MIRA INFORM REPORT

 

 

Report No. :

337112

Report Date :

19.08.2015

 

IDENTIFICATION DETAILS

 

Name :

CPR CONSTRUCTIONS PRIVATE LIMITED

 

 

Registered Office :

H.No. 1-98/B/47/5, Plot No. 5, CPR Brindavanam Apartments, Brindavan Colony, Opposite Nector Garden, Madhapur, Hyderabad – 500081, Telangana

Tel. No.:

91-40-40032277

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

03.03.2008

 

 

Com. Reg. No.:

36-057937

 

 

Capital Investment / Paid-up Capital :

Rs. 30.000 Million

 

 

CIN No.:

[Company Identification No.]

U45200TG2008PTC057937

 

 

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 construction activity.

 

 

No. of Employees :

45 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 100000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is Joint Venture between R.K. Infracorp Private Limited and CRP, the new name of the company is CPR Constructions Private Limited. It is established company having a satisfactory track record.

 

The management has reported healthy operational performance and it has reported decent increase into its profitability margin during the year under review.

 

Rating further take note on the company increase capital from its previous year, experienced promoters backed by its negligible debt.

 

Trade relations are fair. Business is active. Payments are usually correct.

 

In view of sound operational and financial base, the company can be considered for business dealing with its usual trade terms and conditions.

 

Note:

As claimed by Mr. Archana (Marketing Department) that the CRP and RK INFRACORP is a joint venture and new name of the company is “CPR CONSTRUCTION PRIVATE LIMITED”.

 

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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mrs. Archana

Designation :

Marketing Department

Contact No.:

91-40-40032277

Date :

17.08.2015

 

 

LOCATIONS

 

Registered Office :

H.No. 1-98/B/47/5, Plot No. 5, CPR Brindavanam Apartments, Brindavan Colony, Opposite Nector Garden, Madhapur, Hyderabad – 500081, Telangana, India

Tel. No.:

91-40-40032277

Mobile No.:

91-9705822777 (Reddy)

Fax No.:

Not Available

E-Mail :

info@cprconstructions.com

Website :

http://www.cprconstructions.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Venkatachalapathy Reddy Kambham

Designation :

Director

Address :

Flat No. 102, Vamsirams Annapurna Residency, Yellareddyguda, Hyderabad, 500037, Andhra Pradesh, India

Date of Birth/Age :

10.10.1964

Date of Appointment :

03.03.2008

DIN No.:

01711345

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U45200TG2004PTC042650

JAISRIDEVI HOMES PRIVATE LIMITED

Director

13/02/2004

13/02/2004

21/05/2008

Active

NO

2

U45200TG2004PTC044922

SHANTHANIKETHAN HOMES PRIVATE LIMITED

Director

21/12/2004

21/12/2004

12/02/2014

Active

NO

3

U45200TG2008PTC057937

C P R CONSTRUCTIONS PRIVATE LIMITED

Director

03/03/2008

03/03/2008

-

Active

NO

4

L27109TG1995PLC022190

FARMAX INDIA LIMITED

Director

17/10/2008

31/07/2008

30/01/2010

Active

NO

 

 

Name :

Madhavi rani kamireddy

Designation :

Director

Address :

Chalapathi Reddy K.V, Vamsirams Annapurna, Residency 102, K K Towers Road, Yellareddyguda, Hyderabad – 500038, Andhra Pradesh, India

Date of Birth/Age :

16.07.1969

Date of Appointment :

03.03.2008

DIN No.:

02065377

 

 

KEY EXECUTIVES

 

Name :

Mrs. Archana

Designation :

Marketing Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

% of Holdings

K.V. Chalapathi Reddy

1500000

50.00

K.Madhavi Rani

1500000

50.00

 

 

 

Total

3000000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject engaged into construction activity.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cheque

 

 

Purchasing :

Cheque

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

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 :

Not Divulged

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 :

45 (Approximately)

 

 

Bankers :

Banker Name

Syndicate Bank

Branch Address

Sy.Nos. 3181 and 3184,,10th Ward, V.V.Mahal Road, Tirupati – 517501, Andhra Pradesh, India

Person Name (With Designation)

Not Divulged

Contact Number

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

 

Auditors :

 

Name :

Ramasamy Koteswara Rao and Company

Chartered Accountant

Address :

Plot No. 238/A, MLA Colony, Road No. 12, Banjara Hills, Hyderabad – 500034, Hyderabad, India

Tel .No.:

91-40-23394982/985/23320277

Fax No.:

91-40-23430601

E-Mail :

rkandco@gmail.com 

Website :

www.rkandco.in

PAN No.:

AAGFR9006F

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

 

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs. 30.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs. 30.000 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

30.000

0.100

0.100

(b) Reserves & Surplus

9.048

4.204

2.246

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

2.050

2.050

Total Shareholders’ Funds (1) + (2)

39.048

6.354

4.396

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

7.591

5.992

8.750

(b) Deferred tax liabilities (Net)

0.160

0.035

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)

7.751

6.027

8.750

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

29.506

47.999

6.253

(c) Other current liabilities

12.651

13.108

2.261

(d) Short-term provisions

2.027

0.898

0.317

Total Current Liabilities (4)

44.184

62.005

8.831

 

 

 

 

TOTAL

90.983

74.386

21.977

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.822

0.399

0.419

(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

22.535

14.835

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.004

(d)  Long-term Loan and Advances

21.850

11.450

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

49.207

26.684

0.423

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

38.194

46.799

3.285

(c) Trade receivables

0.000

0.000

17.092

(d) Cash and cash equivalents

2.260

0.030

0.782

(e) Short-term loans and advances

1.322

0.873

0.395

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

41.776

47.702

21.554

 

 

 

 

TOTAL

90.983

74.386

21.977

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

116.054

53.302

27.528

 

Other Income

0.000

0.000

0.000

 

TOTAL                                    

116.054

53.302

27.528

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

91.073

90.046

25.149

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

8.605

(43.514)

(3.285)

 

Employees benefits expense

3.395

1.201

1.704

 

Administrative expenses

4.842

1.989

2.851

 

TOTAL                                    

107.915

49.722

26.419

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

8.139

3.580

1.109

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

0.769

0.619

0.015

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

7.370

2.961

1.094

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.362

0.066

0.060

 

 

 

 

 

 

PROFIT BEFORE TAX

7.008

2.895

1.034

 

 

 

 

 

Less

TAX                                                                 

2.165

0.937

1.050

 

 

 

 

 

 

PROFIT AFTER TAX

4.843

1.958

(0.016)

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.61

0.65

0.00

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

 

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operation

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

4.17

3.67

-0.06

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

7.01

6.72

4.03

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.24

4.86

4.71

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.18

0.46

0.24

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.19

0.94

1.99

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.95

0.77

2.44

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

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

0.100

30.000

Reserves & Surplus

2.246

4.204

9.048

Share Application money pending allotment

2.050

2.050

0.000

Net worth

4.396

6.354

39.048

 

 

 

 

long-term borrowings

8.750

5.992

7.591

Short term borrowings

0.000

0.000

0.000

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

8.750

5.992

7.591

Debt/Equity ratio

1.990

0.943

0.194

 

 

 

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)

Sales

27.528

53.302

116.054

 

 

93.628

117.729

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

27.528

53.302

116.054

Profit

-0.016

1.958

4.843

 

-0.06%

3.67%

4.17%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

----

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

21

Banking facility details

No

22

Conduct of the banking account

----

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

----

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

----

33

Market information

----

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

NOTE: Registered office of the company has been shifted from Flat No. 102, Vamsirams Annapurna Residency, Yellareddyguda, Hyderabad – 500073, Andhra Pradesh, India to the present address w.e.f. 20.02.2013.

 

 

UNSECURED LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loan from Directors

4.192

5.992

Vehicle Loan

3.399

0.000

 

 

 

Total

7.591

5.992

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10583658

30/03/2015

150,000,000.00

Syndicate Bank

SY.NOS. 3181 & 3184,,10TH WARD, V.V.MAHAL ROAD, TIRUPATI,

 Andhra Pradesh - 517501, INDIA

C60609302

2

10365393

15/04/2014 *

25,000,000.00

Syndicate Bank

SOMAJIGUDA BRANCH, LUMBINI TOWERS, OPP.NIMS, PANJAGUTTA, HYDERABAD,

Andhra Pradesh - 500082, INDIA

C03956315

 

 

* Date of charge modification

 

 

FIXED ASSETS

 


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. 65.22

UK Pound

1

Rs. 102.23

Euro

1

Rs. 72.39

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

JYO

 


 

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

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

 

45

 

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.