MIRA INFORM REPORT

 

 

Report Date :

04.12.2014

 

IDENTIFICATION DETAILS

 

Name :

MAGUS CONSULTING PRIVATE LIMITED

 

 

Formerly Known As :

SHUKAL GRANITES PRIVATE LIMITED

 

 

Registered Office :

501, Neelyog Square, 5th Floor, Next to Ghatkopar Railway Station, Ghatkopar (East), Mumbai – 400077, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

30.09.1996

 

 

Com. Reg. No.:

11-102965

 

 

Capital Investment / Paid-up Capital :

Rs. 10.000 Millions

 

 

CIN No.:

[Company Identification No.]

U14102MH1996PTC102965

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEM08277D

 

 

PAN No.:

[Permanent Account No.]

AADCM8351J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in Project Management Consulting Business.

 

 

No. of Employees :

Information declined by management

 

 

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 :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Management has failed to file the latest financials for FY 14, with the statutory authorities.

 

As per available, the company has reported consecutive losses leading to accumulation of the same, in turn eroding the networth base.

 

Hence, payment terms are reported as slow. However, business is active.

 

In view of weak liquidity and stretched financial profile, the company can be considered for business dealings on a safe and secured trade terms 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

 

N E W S

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

 

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 31-03-2014.

 

 

INFORMATION PARTED BY (PARTIAL DETAILS)

 

Name :

Ms. Shanti

Designation :

Finance Department

Contact No.:

91-22-67354700

Date :

03.12.2014

 

 

LOCATIONS

 

Registered Office :

501, Neelyog Square, 5th Floor, Next to Ghatkopar Railway Station, Ghatkopar (East), Mumbai – 400077, Maharashtra, India

Tel. No.:

91-22-67354700 / 01

Mobile No.:

91-9819956275 (Mr. Naresh )

Fax No.:

91-22-67354702

E-Mail :

naresh.jethwani@magusindia.co

magusconsulting2011@gmail.com

naresh@magusconsulting.biz

data.pandav@magusindia.com

Website :

www.magusindia.co

 

 

Delhi Office :

BG6/133A, Paschim Vihar, New Delhi – 110063, India

E-Mail :

enquiry@magusindia.co

 

 

Branch  Office :

Located At:

 

·         Kalyan

Bhiwandi

Ghatkopar

 

 

DIRECTORS

 

As on 29.09.2013

 

Name :

Mr. Mayur Ratilal Suchak

Designation :

Managing Director

Address :

Shree Krishna House, Sivaji Path, New Station Road, Kalyan (West) – 421302, Thane, Maharashtra, India

Date of Birth/Age :

04.06.1968

Date of Appointment :

30.09.1996

DIN No.:

00065220

 

 

Name :

Mrs. Deepti Mayur Suchak

Designation :

Director

Address :

Shree Krishna House, Sivaji Path, New Station Road, Kalyan (West) – 421302, Thane, Maharashtra, India

Date of Birth/Age :

14.10.1970

Date of Appointment :

12.09.2009

DIN No.:

00093896

 

 

KEY EXECUTIVES

 

Name :

Ms. Shanti

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2013

 

Names of Shareholders

 

No. of Shares

Percentage of Holding

Mayur Ratilal Suchak

259392

25.94

Deepti Mayur Suchak

55000

5.50

Magus Infratech Private Limited, India 

685608

68.56

Total

314392

100.00

 

 

 

As on 29.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 


 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in Project Management Consulting Business.

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

 

Selling :

--

 

 

Purchasing :

--

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

 

 

 

NOT DIVULGED

Name of the Person (with Designation):

Contact Number:

Since How Long Known:

Maximum Limit Dealt:

Experience :

Remarks :

 

·         BSNL

MSEDC Limited

 

 

Customers :

Reference:

 

 

 

NOT DIVULGED

Name of the Person (with Designation):

Contact Number:

Since How Long Known:

Maximum Limit Dealt:

Experience :

Remarks :

 

·         K. Raheja Corporation 

Aakruti City Limited

Asmeeta Infratech Private Limited

Dessan Infrastructure Private Limited

Neogen Properties Private Limited.

RJD Integrated Textile Park Limited

Yogi Realty Private Limited

Prathamesh Dream Properties Private Limited

Ashra Realty

AshraInfotech

Renaissance Infrastructure

Renaissance Estate

RasayaniInfraware

Renaissance Properties

Prakhhyat Infra Project Private Limited

Scenic Infra Private Limited

 

 

No. of Employees :

Information declined by management

 

 

Bankers :

Bank Name:

 

 

 

 

 

 

NOT DIVULGED

Branch:

Name of the Person (with Designation):

Contact Number:

Name of Account Holder:

Account Number:

Account Since (Date/ Year of A/c Opening):

Average Balance Maintained (Optional):

Credit Facilities Enjoyed (CC/OD/Term Loan):

Account Operation:

Remarks:

 

·         The Kalyan Janata Sahakari Bank Limited, ‘NIHARIKA’ Near Ice Factory, Opposite Railway Station, Kalyan (West), Thane – 421302, Maharashtra, India

 

·         Union Bank of India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Working Capital Loans from Banks

 

 

KJSB Limited Bank OD A/c

70.752

50.436

Union Bnak of India (GKP) - 220870

4.630

3.653

Total

75.382

54.089

 

NOTE

 

Working capital borrowings from banks are secured by way of hypothecation of receivables and pledge of fixed deposits of the company and a director and equitable mortgage of immovable properties of directors and personal guarantee of the directors.

 

Banking Relations :

--

 

 

Auditors :

 

Name :

BPL Associates

Chartered Accountants

Address :

602 Neelyog Square, Above Inox Theatre, Opposite Ghatkopar Station, Ghatkopar (East), Mumbai – 400077, Maharashtra, India

Income-tax PAN of auditor or auditor's firm :

AACPB4758N

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

As on 29.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

10.000

10.000

10.000

(b) Reserves & Surplus

(15.404)

17.290

36.714

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

(5.404)

27.290

46.714

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.000

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

117.977

61.302

38.052

(b) Trade payables

24.974

10.005

15.532

(c) Other current liabilities

47.614

68.720

44.726

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

190.565

140.027

98.310

 

 

 

 

TOTAL

185.161

167.317

145.024

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9.176

10.691

11.745

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.500

0.500

0.499

(c) Deferred tax assets (net)

28.741

11.530

0.000

(d)  Long-term Loan and Advances

16.473

8.615

17.321

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

54.890

31.336

29.565

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

8.680

10.660

31.815

(d) Cash and cash equivalents

4.692

4.750

3.823

(e) Short-term loans and advances

116.899

120.571

79.814

(f) Other current assets

0.000

0.000

0.007

Total Current Assets

130.271

135.981

115.459

 

 

 

 

TOTAL

185.161

167.317

145.024

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

84.991

103.471

134.033

 

 

Other Income

0.434

0.604

4.268

 

 

TOTAL                                     (A)

85.425

104.075

138.301

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Employees benefits expense

88.877

72.660

60.442

 

 

Other expenses

34.313

43.581

48.002

 

 

TOTAL                                     (B)

123.190

116.241

108.444

 

 

 

 

 

 

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

(37.765)

(12.166)

29.857

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

9.567

4.985

4.277

 

 

 

 

 

 

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

(47.332)

(17.151)

25.580

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

2.573

2.642

2.796

 

 

 

 

 

 

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

(49.905)

(19.793)

22.784

 

 

 

 

 

Less

TAX                                                                  (H)

(17.211)

0.117

7.633

 

 

 

 

 

 

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

(32.694)

(19.910)

15.151

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(32.69)

(19.91)

15.15

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT/Sales)

(%)

(38.47)

(19.24)

11.30

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

(44.43)

(11.76)

22.28

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(32.01)

(12.75)

15.76

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

9.23

(0.73)

0.49

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

(21.83)

2.25

0.81

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.68

0.97

1.17

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

10.000

10.000

10.000

Reserves & Surplus

36.714

17.290

(15.404)

Net worth

46.714

27.290

(5.404)

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

38.052

61.302

117.977

Total borrowings

38.052

61.302

117.977

Debt/Equity ratio

0.815

2.246

(21.831)

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

134.033

103.471

84.991

 

 

(22.802)

(17.860)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

134.033

103.471

84.991

Profit

15.151

(19.910)

(32.694)

 

11.30%

(19.24%)

(38.47%)

 

 

 

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

Yes

18]

Major customers

Yes

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

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Loans and Advances from related parties

 

 

Magus Infratech Private Limited

1.356

1.356

Shukal Motors Private Limited

0.800

0.800

Mayor Suchak

1.400

1.400

Renaissance Infrastructure

0.000

3.657

Renaissance Indus Infra Private Limited

39.039

0.000

Total

42.595

7.213

 

 

CHANGE OF ADDRESS

 

The registered office of the company has been shifted from Shree Krishna, House Shivaji Path, New Station Road, Kalyan (West) – 421302, Maharashtra, India to present address w.e.f.21.11.2011.

 

 

FIXED ASSETS

 

·         Building

Office Equipments

Furniture and Fixtures

Vehicles

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 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.61.89

UK Pound

1

Rs.96.83

Euro

1

Rs.76.57

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

1

OPERATING SCALE

1~10

1

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--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

NO

--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.