFICATION DETAILS

 

Name :

DORABJEE ESTATES PRIVATE LIMITED

 

 

Formerly Known As :

DORABJEE AND SHAH CONSTRUCTIONS PRIVATE LIMITED

 

 

Registered Office :

Office No. 6, Siddhi Towers, Above Rupee Co- operative Bank, Main Kondhwa Road, Pune-411048, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

16.02.1995

 

 

Com. Reg. No.:

11-085651

 

 

Capital Investment / Paid-up Capital :

Rs. 2.500 Millions

 

 

CIN No.:

[Company Identification No.]

U45201MH1995PTC085651

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Promoters and Builders

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 17000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

The financial position of the company is below average due to low reserves and huge external borrowings.

 

However, trade relations are reported as fair. Business is active. Payment terms are slow.

 

The company can be considered for business dealings with great caution.

 

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

 

 

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.

 

 

LOCATIONS

 

Registered Office :

Office No. 6, Siddhi Towers, Above Rupee Co-operative Bank, Main Kondhwa Road,
Pune-411048, Maharashtra, India

Tel. No.:

91-20-26837195 / 96

Fax No.:

Not Available

E-Mail :

office@chandakcs.com

Website :

www.dorabjeeestates.com

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Firoza Jehangir Dorabjee

Designation :

Director

Address :

Serene Manor Flat No.502, 5th Floor, Serene Estates, Kondhwa Road, Pune-411040, Maharashtra, India

Date of Birth/Age :

13.05.1963

Date of Appointment :

10.08.1997

DIN No.:

00967723

 

Other Directorship:

 

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U45201MH1995PTC085651

DORABJEE ESTATES PRIVATE LIMITED

Director

10-08-97

10-08-97

Active

NO

2

U45202PN1999PTC013712

DORABJEE CONSTRUCTIONS PRIVATE LIMITED

Director

08-06-99

08-06-99

Active

NO

3

U72200PN1999PTC014191

LOCUS MULTIMEDIA PRIVATE LIMITED

Director

29-11-99

29-11-99

Strike off

NO

4

U70200PN2007PTC129518

DORABJEE INDIAREIT PROPERTIES PRIVATE LIMITED

Director

23-01-07

23-01-07

Active

NO

 

 

Name :

Mr. Jehangir Nariman Dorabjee

Designation :

Director

Address :

502, Serene Manor, Bankers Hill, Kondhwa, Pune-411040, Maharashtra, India

Date of Birth/Age :

28.01.1961

Date of Appointment :

16.02.1995

DIN No.:

02046204

 

Other Directorship:

 

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U45201MH1995PTC085651

DORABJEE ESTATES PRIVATE LIMITED

Managing director

16-02-95

16-02-95

Active

NO

2

U45202PN1999PTC013712

DORABJEE CONSTRUCTIONS PRIVATE LIMITED

Director

08-06-99

08-06-99

Active

NO

3

U72200PN1999PTC014191

LOCUS MULTIMEDIA PRIVATE LIMITED

Director

29-11-99

29-11-99

Strike off

NO

4

U70200PN2007PTC129518

DORABJEE INDIAREIT PROPERTIES PRIVATE LIMITED

Director

23-01-07

23-01-07

Active

NO

5

U80100MH2005PTC152720

ADITYESH EDUCATIONAL INSTITUTE PRIVATE LIMITED

Director

29-09-12

02-04-12

Active

NO

6

U45202MH2008PTC181099

PROFESSIONALS HOSTEL (PUNE) PRIVATE LIMITED

Director

21-09-12

23-06-12

Active

NO

7

AAB-1139

CRYSTALLINE REALTY LLP

Designated Partner

11-09-12

11-09-12

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

No. of Shares

Jehangir Nariman Dorabjee

215000

Firoza Jehangir Dorabjee

35000

TOTAL

250000

 

AS ON 29.09.2012

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Promoters and Builders

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

  • Bank of Maharashtra
  • The Zoroastrian Co-Operative Bank Limited, Modern House, 634, Sachpeer Street, Pune Camp, Pune-411001, Maharashtra, India 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sanjay M Mehta and Company

Chartered Accountant

Address :

29, United Apartments, 2407, East Street, Pune-411001, Maharashtra, India

PAN No.:

ABNPM9508M

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs. 2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs. 2.500 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

2.500

2.500

(b) Reserves & Surplus

 

1.961

0.782

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

4.461

3.282

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

24.663

24.658

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

24.663

24.658

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

0.019

1.113

(c) Other current liabilities

 

35.942

35.118

(d) Short-term provisions

 

0.340

0.080

Total Current Liabilities (4)

 

36.301

36.311

 

 

 

 

TOTAL

 

65.425

64.251

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

3.359

3.566

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(b) Non-current Investments

 

0.150

0.150

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

3.200

3.200

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

6.709

6.916

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

9.716

27.800

(c) Trade receivables

 

0.000

0.000

(d) Cash and cash equivalents

 

0.635

2.090

(e) Short-term loans and advances

 

1.487

7.192

(f) Other current assets

 

46.878

20.253

Total Current Assets

 

58.716

57.335

 

 

 

 

TOTAL

 

65.425

64.251

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

2.500

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

(0.202)

NETWORTH

 

 

2.298

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

2.871

2] Unsecured Loans

 

 

18.252

TOTAL BORROWING

 

 

21.123

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

23.421

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

0.719

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.150

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

33.321

 

Sundry Debtors

 

 

0.744

 

Cash & Bank Balances

 

 

0.547

 

Other Current Assets

 

 

3.350

 

Loans & Advances

 

 

4.260

Total Current Assets

 

 

42.222

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

0.000

 

Other Current Liabilities

 

 

19.587

 

Provisions

 

 

0.083

Total Current Liabilities

 

 

19.670

Net Current Assets

 

 

22.552

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

23.421

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

20.865

29.751

32.549

 

 

Other Income

 

 

 

 

 

TOTAL                                    

20.865

29.751

32.549

 

 

 

 

 

Less

EXPENSES

 

 

Office Expenses

18.217

28.163

30.729

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

18.217

28.163

30.729

 

 

 

 

 

Less

PROFIT / (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

2.648

1.588

1.820

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

0.000

0.000

0.620

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

2.648

1.588

1.200

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.740

0.137

0.168

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

1.908

1.451

1.032

 

 

 

 

 

Less

TAX                                                                 

0.729

0.467

0.411

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

1.179

0.984

0.621

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

0.782

(0.202)

(0.823)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

1.961

0.782

(0.202)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

4.72

--

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

5.65

3.31

1.91

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.92

2.26

2.40

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.43

0.44

0.45

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.53

7.51

9.19

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.62

1.58

2.15

 

 

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

No

10]

Designation of contact person

No

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

Yes

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

No

 

FACILITIES

 

Unsecured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Borrowings

 

 

Dorabjee Construction

1.645

2.245

F J Dorabjee

1.540

1.540

J N Dorabjee

5.642

8.037

Dorabjee Developers

15.836

12.836

(Advances from Directors, shareholders group companies)

 

 

 

 

 

TOTAL

24.663

24.658

 

NOTE

 

Registered office has been shifted from Office No.1, Prime Arlade 1154, Saifee Street, Pune-411001, Maharashtra, India to the present address

 

REVIEW OF OPERATIONS AND FUTURE OUTLOOK

 

During this financial year the company has achieved a turnover of INR 20.865 Million and reported a net profit after tax of INR 1.179 Millions. As compared to turnover of INR 29.751 Million achieved during the previous financial year and Net Profit after tax of INR 0.984 million reported for the previous financial year.

 

Directors are hopeful that Company is likely to achieve growth in the profitability and turnover in the years to come, considering the projects in pipeline and the company is also planning to adopt various strategies and plans which would be advantageous and in the best interest of the company.

 

 

FIXED ASSETS

 

  • Furniture and Fixtures
  • Computer
  • Machinery
  • Office Equipments

 

 

 


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 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. 60.07

UK Pound

1

Rs. 89.90

Euro

1

Rs. 77.43

 

 

INFORMATION DETAILS

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

3

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

31

 

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.