MIRA INFORM REPORT

 

 

Report No. :

318392

Report Date :

23.04.2015

 

IDENTIFICATION DETAILS

 

Name :

KSA POWERINFRA PRIVATE LIMITED (w.e.f. 20.08.2013)

 

 

Formerly Known As :

KSA ENERGY & CONTROL AUTOMATION PRIVATE LIMITED (w.e.f. 13.08.2011)

G.E.T. ENERGY & CONTROL AUTOMATION PRIVATE LIMITED

 

 

Registered Office :

14-15, Rajendra Gardens, Vettuvankeni, Chennai-600041, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

01.12.2007

 

 

Com. Reg. No.:

18-065576

 

 

Capital Investment / Paid-up Capital :

Rs. 46.934 million

 

 

CIN No.:

[Company Identification No.]

U31200TN2007PTC065576

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject engaged into executing EPC contract in power sector.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 220000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

The company has reported an increase in its sales turnover and profitability during FY2014.

 

However, Reserves seem to be low during the year 2014. The overall financial position of the company seems to be decent.

 

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

 

The company can be considered 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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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 DENIED BY

 

Name :

Ms. Sharanya

Designation :

Accounts Department

Contact No.:

91-44-42034399

Date :

17.04.2015

 

 

LOCATIONS

 

Registered Office :

14-15, Rajendra Gardens, Vettuvankeni, Chennai-600041, Tamilnadu, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

vkachapeswaran@hotmail.com

 

 

Head Office :

117, St. Ebbas Avenue, off P.S.Sivasamy Salai Mylapore, Chennai-600004, Tamilnadu, India 

Tel. No.:

91-44-42034399/43114273

E-Mail :

kasa@ksapowerinfra.com

Website :

www.ksapowerinfra.com

 

 

Branch office :

No.86, 8th Cross, 4th Main, 6th Block, BDA Layout, Nagarabhavi 2nd Stage Bangalore-560072, Karnataka, India

 

 

DIRECTORS

 

As on 29.09.2014

 

Name :

Mr. Vinnavadi Kachapeswaran

Designation :

Managing Director

Address :

No:15, Vettuvankeni, Neelankarai, Chennai-600041, Tamilnadu, India

Date of Birth/Age :

30.03.1949

Date of Appointment :

01.12.2007

DIN No.:

00640158

 

 

Name :

Mrs. Ganesan Saraswathy

Designation :

Director

Address :

No 14-15 Rajendra Gardens, Vettuvankeni, Thiruvanmiyur, Chennai-600041, Tamilnadu, India

Date of Birth/Age :

08.10.1951

Date of Appointment :

09.05.2012

DIN No.:

05275236

 

 

Name :

Mrs. Roopa Seshadri

Designation :

Director

Address :

98 6th Cross BTM 2nd  Stage Dollar LYT, Bilekahalli, Bg Road, Bangalore, 560076, Karnataka, India

Date of Birth/Age :

17.01.1980

Date of Appointment :

01.10.2013

DIN No.:

06717842

 

 

KEY EXECUTIVES

 

Name :

Ms. Sharanya

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2014

 

Names of Shareholders

 

No. of Shares

Vinnavadi Kachapeswaran

 

6150155

Ganesan Saraswathy

 

113137

Roopa Seshadri

 

70132

P. Rajasekaran

 

18000

K M Poulose

 

18000

Total

 

6369424

 

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

92.33

Other top fifty shareholders

7.67

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject engaged into executing EPC contract in power sector.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

 

Banker Name :

Development Credit Bank Limited

Branch Address :

61 Nungambakkam High Road, Chennai - 600034, Tamilnadu, India

Facilities :

Not Divulged

Person Name :

Not Divulged

Contact No.:

Not Divulged

Report :

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

Karur Vysya Bank Limited, 85 Kutchery Road, Mylapore, Chennai, Tamilnadu - 600004, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

Short Term Borrowing

 

 

Cash credit from bank

59.338

25.000

Total

59.338

25.000

 

Auditors :

 

Name :

B B S K and Associates

Chartered Accountants

Address :

No 122, 1st Floor, Mandaveli Street, Mandaveli, Chennai-600028, Tamilnadu, India

PAN No.:

AALFB6307J

 

 

Memberships :      

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

After As on 29.09.2014

 

Authorised Capital : Rs.100.000 million

 

Issued, Subscribed & Paid-up Capital : Rs.80.434 million

 

 

As on 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000,000

Equity Shares

Rs.10/- each

Rs.100.000 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6,693,424

Equity Shares

Rs.10/- each

Rs.66.934 million

 

 

 

 

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000,000

Equity Shares

Rs.10/- each

Rs.50.000 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4,693,424

Equity Shares

Rs.10/- each

Rs.46.934 million

 

 

 

 

 


 

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

46.934

15.100

0.100

(b) Reserves & Surplus

29.128

18.442

2.237

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

4.900

Total Shareholders’ Funds (1) + (2)

76.062

33.542

7.237

 

 

 

 

(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

59.745

25.807

5.904

(b) Trade payables

0.000

0.000

0.000

(c) Other current liabilities

87.183

80.953

9.621

(d) Short-term provisions

21.180

8.624

1.008

Total Current Liabilities (4)

168.108

115.384

16.533

 

 

 

 

TOTAL

244.170

148.926

23.770

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.459

7.551

1.637

(ii) Intangible Assets

0.380

0.379

0.948

(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)

0.466

0.155

0.006

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.053

0.080

0.106

Total Non-Current Assets

7.358

8.165

2.697

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

3.144

1.446

0.252

(c) Trade receivables

142.282

78.667

6.696

(d) Cash and cash equivalents

15.482

15.784

10.762

(e) Short-term loans and advances

75.904

44.864

3.363

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

236.812

140.761

21.073

 

 

 

 

TOTAL

244.170

148.926

23.770

 

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue (Gross)

449.200

225.300

26.178

 

 

Other Income

NA

NA

0.229

 

 

TOTAL                                    

NA

NA

26.407

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

23.167

 

 

 

 

 

 

PROFIT BEFORE TAX

35.600

23.500

3.240

 

 

 

 

 

Less

TAX                                                                 

11.600

7.300

1.002

 

 

 

 

 

 

PROFIT AFTER TAX

24.000

16.200

2.238

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.11

--

--

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Revenue)

(%)

5.34

7.19

8.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

14.61

15.80

13.63

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.47

0.70

0.45

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.79

0.77

0.82

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.41

1.22

1.27

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.100

15.100

46.934

Reserves & Surplus

2.237

18.442

29.128

Share Application money pending allotment

4.900

0.000

0.000

Net worth

7.237

33.542

76.062

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

5.904

25.807

59.745

Total borrowings

5.904

25.807

59.745

Debt/Equity ratio

0.816

0.769

0.785

 

 


 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Revenue (Gross)

26.178

225.300

449.200

 

 

760.646

99.379

 

 

 

NET PROFIT MARGIN

 

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Revenue (Gross)

26.178

225.300

449.200

Profit

2.238

16.200

24.000

 

8.55%

7.19%

5.34%

 

 

 

 

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

 

 

Review of performance

 

During the year 2013-14 company bagged orders to the tune of Rs.2500.000 million and has achieved a turnover of Rs.449.200 million PBT of Rs.35.600 million and PAT of rs.24.000 million. The company has grown from Rs.225.300 million in the previous year Rs.449.200 million in the current year, which is 100% growth over the previous year.

 

 

(Rs. In Million)

UNSECURED LOAN

As on

31.03.2014

As on

31.03.2013

Short Term Borrowing

 

 

Loans from Promoters

0.407

0.807

Total

0.407

0.807

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10547577

26/02/2015 *

480,000,000.00

KARUR VYSYA BANK LIMITED

85 KUTCHERY ROAD, MYLAPORE, CHENNAI, Tamilnadu - 600004, INDIA

C46237418

2

10389371

26/02/2015 *

100,000,000.00

DEVELOPMENT CREDIT BANK LIMITED

6 Rajaji Road, Lake area, Nungambakkam, Chennai, Tamilnadu - 600034, INDIA

C47624010

 

* Date of charge modification

 

 

FIXED ASSETS

  • Furniture and fitting
  • Computer
  • Vehicle
  • Machinery

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.62.81

UK Pound

1

Rs.93.85

Euro

1

Rs.67.58

 

 

INFORMATION DETAILS

 

Information Gathered by :

GAY

 

 

Analysis Done by :

SUC

 

 

Report Prepared by :

JYTK

 


 

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

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

5

--RESERVES

1~10

4

--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

 

42

 

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.