MIRA INFORM REPORT

 

 

Report Date :

09.12.2014

 

IDENTIFICATION DETAILS

 

Name :

TELE BUILD CONSTRUCTION PRIVATE LIMITED

 

 

Registered Office :

G-44, Gokul Nagar – II, Near Dattani Park, Western Express Highway, Kandivali (East), Mumbai – 400101, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

04.11.1996

 

 

Com. Reg. No.:

11-103743

 

 

Capital Investment / Paid-up Capital :

Rs. 15.000 Millions

 

 

CIN No.:

[Company Identification No.]

U45200MH1996PTC103743

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMT11090C

 

 

PAN No.:

[Permanent Account No.]

AAACT5625P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Contraction Activities.

 

 

No. of Employees :

Not Divulged 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (41)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

There seems sharp dip in the turnover and profit of the company during Financial Year 2014 however net worth of the company is satisfactory. General financial position of the company is normal and acceptable for business dealing.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be slow but correct. 

 

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

 

 

ECGC Country Risk Classification List – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

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 31-03-2014.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Neeraj

Designation :

Account Manager

Contact No.:

91-22-28841568/ 28853039/ 28462662/ 28860890

Date :

08.12.2014

 

 

LOCATIONS

 

Registered Office :

Shop No 44 Gokul Nagar No 2 Western Express Highway, Dattani Park Kandivali (East), Mumbai – 400101, Maharashtra, India

Tel. No.:

91-22-28841568/ 28853039/ 28462662/ 28860890

Fax No.:

Not Available

E-Mail :

telegroup1@gmail.com

 

 

DIRECTORS

 

As on 30.9.2014

 

Name :

Mr. Anshul Hiramani Pandey

Designation :

Director

Address :

603, Gayatri Enclave, Near Thakur Polytechnic College, 90ft Road, Kandivali (East), Mumbai-400101, Maharashtra, India

Date of Birth/Age :

04.05.1978

Date of Appointment :

04.11.1996

DIN No.:

01450321

 

 

Name :

Mr. Hiramani Premchand Pandey

Designation :

Director

Address :

603, Gayatri Enclave, Near Thakur Polytechnic College, 90ft Road, Kandivali (East), Mumbai-400101, Maharashtra, India

Date of Birth/Age :

10.07.1951

Date of Appointment :

06.05.2000

DIN No.:

01562891

 

 

Name :

Mr. Ashokkumar Premchand Pandey

Designation :

Director

Address :

Flat no. 1202, Bulns Sagar Garden, L.B.S. Marg, Mulund (West), Mumbai – 400080, Maharshtra, India

Date of Birth/Age :

02.11.1962

Date of Appointment :

14.11.1996

DIN No.:

03272871

 

Name :

Mr. Dinesh Premchand Pandey

Designation :

Director

Address :

603, Gayatri Enclave, Near Thakur Polytechnic College, 90ft Road, Kandivali (East), Mumbai-400101, Maharashtra, India

Date of Birth/Age :

01.06.1969

Date of Appointment :

02.12.2010

DIN No.:

03295776

 

 

KEY EXECUTIVES

 

Name :

Mr. Neeraj

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.9.2014

 

Names of Shareholders

No. of Shares

% of holding

Mr. Hiramani Premchand Pandey

120000

80.00

Mr. Anshul Hiramani Pandey

5000

3.33

Mr. Ashokkumar Premchand Pandey

10000

6.67

Mr. Dinesh Premchand Pandey

5000

3.33

Ms. Munni Hiramaci Pandey

10000

6.67

Total

150000

100.00

 

 

 

As on 30.9.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Contraction Activities.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

·          Karnataka Bank Limited, Gayatri Corner, Asha Nagar, 90' Road, Opposite Thakur Polytechnic, Thakur Complex, Kandivali (East), Mumbai - 400101, Maharashtra, India

·          Vijaya Bank,Thakur Village Branch, Gayatri Satsang Building, Thakur Village, Kandivali (East), Mumbai - 400101, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

Short Term Borrowing

 

 

Secured Loans

299.662

378.176

Total

299.662

378.176

 

Auditors :

 

Name :

R. K. Somani and Associates

Chartered Accountant

Address :

G-54, Dreams The Mall Gate No.3, LBS Marg, Bhandup(West), Mumbai – 400078, Maharashtra, India

PAN No.:

AAVPS1048P

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on 30.9.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150000

Equity Shares

Rs.100/- each

Rs. 15.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150000

Equity Shares

Rs.100/- each

Rs. 15.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

15.000

15.000

15.000

(b) Reserves & Surplus

116.086

108.232

97.808

(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)

131.086

123.232

112.808

 

 

 

 

(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

299.662

378.176

533.409

(b) Trade payables

98.749

20.352

87.508

(c) Other current liabilities

85.024

116.050

118.254

(d) Short-term provisions

7.140

82.934

73.236

Total Current Liabilities (4)

490.575

597.512

812.407

 

 

 

 

TOTAL

621.661

720.744

925.215

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

31.738

31.824

32.505

(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

0.000

0.000

0.708

(c) Deferred tax assets (net)

0.022

0.016

0.000

(d)  Long-term Loan and Advances

143.409

135.595

170.677

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

175.169

167.435

203.890

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

384.462

415.053

676.014

(c) Trade receivables

55.066

57.586

23.407

(d) Cash and cash equivalents

1.522

73.584

6.819

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

5.442

7.086

15.085

Total Current Assets

446.492

553.309

721.325

 

 

 

 

TOTAL

621.661

720.744

925.215

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

244.427

814.442

622.627

 

 

Other Income

10.097

24.898

18.880

 

 

TOTAL                                    

254.524

839.340

641.507

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Decrease in Inventories

30.590

260.962

37.500

 

 

Operating Expenses

178.087

498.423

526.859

 

 

Administrative and General Expenses

33.048

47.909

47.647

 

 

TOTAL                                    

241.725

807.294

612.006

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

12.799

32.046

29.501

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.496

0.569

0.854

 

 

 

 

 

 

PROFIT BEFORE TAX

12.303

31.477

28.647

 

 

 

 

 

Less

TAX                                                                 

4.449

12.972

9.818

 

 

 

 

 

 

PROFIT AFTER TAX

7.854

18.505

18.829

 

 

 

 

 

 

Earnings Per Share (Rs.)

52.36

123.36

125.53

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

3.21

2.27

3.02

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.98

4.37

3.10

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.26

0.25

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.29

3.07

4.73

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.91

0.93

0.89

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

15.000

15.000

15.000

Reserves & Surplus

97.808

108.232

116.086

Net worth

112.808

123.232

131.086

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

533.409

378.176

299.662

Total borrowings

533.409

378.176

299.662

Debt/Equity ratio

4.728

3.069

2.286

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

622.627

814.442

244.427

 

 

30.807

(69.9880029

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

622.627

814.442

244.427

Profit

18.829

18.505

7.854

 

3.02%

2.27%

3.21%

 

 


 

 

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

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

 

 

OPERATING PERFORMANCE

 

The working of the company has resulted in a profit after tax of Rs. 7.854 Millions.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10444577

06/08/2013

445,000.00

Karnataka Bank Limited

Thakur Complex Branch, Gayatri Corner, 90 Feet Rd, Opp. Thakur Complex Polytechnic, Kandivli (E), 
Mumbai, Maharashtra - 400101, INDIA

B82872672

2

10418942

19/03/2013

100,000,000.00

Karnataka Bank Limited

Thakur Complex Br, Gayatri Corner, 90 Feet Rd, Opp. Thakur Complex Polytechnic, Kandivli (E), Mumbai, Maharashtra - 400101, INDIA

B72952864

3

10225251

10/06/2010

1,720,000.00

Karnataka Bank Limited

Gayatri Corner, Asha Nagar, 90' Feet Road, Thakur 
Complex, Kandivali (East), Mumbai, Maharashtra - 
400101, INDIA

A87808135

4

10221261

03/05/2010

22,000,000.00

Karnataka Bank Limited

Gayatri Corner, Asha Nagar, 90' Road, Thakur Comp 
lex, Kandivali (East), Mumbai, Maharashtra - 400101, INDIA

A85505493

5

10192893

11/06/2009

3,322,458.00

VIJAYA BANK

Thakur Village Branch,Gayatri Satsang Building, T 
hakur Village, Kandivali (E), Mumbai, Maharashtra 
- 400101, INDIA

A67131870

6

10245946

11/02/2009

50,000,000.00

KARNATAKA BANK LIMITED

Gayatri Corner, Asha Nagar, 90' Road, Thakur Comp 
lex, Kandivali (East), Mumbai, Maharashtra - 400101, INDIA

A74819624

7

10113784

04/04/2014 *

170,000,000.00

KARNATAKA BANK LIMITED

Gayatri Corner, Asha Nagar, 90' Road, Opp. Thakur, 
Polytechnic, Thakur Complex, Kandivli (E), Mumbai, Maharashtra - 400101, INDIA

C04653911

8

10113785

04/04/2014 *

170,000,000.00

KARNATAKA BANK LIMITED

Gayatri Corner, Asha Nagar, 90' Road, Opp. Thakur, 
Polytechnic, Thakur Complex, Kandivli (E), Mumbai, Maharashtra - 400101, INDIA

C04656906

9

10087576

09/02/2008

31,900,000.00

VIJAYA BANK

THAKUR VILLAGE BRANCH, GAYATRI SATSANG BUILDING,, 
THAKUR VILLAGE, KANDIVALI (E), MUMBAI, Maharashtra - 400101, INDIA

A32174583

10

10087113

23/01/2008

34,600,000.00

VIJAYA BANK

THAKUR VILLAGE BRANCH, GAYATRI SATSANG BUILDING,, 
THAKUR VILLAGE, KANDIVALI (E), MUMBAI, Maharashtra - 400101, INDIA

A32001646

11

90157993

16/08/2002

15,000,000.00

UCO BANK

INDUSTRY HOUSE; 159; CHURCHGATE RECLAMATION, MUMBAI, Maharashtra - 400020, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Air Condition

·         Furniture and Fixture

·         Mobile Phone

·         Computer

·         Land

·         Vehicles

·         Refrigerator

·         Xerox and Fax Machine

·         Laser Printer 

 

 


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. 61.92

UK Pound

1

Rs. 96.37

Euro

1

Rs. 76.10

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KLS


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

 

41

 

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.