MIRA INFORM REPORT

 

 

Report Date :

28.03.2014

 

IDENTIFICATION DETAILS

 

Name :

CONCEPT ARCHITECTURAL SERVICES PRIVATE LIMITED

 

 

Registered Office :

26 C-2, Kanch Wadi, Govandi Chembur Road, Govandi Railway Station, Opposite Tide Water Telecom Factory, Deonar, Mumbai – 400 088, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

02.01.2002

 

 

Com. Reg. No.:

11-134407

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 million

 

 

CIN No.:

[Company Identification No.]

U74210MH2002PTC134407

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMC10947G

 

 

PAN No.:

[Permanent Account No.]

AABCC7930K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in providing architectural and interior design consultancy and project management consultancy services.

 

 

No. of Employees :

70 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (49)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 255000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company is good.

 

Reserves of the company are decent.

 

Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitment.

 

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.

 

INDIAN ECONOMIC OVERVIEW

 

India’s current account deficit for the fiscal third quarter ended September 2013 narrowed to $4.2 billion or 0.9 % of the gross domestic product from $31.9 billion or 6.5 % of GDP a year earlier, thanks to a pick-up in exports and moderation in gold imports. Manufacturing activity and new orders in India showed their strongest growth in a year in February. The news comes as a relief after data showed Asia’s third largest economy grew by a slower-than-expected 4.7 % annually in the three months through December. The HSBC Manufacturing Purchasing Managers’ Index which gauges the business activity of India’s factories but not its’ utilities, rose to 52.5 in February, its highest in a year from 51.4 in January. Overall new orders for factory goods which rose to a one-year high of 54.9 contributed to the surge. China has emerged as India’s biggest trading partner in the current financial year replacing the United Arab Emirates and pushing it to the third spot. India-China trade has reached $49.5 billion with a 8.7 % share in India’s total trade. The US comes second at $46 billion with 8.1 % share during the first nine months of the current financial year.

 

The Reserve Bank of India has granted an additional nine months to the public to exchange currency notes printed before 2005 including Rs 500 and Rs 1,000 denominations, pushing the deadline to January 1, 2015. A day before dates for the Lok Sabha polls were announced, the government decided to hike interest rates on fixed deposit schemes offered by post offices up to 0.2 per cent. The new rates will be effective April, 1. The Supreme Court will resume hearing on March, 11 Nokia’s appeal against a ruling over transferring ownership of its local mobile phones plant which is the subject of a tax dispute to Microsoft Corp.

 

In the last days of the current Government, another scam has surfaced. The defence ministry has ordered a probe into Hindustan Aeronautics Limited’s contracts from Britain’s Rolls-Royce Holdings worth at least $ 1.2 billion. The Central Bureau of Investigation will look into allegations that over $80 million was paid in kickbacks in a deal signed in 2011. India has asked Boeing Co. to find a solution for problems with state-owned Air India’s 787 Dreamliners. The aircraft has experienced a series of malfunctions since its debut in 2011.

 

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

 

Name :

Mr. Kiran

Designation :

Accounts Department

Contact No.:

91-22-25510010

Date :

27.03.2014

 

 

LOCATIONS

 

Registered Office/ Corporate Office :

26 C-2, Kanch Wadi, Govandi Chembur Road, Govandi Railway Station, Opposite Tide Water Telecom Factory, Deonar, Mumbai – 400 088, Maharashtra, India

Tel. No.:

91-22-25510010/ 55/ 96/ 22048594

Fax No.:

91-22-25510096/ 22042667

E-Mail :

bbshahdin@gmail.com

accounts@conceptarchitect.com

minal@conceptarchitect.com

Website :

http://www.conceptarchitect.com

Location :

Owned

 

 

Branch Office :

Located at:

 

·         Mumbai

·         Pune

·         Hyderabad

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Ashwin Manohar Aryamane

Designation :

Managing Director

Address :

4-1C, Somprabha Park, Ghatla Village Road, Chembur, Mumbai – 400 071, Maharashtra, India 

Date of Birth/Age :

02.05.1941

Date of Appointment :

02.01.2002

DIN No.:

00278542

 

 

Name :

Mrs. Kanchangauri Ashwin Aryamane

Designation :

Director

Address :

4-1C, Somprabha Park, Ghatla Village Road, Chembur, Mumbai – 400 071, Maharashtra, India 

Date of Birth/Age :

25.06.1951

Date of Appointment :

02.01.2002

DIN No.:

00278614

 

 

Name :

Mr. Anand Sudhakar Karekar

Designation :

Director

Address :

3rd Floor, Dhootpapeshwar BuildingMangalwadi, Mumbai – 400 004, Maharashtra, India

Date of Birth/Age :

01.12.1954

Date of Appointment :

22.06.2007

DIN No.:

00580484

PAN No.:

ABPPK9563E

 

 

KEY EXECUTIVES

 

Name :

Mr. Kiran

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

Percentage of Holding

Ashwin Manohar Aryamane

750

75.00

Kanchangauri Ashwin Aryamane

250

25.00

Total

1000

100.00

 

 

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in providing architectural and interior design consultancy and project management consultancy services.

 

 

Terms :

 

Purchasing :

Depend

 


 

GENERAL INFORMATION

 

Customers :

Others

 

·         Tata Steel Limited

·         Indian Overseas Bank

·         Aditya Birla Management Corporation Private Limited

·         Citibank

 

 

No. of Employees :

70 (Approximately)

 

 

Bankers :

Bank of Maharashtra, Chembur Branch, Mumbai, Maharashtra, India

 

 

Facilities :

Secured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

From Bank

0.000

0.694

SHORT TERM BORROWINGS

 

 

From Bank

(Secured against Hypothecation of Motor Car)

0.694

0.770

Total

0.694

1.464

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B. B. Shah and Company

Chartered Accountants

Address :

Rajguru Apartments, Ground Floor, Baburao Parulekar Road, Dadar (West), Mumbai – 400 028, Maharashtra, India

Tel. No.:

91-22-24376525, 24316815

Fax No.:

91-22-24224259

E-Mail :

bipin@bipinshah.com

Website :

www.bipinshah.com

PAN No.:

AAIFB7481L

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

5000

Equity Shares

Rs.100/- each

Rs.0.500 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

1000

Equity Shares

Rs.100/- each

Rs.0.100 million

 

 

 

 

 


 

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

0.100

0.100

0.100

(b) Reserves & Surplus

63.606

50.825

38.421

(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)

63.706

50.925

38.521

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

1.126

1.896

(b) Deferred tax liabilities (Net)

0.112

0.231

0.391

(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)

0.112

1.357

2.287

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.694

0.770

1.359

(b) Trade payables

0.984

0.796

1.093

(c) Other current liabilities

0.434

1.988

0.554

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

2.112

3.554

3.006

 

 

 

 

TOTAL

65.930

55.836

43.814

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.621

11.818

14.088

(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

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

10.070

8.282

8.502

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

20.691

20.100

22.590

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

2.937

4.071

2.186

(c) Trade receivables

17.714

7.430

4.093

(d) Cash and cash equivalents

15.263

15.355

5.612

(e) Short-term loans and advances

9.325

8.880

9.333

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

45.239

35.736

21.224

 

 

 

 

TOTAL

65.930

55.836

43.814

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income (Gross)

80.296

71.779

53.390

 

 

Other Income

1.188

1.445

0.610

 

 

TOTAL                                     (A)

81.484

73.224

54.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Employee benefits expense

6.977

5.223

5.247

 

 

Changes in inventories

1.133

(1.885)

(2.186)

 

 

Other expenses

51.597

48.285

39.775

 

 

Exceptional Items

0.000

0.013

0.017

 

 

TOTAL                                     (B)

59.707

51.636

42.853

 

 

 

 

 

Less

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

21.777

21.588

11.147

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.190

0.214

0.063

 

 

 

 

 

 

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

21.587

21.374

11.084

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

2.655

3.095

1.816

 

 

 

 

 

 

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

18.932

18.279

9.268

 

 

 

 

 

Less

TAX                                                                  (H)

6.152

5.875

2.863

 

 

 

 

 

 

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

12.780

12.404

6.405

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

45.789

34.625

28.862

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

1.278

1.240

0.642

 

BALANCE CARRIED TO THE B/S

57.291

45.789

34.625

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

12780.00

12404.00

NA

 

 

Expected Sales (2013-2014): Rs.100.000 millions

 

The above information has been parted by Mr. Kiran (Accounts Department).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

15.68

16.94

11.86

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

23.58

25.47

17.36

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

28.72

32.74

21.15

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.36

0.24

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.01

0.04

0.08

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

21.42

10.06

7.06

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

0.100

0.100

0.100

Reserves & Surplus

38.421

50.825

63.606

Net worth

38.521

50.925

63.706

 

 

 

 

Long-term borrowings

1.896

1.126

0.000

Short term borrowings

1.359

0.770

0.694

Total borrowings

3.255

1.896

0.694

Debt/Equity ratio

0.084

0.037

0.011

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Income (Gross)

53.390

71.779

80.296

 

 

34.443

11.866

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Income (Gross)

53.390

71.779

80.296

Profit

6.405

12.404

12.78

 

12.00%

17.28%

15.92%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Details of Current Maturities of Long Term Debt: Not Available

 

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

Yes

15) Capital in the business

Yes

16) Details of sister concerns

No

17) Major suppliers

No

18) Major customers

Yes

19) Payments terms

Yes

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

No

 


 

Notes:

·         The registered office of the company has been shifted from Shop No.2, Vaman Apartment, JN of V N Purav and N D Patil Road, Opposite Maitry Park, Chembur, Mumbai – 400 071, Maharashtra to the present address w.e.f. 01.01.2014.

·         No Charges Exist for Company.

 

 

PROSPECTIVE YEAR:

 

The performance of the Company during the year was extremely good and the Directors look forward for a better performance in the ensuing year. During the year the company has made the turnover of Rs.80.296 millions as against Rs.71.779 millions in the previous year. The increase in turnover was due to favorable market situation throughout the year and availability of resources embodying economic benefits.

 

The management of the company is working very hard for stability in the business of the company and they are confident of achieving the same in years to come. The company during the year has received Architectural Fees of Rs.80.296 millions as compared to Rs.71.779 millions in the previous year and the operations for the year have resulted into net profit before tax of Rs.18.932 millions as compared to Rs.18.279 millions in the previous year. The accumulated profit is carried to Balance Sheet.

 


 

Unsecured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Deposits

0.000

0.432

Total

0.000

0.432

 

 

FIXED ASSETS

 

·         Office Premises

·         Leasehold Improvements

·         Electric Fittings

·         Office Equipment

·         Air Condition

·         Computers

·         Furniture and Fixtures

·         Motor Cars

 

 


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.60.13

UK Pound

1

Rs.99.65

Euro

1

Rs.82.91

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

SMN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

7

--CREDIT LINES

1~10

5

--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

 

49

 

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.