MIRA INFORM REPORT

 

 

Report Date :

16.12.2014

 

IDENTIFICATION DETAILS

 

Name :

RUTCON CONSTRUCTION PROJECTS PRIVATE LIMITED

 

 

Registered Office :

24/2, Saisamrth Park, Near Shidarth Hall Opposite, India Hum Pipe Company, Manikbag, Shihagad Road Pune – 411051, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

11.03.2010

 

 

Com. Reg. No.:

11-135757

 

 

Capital Investment / Paid-up Capital :

Rs.3.500 Millions

 

 

CIN No.:

[Company Identification No.]

U45200PN2010PTC135757

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNER11635B

 

 

PAN No.:

[Permanent Account No.]

AAECR6837K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of providing services of developing, building, constructing and allied activities in respect of Commercial and Industrial building structure.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Rating reflects moderate risk profile due to low reserves and low profitability.

 

However, trade relation are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealing 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.

 

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

 

Name :

Ms. Aarti Jadhav

Designation :

Accountant

Contact No.:

91-20-64703586

Date :

15.12.2014

 

 

LOCATIONS

 

Registered Office :

24/2, Saisamrth Park, Near Shidarth Hall Opposite, India Hum Pipe Company, Manikbag, Shihagad Road Pune – 411051, Maharashtra, India

Tel. No.:

91-20-64703586

Fax No.:

Not Available

E-Mail :

info@rutconprojects.com

Website :

www.rutconprojects.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Dattatray Dagadu Raut

Designation :

Director

Address :

1004, Maladad Road- Raut Mala,, Ghulevadi, Ahmednagar - 422603, Maharashtra, India

Date of Birth/Age :

07.06.1977

Date of Appointment :

11.03.2010

DIN No.:

02864929

 

 

Name :

Mr. Dagadu Karabhari Raut

Designation :

Director

Address :

1004, Maladad Road- Raut Mala,, Ghulevadi, Ahmednagar - 422603, Maharashtra, India

Date of Birth/Age :

02.03.1949

Date of Appointment :

11.03.2010

DIN No.:

02930442

 

 

Name :

Mr. Babulal Balubhai Sayyad

Designation :

Director

Address :

28da, Kauthadi Gavathan, Kauthadi, Daund, Pune - 413130, Maharashtra, India

Date of Birth/Age :

18.07.1981

Date of Appointment :

10.09.2011

DIN No.:

03466657

 

 

Name :

Mrs. Pushpa Dattatray Raut

Designation :

Director

Address :

1004, Maladad Road- Raut Mala,, Ghulevadi, Ahmednagar - 422603, Maharashtra, India

Date of Birth/Age :

15.07.1979

Date of Appointment :

12.01.2012

DIN No.:

05154888

 

 

Name :

Mr. Ramesh Laxmen Lagad

Designation :

Director

Address :

A 304, Shriniwas Crossover County, S. No. 12, Lagad Mala, Wadgaon Kh., Sinhgad Road, Pune - 411041, Maharashtra, India

Date of Birth/Age :

29.01.1974

Date of Appointment :

16.10.2012

DIN No.:

05243782

 

 

Name :

Mr. Abhijeet Mahadik

Designation :

Director

Address :

FL No-06, Sn-39/1+39/2/1/2, Sai Samarth Park, Wadgaon Bk, Manik Bag, Pune - 411041, Maharashtra, India

Date of Birth/Age :

04.12.1978

Date of Appointment :

04.09.2013

DIN No.:

06678260

 

 

KEY EXECUTIVES

 

Name :

Ms. Aarti Jadhav

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

 

No. of Shares

Dattatray Dagadu Raut

 

210000

Dagadu Karabhari Raut

 

35000

Pushpa Dattatray Raut

 

21000

Babulal Balubhai Sayyad

 

3499

Ramesh Laxmen Lagad

 

63000

Sachin S Jagtap

 

17500

Abhijeet Mahadik

 

1

Total

 

350000

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

 

Percentage

Directors or relatives of Directors

95.00

Other top fifty shareholders

5.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of providing services of developing, building, constructing and allied activities in respect of Commercial and Industrial building structure.

 

 

Products :

--

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

 

Selling :

--

 

 

Purchasing :

--

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         The Shamrao Vithal Co-Operative Bank Limited, S. No. 35 / 2 / 1 / 1, Vadgaon Budruk, Manik Baug, Sinhgad Road, Pune - 411051, Maharashtra, India

·         ICICI Bank Limited, Landmarkrace Cource Circle, Alkapuri, Baroda - 390015, Gujarat, India

·         Axis Bank Limited

·         Sant Sopankaka Sah Bank Limited

·         Union Bank of India

 

 

Facilities :

CC= Rs.10.000 Millions / TL= Rs.46.500 Millions / BG= Rs.7.500 Millions (The Shamrao Vithal Co-Operative Bank Limited)

 

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Shamrao Vithal Bank CC A/c

(Personally guaranteed by all Directors)

5.010

0.000

Car Loan From ICICI Bank

0.589

0.878

Less : Current Liability (Repayable within 1 year)

(0.325)

(0.289)

Car Loan From Shamrao Vithal Bank

0.534

0.000

Less : Current Liability (Repayable within 1 year)

(0.225)

0.000

Machinery Loan from Shamrao Vithal Bank

0.295

0.000

Less : Current Liability (Repayable within 1 year)

(0.110)

0.000

 

 

 

Short Term Borrowings

 

 

Term Loans repayable within 1 year

 

 

Car Loan From ICICI Bank

0.325

0.290

Car Loan From Shamrao Vithal Bank

0.225

0.000

Machinery Loan from Shamrao Vithal Bank

0.110

0.000

 

 

 

Total

6.428

0.879

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S R Pawar and Associates

Chartered Accountants

Address :

Flat No 403 Uttara Wing, Suvidha Amber S No 28, Narhe Dhayri Road, Narhe, Pune – 411041, Maharashtra, India

PAN No.:

AOAPP1831L

 

 

Membership :

--

 

 

Sister Concern :

Rutcon Marketing India Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

400000

Equity Shares

Rs.10/- each

Rs.4.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

350000

Equity Shares

Rs.10/- each

Rs.3.500 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

3.500

0.950

0.100

(b) Reserves & Surplus

3.176

2.550

2.368

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.630

Total Shareholders’ Funds (1) + (2)

6.676

3.500

3.098

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

5.768

3.726

1.265

(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)

5.768

3.726

1.265

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.660

0.290

0.258

(b) Trade payables

30.259

26.758

7.469

(c) Other current liabilities

8.073

2.237

1.728

(d) Short-term provisions

0.000

0.000

0.552

Total Current Liabilities (4)

38.992

29.285

10.007

 

 

 

 

TOTAL

51.436

36.511

14.370

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.941

1.849

2.208

(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

0.003

0.003

0.000

(c) Deferred tax assets (net)

2.324

0.737

0.484

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.659

0.070

0.105

Total Non-Current Assets

5.927

2.659

2.797

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

24.615

27.406

7.973

(c) Trade receivables

12.591

2.423

2.200

(d) Cash and cash equivalents

3.740

1.940

0.348

(e) Short-term loans and advances

3.252

2.065

0.927

(f) Other current assets

1.311

0.018

0.125

Total Current Assets

45.509

33.852

11.573

 

 

 

 

TOTAL

51.436

36.511

14.370

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

 

TOTAL INCOME

97.566

20.471

26.951

 

 

 

 

 

Less

EXPENSES

94.308

19.272

24.502

 

 

 

 

 

 

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

3.258

1.199

2.449

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

1.549

0.302

0.129

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

1.709

0.897

2.320

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

0.689

0.595

0.170

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX      

1.020

0.302

2.150

 

 

 

 

 

Less

TAX                                                                 

0.394

0.120

0.746

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

0.626

0.182

1.404

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.32

10.29

140.40

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

2.08

0.84

15.48

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.09

0.69

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.96

1.15

0.49

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.17

1.16

1.16

 

 

 

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

0.100

0.950

3.500

Reserves & Surplus

2.368

2.550

3.176

Share Application money pending allotment

0.630

0.000

0.000

Net worth

3.098

3.500

6.676

 

 

 

 

long-term borrowings

1.265

3.726

5.768

Short term borrowings

0.258

0.290

0.660

Total borrowings

1.523

4.016

6.428

Debt/Equity ratio

0.492

1.147

0.963

 

 

 

 

 

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

Total Income

26.951

20.471

97.566

 

 

(24.044)

376.606

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Total Income

26.951

20.471

97.566

Profit

1.404

0.182

0.626

 

5.21%

0.89%

0.64%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS ARE NOT AVAILABLE

 

 

 

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

Yes

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

 

 

CORPORATE INFORMATION

 

Subject is a private limited company, incorporated under the provisions of Companies Act 1956. Subject is engaged in the business of providing services of developing, building, constructing and allied activities in respect of Commercial and Industrial building structure.

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Deposit From Directors

0.000

3.137

 

 

 

Total

0.000

3.137

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10430485

20/05/2013

700,000.00

THE SHAMRAO VITHAL CO-OPERATIVE BANK LIMITED

S. NO. 35 / 2 / 1 / 1, VADGAON BUDRUK, MANIK BAUG, SINHGAD ROAD, PUNE - 411051, MAHARASHTRA, INDIA

B76870500

2

10418470

24/01/2014 *

17,965,000.00

THE SHAMRAO VITHAL CO-OPERATIVE BANK LIMITED

S. NO. 35 / 2 / 1 / 1, VADGAON BUDRUK, MANIK BAUG, SINHGAD ROAD, PUNE - 411051, MAHARASHTRA, INDIA

B96749296

3

10335749

22/12/2011

1,200,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B32208928

 

*Date of modification Charges

 

 

 

 

FIXED ASSETS:

 

·         Plant and Equipments

·         Furniture and Fixtures

·         Vehicles

·         Office Equipments

·         Motor Car

·         Computers

 


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.62.65

UK Pound

1

Rs.98.53

Euro

1

Rs.78.02

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

30

 

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.