MIRA INFORM REPORT

 

 

Report Date :

25.03.2014

 

IDENTIFICATION DETAILS

 

Name :

BPC PROJECTS AND INFRASTRUCTURE PRIVATE LIMITED (w.e.f. 17.12.2008)

 

 

Formerly Known As :

BPC PROJECTS AND INFRASTRUCTURE LIMITED

 

 

Registered Office :

"Darshak", 14-A, Swastik Society, Near Punjabi Hall, Navrangpura, Ahmedabad – 380009, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

30.07.1999

 

 

Com. Reg. No.:

04-036365

 

 

Capital Investment / Paid-up Capital :

Rs.17.004 Millions

 

 

CIN No.:

[Company Identification No.]

U45201GJ1999PTC036365

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMB04587C

 

 

PAN No.:

[Permanent Account No.]

AADCA0018L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Construction Activity.

 

 

No. of Employees :

15 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

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.

 

The rating reflects moderate financial risk profile marked by dip in profitability of the company during financial year 2013 and moderate liquidity profile.

 

However, trade relations 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.

 

 

ECGC Country Risk Classification List – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

INDIAN ECONOMIC OVERVIEW

 

State-run banks hired nearly 300000 personnel including more than 94000 officers in the last four years, according to the Indian Banks Association. A study by trade lobby Assocham in September 2013 indicated that banks would need 800000 people in the next six years. It estimated that state-run lenders alone would hire 50000 people in 2013/14.

 

The Competition Commission of India plans to issue final orders within a broad time-frame of one year in matters where it decides to carry out detailed investigations. The number of complaints received by the watchdog which keeps tabs on unfair trade practices in the marketplace.

 

The government has detected custom tax evasion totaling around Rs 37920 mn in 14 states until December. Maharashtra topped the list of Rs 14190 mn followed by Andhra Pradesh at Rs 8140 mn, Gujarat Rs 5240 mn, Karnataka Rs 1670 mn and Tamilnadu Rs 1610 mn.

 

Connaught Place in New Delhi slipped four notches to become the world’s eighth most expensive office locations. London’s West End is the world’s most expensive office market.

 

There are 4.072 mn number of high value spenders under the scanner of the income tax department. The income tax department has information that they have made cash deposits announcing to Rs 1 mn or more in their savings bank accounts in the current financial year. It plans to check potential evasion before the closing of the financial year on March 31.

 

Estimated pharmaceutical sales in the country for 2016 is $ 27 bn. It is 14.4 per cent higher than a year ago. The life sciences and health care industry is up against challenges such as quality management, says a recent Deloitte report.

 

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 (GENERAL DETAILS)

 

Name :

Mr. Milan

Designation :

H R Department

Contact No.:

91-79-26449533

Date :

20.03.2014

 

 

LOCATIONS

 

Registered Office / Corporate Office:

"Darshak", 14-A, Swastik Society, Near Punjabi Hall, Navrangpura, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-2644953326426505/26420379

Fax No.:

91-79-26420608

E-Mail :

babubhai.bpc@gmail.com

Website :

www.bpcprojects.com

 

 

RMC Plant:

B/h, Silver Oak Club, Beside Prasang Party plot Sarkhej-Gandhnagar Highway Gota, Ahmedabad, Gujarat, India

Fax No.:

91-2717-241689

 

 

                                                                           DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Babubhai Ramanbhai Patel

Designation :

Director

Address :

Karma, Near Varahi Temple, Chandlodiya, Ahmedabad – 382481, Gujarat, India

Date of Appointment :

30.07.1999

DIN No.:

00155946

 

 

Name :

Mr. Dhruvil Babubhai Patel

Designation :

Director

Address :

Karma, Near Varahi Temple, Chandlodiya, Ahmedabad – 382481, Gujarat, India

Date of Birth/Age :

22.07.1983

Date of Appointment :

05.03.2009

DIN No.:

00615814

 

 

Name :

Mr. Hiteshkumar Chandulal Patel

Designation :

Director

Address :

H-24/283, Anand Nagar Apartment, Akhbar Nagar, New Vadaj, Ahmedabad, Gujarat, India

Date of Appointment :

21.08.2006

DIN No.:

00910392

 

 

Name :

Mr. Govindbhai Parsottamdas Patel

Designation :

Director

Address :

36, Hari Home, VT Park Society, Gola Road, Chandlodia, Ahmedabad – 382481, Gujarat, India

Date of Appointment :

28.11.2006

DIN No.:

01016236

 

 

Name :

Mr. Pradipbhai Harivadan Desai

Designation :

Director

Address :

22, Padmavati Society – II, Near Ghanshyam Vadi, Ranip, Ahmedabad, Gujarat, India

Date of Appointment :

28.11.2006

DIN No.:

01016244

 

 

KEY EXECUTIVES

 

Name :

Mr. Milan

Designation :

H R Department

 

 

Name :

Ashok P Pathak and Company

Designation :

Company Secretaries

Address :

U-4, Trupti Complex, Opposite Shreeji Petrol Pump, Near Jivraj Park Bus Stand, Jivrajpark, Ahmedabad – 380051, Gujarat, India

Mobile No.:

91-9327002122

Email:

ashokpathak@yahoo.com

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Babubhai Ramanbhai Patel

 

1699780

Dhruvil Babubhai Patel

 

100

Govindbhai Parsottamdas Patel

 

100

Kamalaben M Patel

 

100

Kanakben M Patel

 

100

Ritaben B Patel

 

100

Hothalben Dhruvil Patel

 

10

Dhruvil Babubhai Patel

 

10

Vinodbhai P Patel

 

100

Total

 

1700400

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Construction Activity.

 

GENERAL INFORMATION

 

No. of Employees :

15 (Approximately)

 

 

Bankers :

  • The Kalupur Commercial Co-Operative Bank Limited, Kalupur Bank Bhavan, Nr. Income Tax, Ashram Road, Ahmedabad - 380014,Gujarat, India
  • Abn Amro Bank, N. V. DLF Centre, Sansad Marg, New Delhi - 110001, Delhi, India

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

From Banks

From banks (Against Hypothecation of vehicles)

2.400

3.703

Short-term borrowings

 

 

From The Kalupur Commercial Co-Operative Bank Limited

(Against Hypothecation stock and personal guarantee of directors)

35.777

26.293

From The Kalupur Commercial Co-Operative Bank Limited

(Against Hypothecation debts and personal guarantee of directors)

34.641

25.350

From Kotak Mahindra Bank Limited

0.583

0.000

Total

76.401

55.346

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kaushik Jayendra and Company

Chartered Accountants

Address :

A- 58, Nobles, Opposite Nehru Bridge, Ashram Road, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-26589123/26589917

E-Mail :

kaushikjayendraca@gmail.com

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

ABCPP2572P

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs. 20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1700400

Equity Shares

Rs.10/- each

Rs. 17.004 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

17.004

17.004

17.004

(b) Reserves & Surplus

21.614

17.649

12.741

(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)

38.618

34.653

29.745

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

45.934

72.836

48.262

(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)

45.934

72.836

48.262

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

71.002

51.643

52.293

(b) Trade payables

56.508

50.303

57.182

(c) Other current liabilities

36.676

41.335

55.923

(d) Short-term provisions

4.878

7.256

5.000

Total Current Liabilities (4)

169.064

150.537

170.398

 

 

 

 

TOTAL

253.616

258.026

248.405

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

47.177

51.721

40.604

(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

1.250

1.250

1.250

(c) Deferred tax assets (net)

0.869

0.836

1.022

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

49.296

53.807

42.876

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

42.216

30.333

32.148

(c) Trade receivables

64.829

62.820

39.834

(d) Cash and cash equivalents

13.590

15.038

14.126

(e) Short-term loans and advances

82.454

95.057

119.394

(f) Other current assets

1.231

0.971

0.027

Total Current Assets

204.320

204.219

205.529

 

 

 

 

TOTAL

253.616

258.026

248.405

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

412.903

527.461

479.432

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

406.407

519.618

472.005

 

 

 

 

 

 

PROFIT BEFORE TAX

6.496

7.843

7.427

 

 

 

 

 

Less

TAX                                                                 

2.037

2.441

2.605

 

 

 

 

 

 

PROFIT AFTER TAX

4.459

5.402

4.822

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.26

NA

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.08

1.02

1.01

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.58

3.06

3.02

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.23

0.25

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.03

3.59

3.38

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.21

1.36

1.21

 

 

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

17.004

17.004

17.004

Reserves & Surplus

12.741

17.649

21.614

Net worth

29.745

34.653

38.618

 

 

 

 

long-term borrowings

48.262

72.836

45.934

Short term borrowings

52.293

51.643

71.002

Total borrowings

100.555

124.479

116.936

Debt/Equity ratio

3.381

3.592

3.028

 

 

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)

Total Income

479.432

527.461

412.903

 

 

10.018

(21.719)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

479.432

527.461

412.903

Profit

4.822

5.402

4.459

 

1.01%

1.02%

1.08%

 


 

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

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

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

From Director

26.466

24.432

From Shareholders

0.000

23.945

From companies

17.068

20.756

Total

43.534

69.133

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10329258

16/11/2011

2,500,000.00

THE KALUPUR COMMERCIAL CO-OPERATIVE BANK LIMITED

"KALUPUR BANK BHAVAN", NR. INCOME TAX CIRCLE, ASHRAM ROAD, AHMEDABAD, GUJARAT - 380014, INDIA

B29721321

2

90107008

08/01/2013 *

45,000,000.00

THE KALUPUR COMMERCIAL CO-OPERATIVE BANK LIMITED

KALUPUR BANK BHAVAN, NR. INCOME TAX, ASHRAM ROAD, AHMEDABAD, GUJARAT - 380014, INDIA

B66119140

3

80048240

08/01/2013 *

35,000,000.00

THE KALUPUR COMMERCIAL CO-OPERATIVE BANK LIMITED

KALUPUR BANK BHAVAN, NR. INCOME TAX, ASHRAM ROAD,
AHMEDABAD, GUJARAT - 380014, INDIA

B66123373

 

* Date of charge modification

 

FIXED ASSETS

 

  • Commercial Vehicle
  • Plant and Machinery
  • Computer
  • Office Equipment’s
  • Electric Fitting
  • Furniture and Fixtures

 


 

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.60.70

UK Pound

1

Rs.100.11

Euro

1

Rs.83.81

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

 

34

 

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.