MIRA INFORM REPORT

 

 

Report Date :

24.07.2013

 

IDENTIFICATION DETAILS

 

Name :

STONECONCERN INFRASTRUCTURE DEVELOPMENT PRIVATE LIMITED

 

 

Registered Office :

648 A, Block-O, New Alipore, Kolkata – 700053, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

15.06.2007

 

 

Com. Reg. No.:

21-116576

 

 

Capital Investment / Paid-up Capital :

Rs.5.110 Millions

 

 

CIN No.:

[Company Identification No.]

U45400WB2007PTC116576

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is a civil constructor specialising in road projects.

 

 

No. of Employees :

4 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (36)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 130000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

The company has recorded modest scale of operation. There appears intense competition in the civil construction industry.

 

However, trade relations are reported to be fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealings with some 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

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

A4 (Overdraft Facilities)

Rating Explanation

Having minimal degree of safety regarding timely payment of financial obligation. It carry very high credit risk.

Date

July 2013

 

 

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 PARTED BY

 

Name :

Mr. Swapan

Designation :

Account Department 

Contact No.:

91-33-24005377

Date :

22.07.2013

 

 

LOCATIONS

 

Registered Office :

648 A, Block-O, New Alipore, Kolkata – 700053, West Bengal, India

Tel. No.:

91-33-24005377

Fax No.:

Not Available

E-Mail :

kanak_changlani@hotmail.com

scid.p.ltd@hotmail.com

 

 

DIRECTORS

 

As on: 29.09.2012

 

Name :

Mr. Jai Prakash Changlani

Designation :

Director

Address :

648/A, Block - O, New Alipore, Kolkata – 700053, West Bengal, India 

Date of Birth/Age :

14.10.1964

Date of Appointment :

15.06.2007

DIN No.:

01507241

 

 

Name :

Ms. Usha Changlani

Designation :

Director

Address :

648/A, Block - O, New Alipore, Kolkata – 700053, West Bengal, India 

Date of Birth/Age :

25.03.1966

Date of Appointment :

15.06.2007

DIN No.:

01507309

 

 

Name :

Kanak Changlani

Designation :

Director

Address :

648/A, Block - O, New Alipore, Kolkata – 700053, West Bengal, India 

Date of Birth/Age :

11.07.1988

Date of Appointment :

11.10.2010

DIN No.:

03256079

 

 

KEY EXECUTIVES

 

Name :

Mr. Swapan

Designation :

Account Department 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 29.09.2012

 

Names of Shareholders

 

No. of Shares

Jai Prakash Changlani

 

137000

Dilip Changlani

 

61000

Usha Changlani

 

103000

Sohan Lal Khetty

 

61000

Kanak Changlani

 

124000

Classic Construction, India

 

25000

 

 

 

Total

 

511000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 29.09.2012

 

Category

 

Percentage

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is a civil constructor specialising in road projects.

 

 

Terms :

 

Selling :

Depend

 

 

Purchasing :

Depend

 

 

GENERAL INFORMATION

 

Customers :

Only Government Project

 

 

No. of Employees :

4 (Approximately)

 

 

Bankers :

Andhra Bank, New Alipore Branch, 497C, Block M, New Alipore, Kolkata - 700053, West Bengal, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Short Term Borrowings

 

 

SOD- Secured Overdraft for working capital - Andhra Bank

(Secured against the running projects of the Company and guaranteed by the Directors of the Company - repayable on demand)

2.151

32.688

 

 

 

Total

2.151

32.688

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V.K. Chhinkwani and Company

Chartered Accountants

Address :

202/2 S.P. Mukhejee Road, Kolkata – 700026, West Bengal, India

PAN No.:

ABWPC5689E

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.10/- each

Rs.7.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

511000

Equity Shares

Rs.10/- each

Rs.5.110 Millions

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

5.110

5.110

(b) Reserves & Surplus

 

20.706

14.323

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

8.000

0.000

Total Shareholders’ Funds (1) + (2)

 

33.816

19.433

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

3.420

6.970

(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)

 

3.420

6.970

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

2.151

32.688

(b) Trade payables

 

12.853

2.420

(c) Other current liabilities

 

9.926

19.773

(d) Short-term provisions

 

0.000

0.000

Total Current Liabilities (4)

 

24.930

54.881

 

 

 

 

TOTAL

 

62.166

81.284

 

 

 

 

ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

11.589

11.011

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

1.838

0.846

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

13.427

11.857

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

14.250

35.200

(c) Trade receivables

 

4.602

0.133

(d) Cash and cash equivalents

 

11.047

25.987

(e) Short-term loans and advances

 

0.000

0.000

(f) Other current assets

 

18.840

8.107

Total Current Assets

 

48.739

69.427

 

 

 

 

TOTAL

 

62.166

81.284


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

5.110

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

13.448

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

18.558

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

52.102

2] Unsecured Loans

 

 

6.043

TOTAL BORROWING

 

 

58.145

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

76.703

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

11.175

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 
33.400

 

Sundry Debtors

 
 
0.233

 

Cash & Bank Balances

 

 

12.800

 

Other Current Assets

 
 
25.420

 

Loans & Advances

 
 
1.612

Total Current Assets

 
 
73.465 

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
 
5.425

 

Other Current Liabilities

 

 

2.598

 

Provisions

 
 
0.000

Total Current Liabilities

 
 
8.023

Net Current Assets

 
 
65.442

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.086

 

 

 

 

TOTAL

 

 

76.703

 

 

 

 

 

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

184.466

83.177

26.989

 

 

Other Income

0.327

0.797

0.000

 

 

TOTAL                                     (A)

184.793

83.974

26.989

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of material consumed – Contract Work Expense

155.771

65.291

 

 

Employee Benefit Expense

3.404

1.514

 

 

 

Other Expenses

9.870

6.277

 

 

 

TOTAL                                     (B)

169.045

73.082

20.174

 

 

 

 

 

Less

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

15.748

10.892

6.815

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

4.666

5.456

3.616

 

 

 

 

 

 

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

11.082

5.436

3.199

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.932

1.934

1.953

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

9.150

3.502

1.246

 

 

 

 

 

Less

TAX                                                                  (H)

2.767

1.200

0.300

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

6.383

2.302

0.946

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2.433

4.058

3.112

 

 

 

 

 

 

Income Tax Paid/Refund

0.033

1.427

0.000

 

 

 

 

 

 

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

5.000

2.500

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

3.816

2.433

4.058

 

 

 

 

 

 

Earnings Per Share (Rs.)

12.49

4.51

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

3.45

2.74

3.51

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.96

4.21

4.62

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

14.72

4.31

1.47

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.27

0.18

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.16

2.04

3.13

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.96

1.27

9.16

 

 

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

Yes

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

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

Yes

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10419787

05/03/2013

712,000.00

Indusind Bank

2401 Gen Thimmayya Road, Contonment, Pune, Maharashtra - 411001, India

B73213019

2

10419789

05/03/2013

1,514,000.00

Indusind Bank

2401 Gen Thimmayya Road, Contonment, Pune, Maharashtra - 411001, India

B73213670

3

10265436

02/02/2011

6,500,000.00

Andhra Bank

New Alipore Branch, 497c, Block M, New Alipore, Kolkata, West Bengal - 700053, India

B05853684

4

10191263

26/12/2009

8,000,000.00

Andhra Bank

New Alipore Branch, 497C, Block -M, New Alipore,

Kolkata, West Bengal - 700053, India

A75626242

5

10125533

05/10/2012 *

92,500,000.00

Andhra Bank

New Alipore Branch, 497C, Block M, New Alipore, Kolkata, West Bengal - 700053, India

B63095624

6

10116014

11/08/2008

22,500,000.00

Andhra Bank

New Alipore Branch, 497C, Block M, New Alipore, Kolkta, West Bengal - 700053, India

A42965376

 

 

 

OPERATIONS:

 

The total turnover of the Company during the year was Rs 184.466 Millions which shows substantial increase and growth in business. The Directors are confident that this trend will continue in future years. The Company had earned a net profit of Rs 9.150 Millions after all expenses and write offs. The Company expects to have increased turnover in the coming years.

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2012

As on

31.03.2011

Long Term Borrowings

 

 

 

 

 

Machinery Hire Purchase

1.953

1.845

Interest free loans (including current a/c bals of directors/past directors)

0.801

3.337

Others

0.666

1.788

 

 

 

Total

3.420

6.970

 

 

FIXED ASSETS

 

Tangible Assets

·         Plant and Machinery

·         Furniture and Fixture

·         Vehicles

·         Office Equipment

·         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 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.59.69

UK Pound

1

Rs.91.66

Euro

1

Rs.78.69

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--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

 

36

 

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.