MIRA INFORM REPORT

 

 

Report No. :

319740

Report Date :

29.04.2015

 

IDENTIFICATION DETAILS

 

Name :

NAIKNAVARE DEVELOPERS PRIVATE LIMITED

 

 

Registered Office :

1204/4, Ghole Road,  Shivaji Nagar, Pune – 411004, Maharashtra

Tel. No.:

91-20-41471111

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

26.11.2007

 

 

Com. Reg. No.:

11-131033

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U45200PN2007PTC131033

 

 

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 is enagaged in construction and developing activities.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

Even though the company witnessed increase in the turnover, profitability has decreased drastically during FY2014. However, the company has healthy financial risk profile marked by good net worth and comfortable liquidity position.

 

Trade relations reported to be fair. Business is active. Payments are reported to be usually 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.

 

 

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 :

Mr. Nikhil

Designation :

Account Manager

Contact No.:

91-20-41471111

Date :

28.04.2015

 

 

LOCATIONS

 

Registered Office :

1204/4, Ghole Road,  Shivaji Nagar, Pune – 411004, Maharashtra, India

Tel. No.:

91-20-41471111

Fax No.:

91-20-41471199

E-Mail :

sales@naiknavare.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Naiknavare Prabhuji Dattaji

Designation :

Director

Address :

Sonjai Flat No. 108, Lane No. 15, Prabhat Road, Erandwane, Pune – 411004, Maharashtra, India

Date of Birth/Age :

11.03.1927

Date of Appointment :

26.11.2007

DIN No.:

00151342

 

 

Name :

Naiknavare Dattaji Ranjit

Designation :

Director

Address :

Sonjai Flat No. 108, Lane No. 15, Prabhat Road, Erandwane, Pune – 411004, Maharashtra, India

Date of Birth/Age :

20.10.1962

Date of Appointment :

26.11.2007

DIN No.:

00151409

 

 

Name :

Naiknavare Hemant Gauri

Designation :

Director

Address :

Sonjai Flat No. 108, Lane No. 15, Prabhat Road, Erandwane, Pune – 411004, Maharashtra, India

Date of Birth/Age :

25.12.1960

Date of Appointment :

26.11.2007

DIN No.:

00369538

 

 

Name :

Naiknavare Dattaji Hemant

Designation :

Director

Address :

Sonjai Flat No. 108, Lane No. 15, Prabhat Road, Erandwane, Pune – 411004, Maharashtra, India

Date of Birth/Age :

01.10.1960

Date of Appointment :

26.11.2007

DIN No.:

00763802

 

 

KEY EXECUTIVES

 

Name :

Mr. Nikhil

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

SHAREHOLDING DETAILS FILE ATTACHED.

 

 

AS ON 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

3.00

Directors or relatives of Directors

96.66

Other top fifty shareholders

0.34

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is enagaged in construction and developing activities.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

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 :

Information declined by the management.

 

 

Bankers :

  • HDFC Limited, Ramon House, H. T. Parekh Marg, 169, Backbay Reclamation, Mumbai – 400020, Maharashtra, India
  • TJSB Sahakari Bank Limited, Deccan Gymkhana Branch, Pune – 411004, Maharashtra, INDIA

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

From banks

194.739

152.099

From Financial Institutions

179.711

189.277

SHORT TERM BORROWINGS

 

 

Cash credit from banks

56.004

7.993

 

 

 

Total

430.454

349.369

 

 

 

Auditors :

 

Name :

Kishore V Thomare and Company

Chartered Accountants

Address :

B-133, Patil Plaza Chowk Parvati, Pune – 411009, Maharashtra, India

PAN No.:

AFSPT3432N

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

1500000

Equity Shares

Rs. 10/- each

Rs. 15.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

10000

Equity Shares

Rs. 10/- each

Rs. 0.100 Million

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

 

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

0.100

0.100

0.100

(b) Reserves & Surplus

1133.493

1028.229

818.321

(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)

1133.593

1028.329

818.421

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

917.432

964.142

705.337

(b) Deferred tax liabilities (Net)

0.861

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

14.816

13.178

8.779

Total Non-current Liabilities (3)

933.109

977.320

714.116

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

56.004

7.993

124.711

(b) Trade payables

83.999

168.132

135.242

(c) Other current liabilities

1808.715

1846.998

1392.011

(d) Short-term provisions

8.597

7.271

71.135

Total Current Liabilities (4)

1957.315

2030.394

1723.099

 

 

 

 

TOTAL

4024.017

4036.043

3255.636

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

499.441

325.034

379.610

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

51.038

53.587

50.929

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

565.305

530.421

322.561

(c) Deferred tax assets (net)

0.000

1.669

4.845

(d)  Long-term Loan and Advances

165.879

35.943

12.403

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1281.663

946.654

770.348

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

2239.251

2505.409

2025.891

(c) Trade receivables

126.495

128.152

45.235

(d) Cash and cash equivalents

8.539

47.447

14.443

(e) Short-term loans and advances

341.860

378.289

379.140

(f) Other current assets

26.209

30.092

20.579

Total Current Assets

2742.354

3089.389

2485.288

 

 

 

 

TOTAL

4024.017

4036.043

3255.636

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL                                    

712.020

543.950

1313.217

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

551.566

297.979

661.888

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

160.454

245.971

651.329

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

31.685

19.377

31.942

 

 

 

 

 

Less

Extraordinary Items

0.053

0.065

0.183

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

128.716

226.529

619.204

 

 

 

 

 

Less

TAX                                                                 

32.600

16.621

79.536

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

96.116

209.908

539.668

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

9611.60

20990.80

53966.80

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

 

31.03.2013

31.03.2012

 

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

13.50

38.59

41.09

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.69

6.57

21.52

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.22

0.76

 

 

 

 

 

Debt Equity Ratio

(Total Debts/Networth)

 

0.92

0.95

1.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.43

1.52

1.44

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

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

0.100

0.100

Reserves & Surplus

818.321

1028.229

1133.493

Net worth

818.421

1028.329

1133.593

 

 

 

 

long-term borrowings

705.337

964.142

917.432

Short term borrowings

124.711

7.993

56.004

Total borrowings

830.048

972.135

973.436

Debt/Equity ratio

1.014

0.945

0.859

 

 

 

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)

Sales

1313.217

543.950

712.020

 

 

(58.579)

30.898

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

1313.217

543.950

712.020

Profit

539.668

209.908

96.116

 

41.10%

38.59%

13.50%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

NOTE: CURRENT MATURITY 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

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

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10553323

06/02/2015

310,000,000.00

HDFC Ltd

Ramon House, H. T. Parekh Marg, 169, Backbay Rec 
lamation, MUMBAI, Maharashtra - 400020, INDIA

C45655784

2

10536082

27/11/2014

2,700,000.00

TJSB Sahakari Bank Limited

Deccan Gymkhana Branch, Pune, Maharashtra - 411004, INDIA

C36676641

3

10511659

09/05/2014

1,200,000,000.00

IL & FS TRUST COMPANY LIMITED

IL & FS FINANCIAL CENTREPLOT NO C22 G BLOCK BANDRA 
, KURLA COMPLEX BANDRA EAST, MUMBAI, Maharashtra - 400051, INDIA

C14091623

4

10490388

20/03/2014

80,000,000.00

HDFC LIMITED

HDFC HOUSE, 1500, UNIVERSITY ROAD, SHIVAJINAGAR, PUNE, Maharashtra - 411005, INDIA

C03838349

5

10476027

21/01/2014

10,000,000.00

TJSB Sahakari Bank Limited

R.O.:TJSB House,Wagle Industrial Estate,Thane(W), 
Through Deccan Gymkhana Branch, Pune, Maharashtra - 411004, INDIA

B95664066

6

10432494

11/06/2013

5,000,000.00

TJSB Sahakari Bank Limited

RO:TJSB House,Plot No.B-5,Wagle Indl.Estate,Thane, 
Through Deccan Gymkhana Branch, Pune, Maharashtra - 411004, INDIA

B77688059

7

10434544

31/05/2013

550,000,000.00

HOUSING DEVELOPMENT FINANCE CORPORATION LIMITED

RAMON HOUSE 169BACKBAY RECLAMATION, H T PAREKH MA 
RG, MUMBAI, Maharashtra - 400020, INDIA

B78590635

8

10428302

22/05/2013

116,500,000.00

Axis Bank Limited

Asset Sales Centre,Ground Floor, opp.NIC,Nr Pune, 
University Circle,GaneshKhind Road, Shivaji Nagar, Pune, Maharashtra - 411006, INDIA

B75949263

9

10385886

21/09/2012

190,000,000.00

HDFC LIMITED

HDFC HOUSE, 1500- SHIVAJI NAGAR, UNIVERSITY ROAD, 
PUNE, PUNE, Maharashtra - 411005, INDIA

B61880662

10

10306611

16/08/2011

500,000,000.00

HOUSING DEVELOPMENT FINANCE CORPORATION LIMITED

RAMON HOUSE 169BACKBAY RECLAMATION, H T PAREKH MA 
RG, MUMBAI, Maharashtra - 400020, INDIA

B20684460

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

From directors and shareholders

87.766

179.117

From others

455.216

443.649

Total

542.982

622.766

 

 

FIXED ASSETS

 

  • Land
  • Buildings
  • Plant and Equipments
  • Furniture and Fixture
  • Vehicles
  • Office Equipments
  • Computer

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 records 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. 63.33

UK Pound

1

Rs. 96.52

Euro

1

Rs. 68.93

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

JYO


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.