MIRA INFORM REPORT

 

 

Report No. :

309253

Report Date :

23.02.2015

 

IDENTIFICATION DETAILS

 

Name :

K.KUMAR RAJA PROJECTS PRIVATE LIMITED

 

 

Registered Office :

45-49-12/A, Abid Nagar, Visakhapatnam – 530016, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.11.1999

 

 

Com. Reg. No.:

01-032850

 

 

Capital Investment / Paid-up Capital :

Rs.55.383 Millions

 

 

CIN No.:

[Company Identification No.]

U45201AP1999PTC032850

 

 

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 engaged into providing turnkey solutions in electrical, mechanical and civil engineering projects.

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

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 is an established company satisfactory track record.

 

General financial position of the company is normal and acceptable for business dealings.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be slow but correct.

 

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.

 

 

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

 

Rating Agency Name

CRISIL

Rating

Long term rating=BB+

Rating Explanation

Moderate risk of default.

Date

15.01.2015

 

 

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 PARTED BY

 

Name :

Mr. K. Kumar Raja

Designation :

Managing Director

Contact No.:

91-9848196678

Date :

23.02.2015

 

 

LOCATIONS

 

Registered Office :

45-49-12/A, Abid Nagar, Visakhapatnam – 530016, Andhra Pradesh, India

Tel. No.:

91-891-2525850 / 2525851 / 2537772

Mobile No.:

91-9848196678 (Mr. K. Kumar Raja)

Fax No.:

91-891-2748011

E-Mail :

kpl@kkumarrajaprojects.com

office@dmraoandco.com

Website :

www.kumarrajaprojects.com

 

 

Administrative Office :

7-5-55 Pandurangapuram, Visakhapatnam – 530003, Andhra Pradesh, India

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Kurminaidu Raja Kumar

Designation :

Managing Director

Address :

45-49-12A, ABID Nagar, Akkayapalem, Visakhapatnam - 530016, Andhra Pradesh, India

Date of Birth/Age :

05.07.1955

Date of Appointment :

16.11.1999

DIN No.:

00500999

 

 

Name :

Mrs. Nagalakshmi Kurminaidu

Designation :

Director

Address :

D.NO.45-49-12/A, ABID Nagar, Akkayyapalem, Visakhapatnam - 530016, Andhra Pradesh, India

Date of Birth/Age :

01.09.1960

Date of Appointment :

16.11.1999

DIN No.:

01316149

 

 

Name :

Mr. Shrikanth Kurminaidu

Designation :

Director

Address :

D.NO. 45-49-12/A, ABID Nagar, Akkayyapelm, Visakhapatnam - 530016, Andhra Pradesh, India

Date of Birth/Age :

31.06.1986

Date of Appointment :

01.12.2005

DIN No.:

01316186

 

 

MAJOR SHAREHOLDERS

 

AS ON 29.09.2012

 

Names of Shareholders

 

No. of Shares

% of Holding

K. Kumar Raja

82031

60.73

K. Nagalakshmi

42046

31.13

K. Shrikanth

11004

8.15

 

 

 

Total

135081

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2012

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged into providing turnkey solutions in electrical, mechanical and civil engineering projects.

 

 

Services :

Turnkey Solutions in Electrical

Mechanical and Civil Engineering Projects

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, Credit

 

 

Purchasing :

Cash, Credit

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Nicco Corporation – Hyderabad

Name of the Person :

Mr. S. N. Charya (General Manager)

Contact No.:

91-9848016917

Since How Long Known :

15 Years

Maximum Limit Dealt :

Not Divulged

Experience :

Payment Behaviour

Market Goodwill             Good

Overall                      

Remark :

They gave us positive response about subject company they are satisfied with their Payment behaviour.

 

 

Customers :

Company Name :

Defense Research and Development Organisation (DRDO) – Hyderabad

Name of the Person :

Mr. S. Govindrajan C. (Chief Engineer)

Contact No.:

91-9849105342

Since How Long Known :

15 Years

Maximum Limit Dealt :

Not Divulged

Experience :

Product Quality

Delivery Behaviour        Good   

Overall                      

Remark :

They gave us positive response about subject company they are satisfied with their product quality and delivery behaviour.

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel West, Mumbai – 400013, Maharashtra, India

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

E. R. Somayajulu

Chartered Accountants

Address :

Sri Rama- Kothaagraharam, 3rd Lane, Vizianagaram – 535002, Andhra Pradesh, India

PAN No.:

AAAPE9890J

 

 

Membership :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital : Not Divulged

 

Issued, Subscribed & Paid-up Capital : Rs.55.383 Millions

 

 

AS ON 29.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

135081

Equity Shares

Rs.10/- each

Rs.1.351 Millions

 

 

 

 

 


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

55.383

55.383

1.351

(b) Reserves & Surplus

56.099

35.091

76.584

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.019

0.019

0.019

Total Shareholders’ Funds (1) + (2)

111.501

90.493

77.954

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

42.537

64.254

50.928

(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)

42.537

64.254

50.928

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

28.700

5.919

0.000

(b) Trade payables

34.471

46.822

37.959

(c) Other current liabilities

0.158

0.551

26.318

(d) Short-term provisions

3.716

9.922

34.877

Total Current Liabilities (4)

67.045

63.214

99.154

 

 

 

 

TOTAL

221.083

217.961

228.036

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.676

10.599

8.527

(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

35.350

28.831

5.704

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

46.026

39.430

14.231

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.500

0.500

0.500

(b) Inventories

2.019

3.145

0.500

(c) Trade receivables

16.234

19.454

56.483

(d) Cash and cash equivalents

2.780

2.075

1.658

(e) Short-term loans and advances

4.486

5.793

8.262

(f) Other current assets

149.038

147.564

146.402

Total Current Assets

175.057

178.531

213.805

 

 

 

 

TOTAL

221.083

217.961

228.036

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

607.148

337.853

441.597

 

 

Other Income

0.485

1.796

1.391

 

 

TOTAL                                              (A)

607.633

339.649

442.988

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

163.355

169.544

260.179

 

 

Changes in Inventories

1.126

(2.645)

0.800

 

 

Employee Benefits Expenses

91.058

89.555

10.081

 

 

Other Expenses

316.196

58.674

139.385

 

 

TOTAL                                              (B)

571.735

315.128

410.445

 

 

 

 

 

 

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

35.898

24.521

32.543

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

3.133

3.178

5.527

 

 

 

 

 

 

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

32.765

21.343

27.016

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

1.608

1.243

1.282

 

 

 

 

 

 

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

31.157

20.100

25.734

 

 

 

 

 

Less

TAX                                                                  (H)

10.149

7.561

8.406

 

 

 

 

 

 

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

21.008

12.539

17.328

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.79

2.26

128.27

 

The above information has been parted by Mr. K. Kumar Raja (Managing Director)

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

3.46

3.71

3.92

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

5.91

7.26

7.37

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

14.09

9.22

11.29

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.28

0.22

0.33

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.64

0.78

0.65

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.61

2.82

2.16

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

1.351

55.383

55.383

Reserves & Surplus

76.584

35.091

56.099

Share Application money pending allotment

0.019

0.019

0.019

Net worth

77.954

90.493

111.501

 

 

 

 

long-term borrowings

50.928

64.254

42.537

Short term borrowings

0.000

5.919

28.700

Total borrowings

50.928

70.173

71.237

Debt/Equity ratio

0.653

0.775

0.639

 

 

 

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

441.597

337.853

607.148

 

 

(23.493)

79.708

 

 

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

441.597

337.853

607.148

Profit

17.328

12.539

21.008

 

3.92%

3.71%

3.46%

 

 

 

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

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

Yes

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

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10514750

01/07/2014

100,000,000.00

Andhra Bank

Plot No 4, Main Road, Akkayyapalem Branch, Visakhapatnam, Andhra Pradesh - 530016, India

C16330995

2

10461911

29/10/2013

49,000,000.00

Andhra Bank

Akkayyapalem Branch, Akkayyapalem, Visakhapatnam,
Andhra Pradesh - 530016, India

B90234311

3

10036555

25/03/2013 *

190,000,000.00

State Bank of India

Seethammadhara, Visakhapatnam, Andhra Pradesh - 530016, India

B72607484

 

* Date of charge modification

 

 

 

FIXED ASSETS:

 

·         Computer

·         Furniture and Fixtures

·         Jeep

·         Plant and Machinery

·         Office Equipment

·         Scooter

·         Xerox Machine

·         APHC VSP Site

·         Site at Tuni

·         Site at Narsipatnam

·         Benz Car

·         Motor Cycle

·         Centerina Material

·         Concrete Mixer

·         Honda Activa

·         Printer

·         Passion

·         Tata Ace

·         Tata Hitachi

·         Printing Machine

·         Vehicle

 


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.62.26

UK Pound

1

Rs.95.01

Euro

1

Rs.70.72

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NKT


 

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

4

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

43

 

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.