MIRA INFORM REPORT

 

 

Report Date :

14.02.2014

 

IDENTIFICATION DETAILS

 

Name :

CAPACIT'E INFRAPROJECTS PRIVATE LIMITED

 

 

Registered Office :

605-607, Shrikant Chambers, Phase-I, 6th Floor, Adjacent to R. K. Studios, Sion Trombay Road, Chembur, Mumbai - 400071, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

09.08.2012

 

 

Com. Reg. No.:

11-234318

 

 

Capital Investment / Paid-up Capital :

Rs. 30.000 Millions

 

 

CIN No.:

[Company Identification No.]

U45400MH2012PTC234318

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMC19252C

 

 

PAN No.:

[Permanent Account No.]

AAECC9463G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Construction And Infrastructure Developer

 

 

No. of Employees :

Information declined by the management

 

 

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

 

 

Maximum Credit Limit :

USD 348000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a relatively new company having satisfactory track record.

 

Company has achieved decent sales turnover in period of 8 months.

 

Rating reflects extensive track record of promoters in construction industry and strong operational, managerial and financial support from Pratibha Pipes and Structural Limited.

 

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

 

The company can be considered normal for business dealings at usual trade terms and conditions.

 

Note: Financials are from period 9th August 2012 to 31st March 2013.

 

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

 

The worst is over for India’s economy with gross domestic product likely to expand 5 %to 5.5 % this year and more than 6 % in 2015, according to Moody’s Analytics. Concerns over the rupee and current account deficit are under control, said the agency. Ratings firm Crisil has forecast 6 % growth for 2014/15 up from the estimated 4.8 % for 2013/14.  Total economic growth, infrastructure bottlenecks and lack of transparency and consistency in foreign direct investment policies seem to have taken a toll on India’s attractiveness as an investment destination, says an Ernst & Young survey.  Projects with FDI component fell 16.4 % across the globe in 2012 from the previous year.  The drop in India was steeper at 21 %. State run carrier Air India is doling out free tickets to its 24000 employees, even as it expects to incur a loss of Rs 39000 mn this financial year and has a debt of Rs 350000 mn. 550000 number of jobs generated across India in 2013, a fall of 0.4 % as compared to with a year earlier. The National Capital Region has a one-fourth share in total jobs created, according to a study by industry lobby group Assochem, Banks, real estate, automobile and telecommunications sectors are showing a rise of job creation. $ 805 mn investments by venture capital firms in India during 2013, registering a drop of about 18 % over the previous year. The Information Technology and IT-Enabled Services Industry retained its status as the favourable venture capital investors in 2013. Pakistan has temporarily banned gold imports for the second time in six months, as it tries to stem smuggling into India. India’s import duty on gold is 10 % and curbs on purchases have dried up legal imports into what used to be the world’s biggest bullion buyers. The World Gold Council puts the amount smuggled into India at upto 200 tonnes in 2013. The Reserve Bank of India has proposed that unclaimed bank deposits estimated to be about Rs 35000 mn be used for education and awareness among depositors.  According to the plan, deposits that have not been claimed for at least 10 years will be transferred to the scheme.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating : BBB-

Rating Explanation

Moderate credit quality and average credit risk. 

Date

July 29, 2013

 

 

Rating Agency Name

CRISIL

Rating

Short term rating : A3

Rating Explanation

Moderate degree of safety and very high credit risk.  

Date

July 29, 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 DECLINED BY

 

Name :

Ms. Manasi Nisal

Designation :

Chief Finance Officer

Contact No.:

91-22-42179999

Date :

13.02.2014

 

 

LOCATIONS

 

Registered Office :

605-607, Shrikant Chambers, Phase-I, 6th Floor, Adjacent to R. K. Studios, Sion Trombay Road, Chembur, Mumbai - 400071, Maharashtra, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

mansi.nisal@capacite.in

epc.bd@capacite.in

info@capacite.in

cscapacite@gmail.com

Website :

http://www.capacitepratibha.com

 

 

Head Office :

603, Shrikant Chambers, Phase-I, 6th Floor, Adjacent to R. K. Studios, Sion Trombay Road, Chembur, Mumbai - 400071, Maharashtra

Tel. No.:

91-22-42179999

Fax No.:

91-22-42179900

 

 

Delhi Office :

529, 530, 531 5th Floor, Star Tower, Opposite 32nd Mile Stone N.H-8, Gurgaon, Haryana, India

Tel. No.:

91-124-4060470-71

 

 

DIRECTORS

 

AS ON 23.07.2013

 

Name :

Mr. Rahul Ramnath Katyal

Designation :

Managing director

Address :

B-4, Zareena Park CHS, Opposite Barc Main Gate, Mavin Gali, Anushakti Nagar, Mankhurd, Mumbai – 400088, Maharashtra, India

Date of Birth/Age :

09.01.1971

Date of Appointment :

09.08.2012

PAN No.:

ASYPK4505E

DIN No.:

00253046

 

 

Name :

Rupen Pravin Patel

Designation :

Director

Address :

A.K. Patel Bunglow, 5-D, Dadabhai Road, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

24.08.1966

Date of Appointment :

06.11.2012

DIN No.:

00029583

 

 

Name :

Mr. Pravin Harkishan Malkani

Designation :

Director

Address :

Bindiya, Gandhi Gram Road, Juhu, Mumbai – 400049, Maharashtra, India

Date of Birth/Age :

04.07.1968

Date of Appointment :

06.11.2012

DIN No.:

00486803

 

 

Name :

Mr. Vijaykumar Agarwal

Designation :

Director

Address :

R No. 8/7, Jai Shreedhan CHS, Bangur Nagar, Goregaon (West), Mumbai – 400099, Maharashtra, India

Date of Birth/Age :

09.01.1971

Date of Appointment :

06.11.2012

DIN No.:

00655981

 

 

Name :

Subir Malhotra

Designation :

Director

Address :

1506/B-1, Vasant Kunj, New Delhi – 110070, India

Date of Birth/Age :

11.10.1965

Date of Appointment :

09.08.2012

DIN No.:

05190208

 

 

KEY EXECUTIVES

 

Name :

Ms. Manasi Nisal

Designation :

Chief Finance Officer

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 23.07.2013

 

Names of Shareholders

No. of Shares

% of Shares Held

Patel Realty (India) Limited, India

1530000

51.00

Renu Katyal

720000

24.00

Rahul Katyal

750000

25.00

 

 

 

Total

 

3000000

100.00

 

 

AS ON 23.07.2013

 

Equity Share Breakup

Percentage of Holding

Category

 

Bodies corporate

51.00

Directors or relatives of directors

49.00

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Construction And Infrastructure Developer

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         Corporation Bank

Corporate Banking Branch, 104, Bharat House, Mumbai Samachar Marg, Fort, Mumbai - 400023, Maharashtra, India

 

·         ICICI Bank Limited

Landmarkrace Cource Circle, Alkapuri, Baroda - 390015, Gujarat, India

 

·         Indusind Bank

 

 

Facilities :

 

SECURED LOANS

31.03.2013

(Rs. In Millions)

LONG-TERM BORROWINGS

 

Other loans and advances

22.313

SHORT TERM BORROWINGS

 

Working capital loans from banks

53.518

 

 

Total

 

75.831

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jayesh Sanghrajka And Company

Chartered Accountants

Address :

405, 406, 407 And 408, Hind Rajasthan Centre, 4th Floor, Dadasaheb Phalke Road, Dadar (Central Railway), Mumbai – 400014, Maharashtra, India

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

AADFJ9072C

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

·         Pratibha Pipes And Structural Limited [U29110MH1996PLC099745]

MAS Design

Asutosh Trade Links

 

 

Subsidiary company :

·         Capacit'e Engineering Private Limited

Nirmal Capacite Construction Private Limited

 

 

Holding company

Patel Realty (India) Limited [U70200MH2007PLC167118]

 

 

CAPITAL STRUCTURE

 

AS ON 23.07.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000,000

Equity Shares

Rs. 10/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,000,000

Equity Shares

Rs. 10/- each

Rs. 30.000 Millions

 

 

 

 

 

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,000,000

Equity Shares

Rs. 10/- each

Rs. 30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,000,000

Equity Shares

Rs. 10/- each

Rs. 30.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

 

09.08.2012 to 31.03.2013

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

 

30.000

(b) Reserves & Surplus

 

 

57.025

(c) Money received against share warrants

 

 

0.000

 

 

 

 

(2) Share Application money pending allotment

 

 

0.000

Total Shareholders’ Funds (1) + (2)

 

 

87.025

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

 

22.313

(b) Deferred tax liabilities (Net)

 

 

1.504

(c) Other long term liabilities

 

 

50.250

(d) long-term provisions

 

 

0.000

Total Non-current Liabilities (3)

 

 

74.067

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

 

56.518

(b) Trade payables

 

 

51.665

(c) Other current liabilities

 

 

128.526

(d) Short-term provisions

 

 

0.831

Total Current Liabilities (4)

 

 

237.540

 

 

 

 

TOTAL

 

 

398.632

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

 

56.772

(ii) Intangible Assets

 

 

0.966

(iii) Capital work-in-progress

 

 

0.000

(iv) Intangible assets under development

 

 

0.000

(b) Non-current Investments

 

 

13.740

(c) Deferred tax assets (net)

 

 

0.000

(d)  Long-term Loan and Advances

 

 

7.946

(e) Other Non-current assets

 

 

18.620

Total Non-Current Assets

 

 

98.044

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

 

0.000

(b) Inventories

 

 

24.809

(c) Trade receivables

 

 

41.763

(d) Cash and cash equivalents

 

 

166.698

(e) Short-term loans and advances

 

 

58.813

(f) Other current assets

 

 

8.505

Total Current Assets

 

 

300.588

 

 

 

 

TOTAL

 

 

398.632

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

 

09.08.2012 to 31.03.2013

 

SALES

 

 

 

 

 

TOTAL                                    

 

 

73.600

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

 

 

68.303

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

 

 

5.297

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

 

0.937

 

 

 

 

 

 

PROFIT BEFORE TAX

 

 

4.360

 

 

 

 

 

Less

TAX                                                                 

 

 

2.335

 

 

 

 

 

 

PROFIT AFTER TAX

 

 

2.025

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

 

 

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

 

 

2.025

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

0.68

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

 

09.08.2012 to 31.03.2013

PAT / Total Income

(%)

 

 

2.75

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

 

1.13

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

 

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

 

 

0.91

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

 

1.27

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

CURRENT MATURITIES OF LONG TERM DEBT

 

Particulars

31.03.2013

(Rs. In Millions)

 

 

Current maturities of long-term debt

4.139

 

 

 

 

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 one year

Yes

12]

Profitability for last one year

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

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

UNSECURED LOANS

 

UNSECURED LOANS

31.03.2013

(Rs. In Millions)

SHORT TERM BORROWINGS

 

Loans and advances from related parties

3.000

 

 

Total

 

3.000

 

 

GENERAL INFORMATION

 

Subject is a private Company domiciled in India and incorporated under the provisions of Companies Act 1956. The Company is primarily engaged in the business of construction and infrastructure development.

 

 

FIXED ASSETS:

 

·         Plant and equipment

Furniture and fixtures

Office equipment

Computer equipments

Other equipments

Computer software


 

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. 62.27

UK Pound

1

Rs. 103.47

Euro

1

Rs. 84.87

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

5

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--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.