MIRA INFORM REPORT

 

 

Report Date :

08.03.2013

 

IDENTIFICATION DETAILS

 

Name :

HEC INFRA PROJECTS PRIVATE LIMITED

 

 

Registered Office :

Sigma-1, Corporate House No.6, Sindhu Bhavan Road, Near Mann Party Plot Cross Road, Bodakdev, Ahmedabad-380054, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

06.10.2005

 

 

Com. Reg. No.:

04-046870

 

 

Capital Investment / Paid-up Capital :

Rs. 7.912 Millions

 

 

CIN No.:

[Company Identification No.]

u45200GJ2005PTC046870

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMH02177A

 

 

PAN No.:

[Permanent Account No.]

AABCH6492H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Service Provider for EPC Contractors.

 

 

No. of Employees :

30 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 330000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct 

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record. Trade relations are reported as decent. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered normal for business dealings at usual trade term 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

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. Dhaval Shah

Designation :

Accounts Department

Contact No.:

91-79-40086771

Date :

07.03.2013

 

 

LOCATIONS

 

Registered Office :

Sigma-1, Corporate House No.6, Sindhu Bhavan Road, Near Mann Party Plot Cross Road, Bodakdev, Ahmedabad-380054, Gujarat, India

Tel. No.:

91-79-40086771 / 72 / 73 / 74 / 75 / 76

Fax No.:

Not Available

E-Mail :

elect@hecproject.com

hal_cal@hotmail.com

Website :

www.hecprojects.in

Location :

Owned

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Gaurag Parmanand Shah

Designation :

Director 

Address :

59, Milanpark Society, Vastrappur, Ahemdabad – 380 015, Gujarat

Date of Birth/Age :

05.08.1963

Date of Appointment :

06.10.2005

DIN No.:

01756079

 

 

Name :

Ms. Rupal Gaurang Shah

Designation :

Director 

Address :

59, Milanpark Society, Vastrappur, Ahemdabad – 380 015, Gujarat

Date of Birth/Age :

18.11.1966

Date of Appointment :

06.10.2005

DIN No.:

01756092

 

 

KEY EXECUTIVES

 

Name :

Mr. Dhaval Shah

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Equity Shareholders

No. of Shares

Gaurag Parmanand Shah

573900

Rupal Gaurang Shah

115500

Rupal Gaurang Shah Jointly with Gaurag Parmanand Shah

6200

Unnati Vikram Shah

2066

TOTAL

697666

 

 

Names of Preference Shareholders

No. of Shares

Paras Engen India Private Limited, India

93500

TOTAL

93500

 

 

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 :

Service Provider for EPC Contractors.

 

 

Terms :

 

Selling :

Cash, Credit

 

 

Purchasing :

Cash, Credit

 

 

GENERAL INFORMATION

 

Customers :

·         End Users

 

 

No. of Employees :

30 (Approximately)

 

 

Bankers :

Bank of India

·         Mazzanine Floor, Bank of India Building, Bhadra, Ahmedabad-380001, Gujarat, India

·         Ahemdabad Corporate Banking, 2nd Floor, Branch Bhadra, Ahemdabad - 380 015, Gujarat

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Borrowings

 

 

Term Loan from NBFC Secured Against Office Building

17.314

19.176

Corporate Term Loan from Banks

24.000

12.000

Term Loan from Banks, Secured Against Vehicles

1.541

0.868

Short Term Borrowings

 

 

Cash Credit and L/C from Banks

120.969

72.854

 

 

 

TOTAL

163.824

104.898

 

 

 

Banking Relations :

--

 

 

Financial Institution :

Reliance Capital Limited, H Block, 1st Floor, Dhirubhai Ambani Knowledge City, Koparkhairne, Navi Mumbai-400710, Maharashtra, India

 

 

Auditors :

 

Name :

Raj P Shah and Company

Chartered Accountant

Address :

C-802, Sankalp Apartment, Opposite L J College, Vastrapur – 380 015, Ahmedabad-380015, Gujarat, India 

PAN No.:

ABIPS3379M

 


 

CAPITAL STRUCTURE

 

AS ON 29.09.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

1400000

Equity Shares

Rs.10/- each

Rs. 14.000 Millions

100000

Redeemable Preference Shares

Rs.10/- each

Rs. 1.000 Million

 

TOTAL

 

Rs. 15.000 Millions

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

697666

Equity Shares

Rs.10/- each

Rs. 6.977 Millions

93500

Redeemable Preference Shares

Rs.10/- each

Rs. 0.935 Million

 

TOTAL

 

Rs. 7.912 Millions

 

 

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

1500000

Equity Shares

Rs.10/- each

Rs. 15.000 Millions

100000

Redeemable Preference Shares

Rs.10/- each

Rs. 1.000 Million

 

TOTAL

 

Rs. 16.000 Millions

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

697666

Equity Shares

Rs.10/- each

Rs. 6.977 Millions

93500

Redeemable Preference Shares

Rs.10/- each

Rs. 0.935 Million

 

TOTAL

 

Rs. 7.912 Millions

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

7.912

7.912

4.912

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

74.634

63.797

54.547

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

82.546

71.709

59.459

LOAN FUNDS

 

 

 

1] Secured Loans

163.824

104.898

90.893

2] Unsecured Loans

13.493

16.344

19.972

TOTAL BORROWING

177.317

121.242

110.865

DEFERRED TAX LIABILITIES

2.759

0.359

0.367

 

 

 

 

TOTAL

262.622

193.310

170.691

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

33.627

25.649

24.733

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

4.359

3.384

0.523

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

35.671

39.070

27.198

 

Sundry Debtors

251.637

233.558

270.218

 

Cash & Bank Balances

25.618

14.984

1.547

 

Other Current Assets

81.031

63.303

0.000

 

Loans & Advances

0.000

0.000

40.179

Total Current Assets

393.957

350.915

339.142

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

147.892

175.465

187.028

 

Other Current Liabilities

12.197

6.173

0.000

 

Provisions

9.232

5.000

6.679

Total Current Liabilities

169.321

186.638

193.707

Net Current Assets

224.636

164.277

145.435

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

262.622

193.310

170.691

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Revenue from Operations

572.922

465.900

542.432

 

 

Other Income

6.238

3.332

3.007

 

 

TOTAL                                     (A)

579.160

469.232

545.439

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchase of Stock In Trade

427.830

362.114

525.121

 

 

Employee Benefit Expenses

16.685

11.924

 

 

 

Other Expenses

92.223

73.072

 

 

 

Extraordinary Items

0.120

0.000

 

 

 

Changes in Inventories of Finished Goods, Work-In-Progress and Stock In Trade

3.398

(11.872)

 

 

 

TOTAL                                     (B)

540.256

435.238

525.121

 

 

 

 

 

Less

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

38.904

33.994

20.318

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

24.886

15.570

0.000

 

 

 

 

 

 

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

14.018

18.424

20.318

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

(3.431)

3.488

2.496

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)                 (G)

17.449

14.936

17.822

 

 

 

 

 

Less

TAX                                                                  (H)

6.150

5.109

6.347

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-H)                  (I)

11.299

9.827

11.475

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

NA

11.064

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

NA

NA

0.500

 

 

Dividend

NA

NA

0.497

 

 

Tax on Dividend

NA

NA

0.083

 

BALANCE CARRIED TO THE B/S

NA

NA

21.459

 

 

 

 

 

 

Earnings Per Share (Rs.)

33.73

49.14

28.85

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.95

2.09

2.10

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.05

3.21

3.29

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.08

3.97

4.90

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.21

0.21

0.30

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.15

1.69

1.86

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.33

1.88

1.75

 

 

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

Yes

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

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Borrowings

 

 

From Shareholders and Directors, Friends and Relatives

13.336

10.125

From NBFC

0.157

3.280

Inter Corporate Deposits

0.000

2.865

From Banks

0.000

0.074

 

 

 

TOTAL

13.493

16.344

 

 

SUNDRY CREDITORS DETAILS

(Rs. In Millions)

Particulars

 

31.03.2012

31.03.2011

31.03.2010

Sundry Creditors

 

 

 

Sundry Creditors for Goods and Expenses

147.892

175.465

187.028

 

 

 

 

TOTAL

147.892

175.465

187.028

 

WORKING

 

The Company has achieved targeted Results in spite of high competition and the recession. 'The high input costs resulted in narrowing the margins. The Directors are very hopeful that the performance of the Company will improve further and have already initiated cost control measures to improve profitability. The turnover was satisfactory during the year.

 

The Company changed the method of providing depreciation during the from Written down Value Method to Straight Line method during the year the excess provisions was written back.

 

FIXED ASSETS

 

·         Air Conditioners

·         Computer

·         Furniture

·         Motor Cycle

·         Office Equipments

·         Electric Fan

·         Motor Car

 

 

 

 


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. 54.73

UK Pound

1

Rs. 82.14

Euro

1

Rs. 71.12

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

45

 

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.