MIRA INFORM REPORT

 

 

Report No. :

300519

Report Date :

08.01.2014

 

IDENTIFICATION DETAILS

 

Name :

T.N.R. ESTATES PRIVATE LIMITED

 

 

Registered Office :

H.No.6-30, Vasudha Apartment, Jheedimetla, RR District, Hyderabad – 500030, Telangana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

24.02.2005

 

 

Com. Reg. No.:

36-045467

 

 

Capital Investment / Paid-up Capital :

Rs.1.500 Millions

 

 

CIN No.:

[Company Identification No.]

U45200TG2005PTC045467

 

 

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 :

18 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 13000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has been successful in wiping of its accumulated losses of the previous year’s however huge borrowings recorded by the company.

 

However, trade relations are reported as fair. Business is active. Payments 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.

 

ECGC Country Risk Classification List – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

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

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 31-03-2014.

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Vikranth Reddy Sarasam

Designation :

Director

Contact No.:

91-9908899990

Date :

02.01.2015

 

 

LOCATIONS

 

Registered Office :

H.No.6-30, Vasudha Apartment, Jheedimetla, RR District, Hyderabad – 500030, Telangana, India

Tel. No.:

91-40-27230640

Mobile No.:

91-9908899990 (Mr. Vikranth Reddy Sarasam)

Fax No.:

Not Available

E-Mail :

Ravinder_thaniparthe@yahoo.com

Tnrestatespvtltd@gamil.com

client.prasad@gmail.com

Website :

www.tnrestates.com

 

 

Construction Side :

Beside Suchitra academy, Suchitra Circle #6/30, Quthbullapur, Jeedimetla, Hyderabad – 500055, Telangana, India

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Ravinder Rao Thaniparthi

Designation :

Managing director

Address :

H.No.6-30, Vasudha Apartment, Jheedimetla, RR District, Hyderabad – 500030, Telangana, India

Date of Birth/Age :

15.06.1958

Date of Appointment :

24.02.2005

DIN No.:

00482424

 

 

Name :

Nirmala Taniparthi

Designation :

Director

Address :

Plot No. 23, Ground Floor, Enclave Pet, Basheerabad, Jeedimetla, Village Ranga Reddy District, Hyderabad – 500055, Telangana, India

Date of Birth/Age :

06.07.1962

Date of Appointment :

24.02.2005

DIN No.:

00482528

 

 

Name :

Mr. Mogulla Naveenkanth Reddy

Designation :

Additional director

Address :

Near H No. 1-39, Kompally (V), Quthbullapur, R R District, Hyderabad – 500014, Telangana, India

Date of Birth/Age :

20.11.1965

Date of Appointment :

02.11.2011

DIN No.:

02337548

 

 

Name :

Mr. Vikranth Reddy Sarasam

Designation :

Additional director

Address :

Plot No. 26, AP Text Book Colony, Near Gunrock Enclave, Secunderabad – 500009, Telangana, India

Date of Birth/Age :

24.08.1981

Date of Appointment :

02.11.2011

DIN No.:

02970070

 

 

Name :

Mr. Gauthami Thaniparthi

Designation :

Additional director

Address :

Plot No. 23, Ground Floor, Enclave Pet, Basheerabad, Jeedimetla, Village Ranga Reddy District, Hyderabad – 500055, Telangana, India

Date of Birth/Age :

05.10.1985

Date of Appointment :

02.11.2011

DIN No.:

05128066

 

Name :

Mr. Anantha Laxmi Juvvadi

Designation :

Director

Address :

Madhupala Enclave, Near Bhel Enclave, Secunderabad – 500003, Telangana, India

Date of Birth/Age :

03.12.1958

Date of Appointment :

11.01.2011

DIN No.:

00482195

 

Name :

Mr. Siddarth Thaneparthi

Designation :

Director

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

T.Ravinder Rao

44800

29.87

T.Nirmala

30700

20.47

J.Ananthalakshmi

16100

10.73

Madhavi

1000

0.67

Swapna Geetha

1000

0.67

Vikranth Reddy

13100

8.73

M.Naveenkanth Reddy

26200

17.47

Gowthami

13100

8.73

Others

4000

2.67

Total

150000

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.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

PRODUCTION STATUS NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

·         A R Construction

·         Accurate steel traders

·         Chettined cement Corporation Limited

·         Eco Care Building Products Private Limited

·         Rohit Electrical and Engineering

·         S K Enterprises

·         Sanjay Automobiles

·         Shakthi Fuel

·         Shree Raj Steel Traders

 

 

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 :

18 (Approximately)

 

 

Bankers :

·         Corporation Bank, Plot No 220, Gunrock Enclave, Sikh Road, Bowenpalli,, Secunderabad - 500009, Andhra Pradesh, India

·         HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai - 400013, Maharashtra, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Prasad and Prasad

Chartered Accountants

Address :

Flat No 302, 3rd Floor, K.R. Towers, Road No. 12, Banjara Hills, Hyderabad – 500034, Andhra Pradesh, India

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

AACFP1613L

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

NIL

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15000000

Equity Shares

Rs.10/- each

Rs. 150.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150000

Equity Shares

Rs.10/- each

Rs. 1.500 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

1.500

1.500

0.190

(b) Reserves & Surplus

3.003

-4.281

-0.121

(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)

4.503

-2.781

0.069

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

229.682

83.613

43.458

(b) Deferred tax liabilities (Net)

0.284

0.218

0.015

(c) Other long term liabilities

6.801

2.500

2.500

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

236.767

86.331

45.973

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.000

0.000

0.000

(c) Other current liabilities

205.027

96.996

0.077

(d) Short-term provisions

5.588

3.870

0.053

Total Current Liabilities (4)

210.615

100.866

0.130

 

 

 

 

TOTAL

451.885

184.416

46.172

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

20.619

20.361

2.654

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

20.619

20.361

2.654

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

295.456

120.805

8.463

(c) Trade receivables

0.000

0.000

0.000

(d) Cash and cash equivalents

71.888

3.333

1.038

(e) Short-term loans and advances

51.986

34.334

34.017

(f) Other current assets

11.936

5.583

0.000

Total Current Assets

431.266

164.055

43.518

 

 

 

 

TOTAL

451.885

184.416

46.172

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

100.039

0.000

NA

 

Increase in WIP

295.456

0.000

NA

 

Other Income

0.078

0.076

NA

 

TOTAL

395.573

0.076

NA

 

 

 

 

 

Less

EXPENSES

387.417

4.033

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

8.156

(3.957)

NA

 

 

 

 

 

Less

TAX

0.872

0.203

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

7.284

(4.160)

(1.140)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

48.56

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

7.28

NA

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.80

(2.15)

0.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.81

1.42

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

51.01

(30.07)

629.83

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.05

1.63

334.75

 

 

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

0.190

1.500

1.500

Reserves & Surplus

(0.121)

(4.281)

3.003

Net worth

0.069

(2.781)

4.503

 

 

 

 

long-term borrowings

43.458

83.613

229.682

Short term borrowings

0.000

0.000

0.000

Total borrowings

43.458

83.613

229.682

Debt/Equity ratio

629.826

(30.066)

51.006

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

Sales

0.000

100.039

 

--

--

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

Sales

0.000

100.039

Profit

(4.160)

7.284

 

--

7.28%

 

 

 

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 two 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

No

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

No

 

OPERATION OF THE COMPANY

 

During the year under consideration the company has recognized revenue of Rs. 100.039 Millions from construction contracts and registered a net profit of Rs. 7.284 Millions compared to previous year loss of Rs. 4.160 Millions. The company expects good future I the coming year.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Term loans

 

 

From bank

157.366

2.185

From other parties

1.821

3.090

Loans and advance from related parties

From directors

40.147

38.119

Other loans and advances

30.348

40.219

Total

229.682

83.613

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10489701

29/03/2014

200,000,000.00

ANDHRA PRADESH STATE FINANCIAL CORPORATION

ANDHRA PRADESH STATE FINANCIAL CORPORATION, HYDERABAD, ANDHRA PRADESH - 500001, INDIA

C02768463

2

10472886

30/12/2013

150,000,000.00

CORPORATION BANK

PLOT NO 220, GUNROCK ENCLAVE, SIKH ROAD, BOWENPALLI,,SECUNDERABAD, ANDHRA PRADESH - 500009, INDIA

B94487519

3

10392931

12/11/2012

3,866,847.00

L & T FINANCE LIMITED

L&T HOUSE, BALLARD ESTATE, MUMBAI, MAHARASHTRA
- 400001, INDIA

B64493489

4

10367316

05/06/2012

2,929,000.00

HDFC BANK LIMITED

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

B44432623

 

FIXED ASSETS

 

·         Land

·         Building

·         Furniture and Fitting

·         Printer

·         UPS

·         Air Conditioner

·         Computer

·         Office Equipment

 


 

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:                                                          Nne

 

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.63.45

UK Pound

1

Rs.95.99

Euro

1

Rs.75.28

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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.