MIRA INFORM REPORT

 

 

Report No. :

355345

Report Date :

21.12.2015

 

IDENTIFICATION DETAILS

 

Name :

COROLLA REALTY LIMITED (w.e.f. 06.12.2011)

 

 

Formerly Known As :

COROLLA REALTY PRIVATE LIMITED

 

 

Registered Office :

City Point, Dhole Patil Road, Pune – 411001, Maharashtra

Tel. No.:

91-976550890

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

13.01.2006

 

 

Com. Reg. No.:

11-021837

 

 

Capital Investment / Paid-up Capital :

Rs.5.793 Million

 

 

CIN No.:

[Company Identification No.]

U70102PN2006PLC021837

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCC9323K

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of promotion, construction and development of residential and commercial complexes, multistoried buildings, flats, houses, apartments etc. (Registered Activity)

 

 

No. of Employees :

Information declined by the management 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2006 having satisfactory track.

 

The company possesses decent net worth base marked by low borrowings, adequate cash accruals and favourable gap between trade payables and receivables.

 

However, rating is constrained on account of huge dip in profit margin as compared to previous year.

 

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

 


 

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 31-03-2015.

 

INFORMATION PARTED BY

 

Name :

Mr. Yashwant Avatade

Designation :

Account Manager

Contact No.:

91-20-66226500/650

Date :

18.12.2015

 

LOCATIONS

 

Registered Office :

City Point, Dhole Patil Road, Pune – 411001, Maharashtra, India

Tel. No.:

91-20-66226500/650

Fax No.:

Not Available

E-Mail :

vinod.patil@koltepatil.com

 

 

DIRECTORS

 

AS ON 31.03.2015

 

Name :

Mr. Prakash Yashwant Gurav

Designation :

Director

Address :

Mritinjaya Apartments, 3 Rd Floor, 54 Ideal Colony, Kothrud, Pune - 411029, Maharashtra, India

Date of Appointment :

31.03.2015

DIN No.:

02004317

 

 

Name :

Mr. Jayant Gopal Pendse

Designation :

Director

Address :

Plot No 11, Sector 25, P C N T A, Nigadi, Pune - 411044, Maharashtra, India

Date of Appointment :

31.03.2015

DIN No.:

02434630

 

 

Name :

Mr. Pramod Purushottam Nemade

Designation :

Nominee director

Address :

Flat No 702 Vastushree Pearl Wing B S No 116, CST 1123 Kothrud, Pune - 411038, Maharashtra, India

Date of Birth/Age :

11.02.1972

Date of Appointment :

08.03.2011

DIN No.:

03485060

 

 

KEY EXECUTIVES

 

Name :

Mr. Yashwant Avatade

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.03.2015

 

Names of Shareholders

 

No. of Shares

Kolte-Patil Developers Limited

 

214352

Kolte-Patil Developers Limited and Rajesh Patil

 

1

Kolte-Patil Developers Limited and Milind Kolte

 

1

Kolte-Patil Developers Limited and Sujay Kalete

 

1

Kolte-Patil Developers Limited and Vasant Gaikwad

 

1

Goyal Kishorilal Ishwarchand

 

150628

IDBI Trusteeship Services Limited IAF III

 

214356

Total

 

579340

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 11.09.2014

 

Category

 

Percentage

Bodies corporate

74.00

Directors or relatives of Directors

26.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of promotion, construction and development of residential and commercial complexes, multistoried buildings, flats, houses, apartments etc. (Registered Activity)

 

 

Products :

Item Code No.

Product Description

99531129

Multi-dwelling residential buildings

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

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

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Information declined by the management 

 

 

Bankers :

Banker Name

IDBI Bank Limited

Branch Address

Specialized Corporate Branch No. 201, Pride House, S. No. 108/7 Shivaji Nagar, University Road, Pune - 411016, Maharashtra, 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

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2015

As on

31.03.2014

LONG TERM BORROWING

 

 

Term loans from banks

278.567

0.000

Total

278.567

0.000

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

706, B Wing , 7th Floor ICC Trade Tower, International Convention, Centre, Senapati Bapat Road, Pune – 411016, Maharashtra, India

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

AACFD4815A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Joint venture :

·         Kolte-Patil Developers Limited

·         India Advantage Fund - III

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

700000

Equity Shares

Rs.10/- each

Rs.7.000 Million

500000

Preference Shares

Rs.10/- each

Rs.5.000 Million

 

 

 

 

 

Total

 

Rs.12.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

579340

Equity Shares

Rs.10/- each

Rs.5.793 Million

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2015

31.03.2014

31.03.2013

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

5.793

5.793

5.793

(b) Reserves & Surplus

1019.987

853.996

438.002

(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)

1025.780

859.789

443.795

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

278.567

0.000

90.488

(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

4.521

4.164

0.000

Total Non-current Liabilities (3)

283.088

4.164

90.488

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

91.280

97.480

102.801

(c) Other current liabilities

415.213

484.592

979.938

(d) Short-term provisions

24.200

22.230

39.016

Total Current Liabilities (4)

530.693

604.302

1121.755

 

 

 

 

TOTAL

1839.561

1468.255

1656.038

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9.100

13.382

14.265

(ii) Intangible Assets

1.467

1.400

1.477

(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)

1.994

0.935

1.626

(d)  Long-term Loan and Advances

15.774

12.820

0.730

(e) Other Non-current assets

1.000

1.000

0.000

Total Non-Current Assets

29.335

29.537

18.098

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1631.486

1310.489

1331.927

(c) Trade receivables

42.616

40.346

81.071

(d) Cash and cash equivalents

40.497

35.110

124.318

(e) Short-term loans and advances

93.697

52.646

100.624

(f) Other current assets

1.930

0.127

0.000

Total Current Assets

1810.226

1438.718

1637.940

 

 

 

 

TOTAL

1839.561

1468.255

1656.038

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

728.455

1622.852

2276.280

 

Other Income

1.871

10.300

15.345

 

TOTAL (A)

730.326

1633.152

2291.625

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

376.758

860.677

1365.013

 

Employee Benefits Expenses

29.800

22.807

33.660

 

Other Expenses

64.208

51.207

59.010

 

TOTAL (B)

470.766

934.691

1457.683

 

 

 

 

 

Less

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

259.560

698.461

833.942

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

1.973

4.351

42.959

 

 

 

 

 

 

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

257.587

694.110

790.983

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

4.352

2.182

1.873

 

 

 

 

 

 

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

253.235

691.928

789.110

 

 

 

 

 

Less

TAX (H)

86.338

230.690

254.345

 

 

 

 

 

 

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

166.897

461.238

534.765

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

288.00

796.00

905.09

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

(154.725)

293.624

1055.333

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

22.91

28.42

23.49

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

35.63

43.04

36.64

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

13.78

47.16

47.70

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.80

1.78

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.27

0.00

0.20

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.41

2.38

1.46

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

5.793

5.793

5.793

Reserves & Surplus

438.002

853.996

1019.987

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

443.795

859.789

1025.780

 

 

 

 

long-term borrowings

90.488

0.000

278.567

Short term borrowings

0.000

0.000

0.000

Total borrowings

90.488

0.000

278.567

Debt/Equity ratio

0.204

0.000

0.272

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

2276.280

1622.852

728.455

 

 

(28.706)

(55.113)

 


 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

2276.280

1622.852

728.455

Profit

534.765

461.238

166.897

 

23.49%

28.42%

22.91%

 

 

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

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

INTRODUCTION AND BACKGROUND

 

Subject is developing a residential project at Wagholi Pune. The long standing mission of the company is to dedicate itself to create spaces that blend in with the surroundings and exude vitality and aesthetic appeal, making the spaces present-perfect and future-proof. The core values of the company honesty, innovation, excellence eco-friendliness, technology, sustainability, value and commitment to time schedules are perfectly aligned with the living and working spaces it builds.

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10597851

06/10/2015 *

100,000,000.00

IDBI TRUSTEESHIP SERVICES LIMITED

ASIAN BLDG., GROUND FLOOR, 17, R.KAMANI MARG, BALLARD ESTATE, MUMBAI, MAHARASHTRA - 400001, INDIA

C68840610

2

10515964

25/07/2014

300,000,000.00

IDBI BANK LIMITED

SPECIALIZED CORPORATE BRANCH NO. 201, PRIDE HOUSE,
, S. NO. 108/7 SHIVAJI NAGAR, UNIVERSITY ROAD,, P
UNE, MAHARASHTRA - 411016, INDIA

C17313123

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

 

Intangible 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 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.66.42

UK Pound

1

Rs.99.17

Euro

1

Rs.72.14

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

AMR

 

 

Report Prepared by :

KVT

 


 

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

4

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

44

 

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.