MIRA INFORM REPORT

 

 

Report Date :

02.01.2014

 

IDENTIFICATION DETAILS

 

Name :

AYOKI FABRICON PRIVATE LIMITED

 

 

Registered Office :

137 and 139 Akashay Complex, Dhole Patil Road, Pune-411001, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

29.10.1984

 

 

Com. Reg. No.:

11-034410

 

 

Capital Investment / Paid-up Capital :

Rs.44.780 Millions

 

 

CIN No.:

[Company Identification No.]

U27107MH1984PTC034410

 

 

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 :

The company is primarily engaged in the business of Construction / Project Activities.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Management of the company has not filed its latest financial i.e. 2014 with the government department.

 

As per the available financial of 2013, the borrowings recorded by the company seems to be increasing.

 

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

 

The company can be considered for business dealings with some caution.

 

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

CRISIL

Rating

Long Term Rating = BB

Rating Explanation

Moderate risk of default.

Date

30.10.2014

Rating Agency Name

CRISIL

Rating

Short Term Rating = A4+

Rating Explanation

Minimal degree of safety. It carry very high credit risk.

Date

30.10.2014

 

 

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. Rajesh Dave

Designation :

Accounts Department

Contact No.:

91-20-26163535

Date :

01.01.2015

 

 

LOCATIONS

 

Registered Office :

137 and 139 Akashay Complex, Dhole Patil Road, Pune-411001, Maharashtra, India

Tel. No.:

91-20-26163535/26161514

Fax No.:

91-20-26166510

E-Mail :

corporate@ayokifabricon.com

neha@rsva.co.in

vrushali@rsva.co.in

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Ganesh Kumar Sukumaran Nair

Designation :

Director

Address :

A/12, Jagram Complex, Dhanori Road, Vishrantwadi, Pune-411015, Maharashtra, India

Date of Birth/Age :

30.05.1959

Date of Appointment :

16.08.1986

Din No.:

00104991

 

 

Name :

Mr. Krishnankutti Panhan Kottakalam

Designation :

Director

Address :

A/12, Jagram Complex, Dhanori Road, Vishrantwadi, Pune-411015, Maharashtra, India

Date of Birth/Age :

02.06.1955

Date of Appointment :

30.12.1987

Din No.:

00105053

 

 

Name :

Mr. Rummy Rupchand Kishnani

Designation :

Director

Address :

Building 1, Flat No. 13, Laxminarayan Co-operative Housing Society, Erandwani, Pune-411004, Maharashtra, India

Date of Birth/Age :

26.04.1948

Date of Appointment :

01.04.2008

Din No.:

02305054

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajesh Dave

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

Ganesh Kumar Sukumaran Nair

 

40311

Krishnankutti Panhan Kottakalam

 

39720

M.S. Jayshree

 

33981

K. Sujatha

 

48792

Sanooj K Kutty

 

19104

Sabarinath Velayudhan Nair

 

89319

Sajeesh K

 

42519

K Sanal

 

26304

Chaitanya Ganesh Kumar Nair

 

68973

Namita Sanooj K

 

38778

 

 

 

TOTAL

 

447801

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The company is primarily engaged in the business of Construction / Project Activities.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

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 Bank Limited, HDFC Bank, Housesenapati Bapat Marg, Lower Parel (West), Mumbai - 400013, Maharashtra, India
  • Vijaya Bank, Island Peral Building, 10 Solapur Road, Camp Branch, Pune - 411001, Maharashtra, India

 

 

Facilities :

Secured Loan

As on 31.03.2013

[Rs. in Millions]

As on 31.03.2012

[Rs. in Millions]

Long Term Borrowings

 

 

Loans repayable on demand

29.455

140.293

 

 

 

Short Term Borrowings

 

 

Term loans from banks

266.151

154.628

TOTAL

 

 

 

 

 

Auditors :

 

Name :

RSVA and Company

Chartered Accountants

Address :

30, Prestige Point, First Floor, 283 Shukrawar Peth, Pune-411002, Maharashtra, India

PAN No.:

AAYFS1415P

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Other Related Parties :

  • Ayoki Cembol Erectors Private Limited [U29299PN2005PTC021329]
  • Ayoki Fab Tech Private Limited [U28112PN2009PTC134051]
  • Newtech Construction
  • Hi - Tech Infrastructure
  • Ayoki Sales International

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

500000

Equity Shares

Rs.100/- each

Rs.50.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

447801

Equity Shares

Rs.100/- each

Rs.44.780 Millions

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

44.780

14.927

14.927

(b) Reserves & Surplus

354.660

317.525

231.090

(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)

399.440

332.452

246.017

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

598.426

588.329

518.993

(b) Deferred tax liabilities (Net)

13.733

13.892

13.573

(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)

612.159

602.221

532.566

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

266.151

154.628

44.436

(b) Trade payables

139.113

267.610

266.978

(c) Other current liabilities

0.000

0.000

91.606

(d) Short-term provisions

506.354

341.872

222.496

Total Current Liabilities (4)

911.618

764.110

625.516

 

 

 

 

TOTAL

1923.217

1698.783

1404.099

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

368.690

404.640

318.179

(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

17.188

16.325

16.230

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

90.012

94.245

79.272

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

475.890

515.210

413.681

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

67.553

101.022

105.694

(c) Trade receivables

282.927

337.444

336.233

(d) Cash and cash equivalents

405.463

266.028

178.065

(e) Short-term loans and advances

392.720

285.052

194.986

(f) Other current assets

298.664

194.027

175.440

Total Current Assets

1447.327

1183.573

990.418

 

 

 

 

TOTAL

1923.217

1698.783

1404.099

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

2324.385

1987.390

1521.780

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Administrative and Other Expenses

2170.809

1799.650

1370.230

 

TOTAL

NA

1799.650

1370.230

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

NA

187.740

151.550

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

53.643

60.430

40.730

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

NA

127.310

110.820

 

 

 

 

 

Less

TAX                                                     

NA

40.870

35.620

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

66.987

86.440

75.200

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

216.260

141.060

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

302.700

216.260

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

149.59

--

--

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

7.57

7.98

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.38

0.45

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.16

2.23

2.29

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.59

1.55

1.58

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

14.927

14.927

44.780

Reserves & Surplus

231.090

317.525

354.660

Net worth

246.017

332.452

399.440

 

 

 

 

long-term borrowings

518.993

588.329

598.426

Short term borrowings

44.436

154.628

266.151

Total borrowings

563.429

742.957

864.577

Debt/Equity ratio

2.290

2.235

2.164

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

1521.780

1987.390

2324.385

 

 

30.596

16.957

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

1521.780

1987.390

2324.385

Profit

75.200

86.440

66.987

 

4.94%

4.35%

2.88%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF CURRENT MATURITIES OF LONG TERM DEBT: 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

No

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

Yes

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

Yes

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

No

30]

Major Shareholders, if available

Yes

31]

PAN of Proprietor/Partner/Director, if available

No

32]

Date of Birth of Proprietor/Partner/Director, if available

Yes

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10535810

09/12/2014

16,326,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI, Maharashtra - 400013, INDIA

C36496990

2

10535801

09/12/2014

33,674,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI, Maharashtra - 400013, INDIA

C36494466

3

10462390

29/11/2013

11,820,253.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, Guj 
arat - 390015, INDIA

B90405283

4

10429431

04/06/2013

40,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI, Maharashtra - 400013, INDIA

B76456797

5

10398841

30/09/2013 *

397,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI, Maharashtra - 400013, INDIA

B86570843

6

10370245

28/07/2012

5,362,500.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI, Maharashtra - 400013, INDIA

B45584455

7

10368848

26/06/2012

3,250,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI, Maharashtra - 400013, INDIA

B45028438

8

10368843

26/06/2012

7,930,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI, Maharashtra - 400013, INDIA

B45026952

9

10349069

12/04/2012

4,587,050.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI, Maharashtra - 400013, INDIA

B37373289

10

10322674

18/11/2011

2,288,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI, Maharashtra - 400013, INDIA

B27688753

 

* Date of charge modification

 

 

UNSECURED LOANS

 

Unsecured Loan

As on 31.03.2013

[Rs. in Millions]

As on 31.03.2012

[Rs. in Millions]

Long Term Borrowings

 

 

Loans and advances from related parties

568.971

448.036

TOTAL

568.971

448.036

 

 

 


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. 63.32

UK Pound

1

Rs. 98.64

Euro

1

Rs. 76.60

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUV

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

JYO


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--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

 

32

 

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.