MIRA INFORM REPORT

 

 

Report No. :

302373

Report Date :

12.01.2015

 

IDENTIFICATION DETAILS

 

Name :

KOLTE-PATIL REAL ESTATE PRIVATE LIMITED

 

 

Registered Office :

2nd Floor, City Point, Dhole Patil Road, Pune – 411001, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

07.11.2006

 

 

Com. Reg. No.:

11-129191

 

 

Capital Investment / Paid-up Capital :

Rs.315.332 Millions

 

 

CIN No.:

[Company Identification No.]

U70102PN2006PTC129191

 

 

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 in the business of construction and development of residential and commercial complexes, flats, shopping malls, etc.

 

 

No. of Employees :

Information declined by the management 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (52)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Not Available

 

 

Comments :

Subject is a subsidiary of reputed “Kolte-Patil Developers Limited”.  It is an established company having satisfactory track.

 

Trade relations are fair. Business is active. Payment terms are reported as usually 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 31-03-2014.

 

INFORMATION DECLINED BY

 

Name :

Mr. Vishal Khadke

Designation :

Account Department

Contact No.:

91-20-65340015

Date :

08.01.2015

 

 

LOCATIONS

 

Registered Office :

2nd Floor, City Point, Dhole Patil Road, Pune – 411001, Maharashtra, India

Tel. No.:

91-20-65340015

Fax No.:

Not Available

E-Mail :

vinod.patil@koltepatil.com

 

 

DIRECTORS

 

As on 12.09.2014

 

Name :

Mr. Rajesh Anirudha Patil

Designation :

Director

Address :

Plot No. 53, Lane No. 2, Koregaon Park, Pune – 411001, Maharashtra, India

Date of Birth/Age :

05.04.1963

Date of Appointment :

07.11.2006

DIN No.:

00381866

 

 

Name :

Mr. Milind Digambar Kolte

Designation :

Director

Address :

118/124, Anudh, 46, National Society, Pune – 411007, Maharashtra, India

Date of Birth/Age :

16.05.1961

Date of Appointment :

07.11.2006

DIN No.:

00170760

 

 

Name :

Achyut Narayan Watve

Designation :

Director

Address :

Maita 1219 Shivajinagar, Pune – 411004, Maharashtra, India

Date of Birth/Age :

26.11.1952

Date of Appointment :

16.07.2013

DIN No.:

01179251

 

 

Name :

Mr. Arunprakash Srinivasarao Korati

Designation :

Nominee director

Address :

20, Sakajivan Cooperative Housing Society, Dadar West, Cross Road 2, Mumbai – 400028, Maharashtra, India

Date of Birth/Age :

21.05.1966

Date of Appointment :

01.11.2012

DIN No.:

00027783

 

 

Name :

Sunita Kumar Manwani

Designation :

Nominee director

Address :

2204, Snowden Peak Neptune Living Point, LBS Marg, Bhandup (West), Mumbai – 400078, Maharashtra, India

Date of Birth/Age :

17.01.1972

Date of Appointment :

16.07.2013

DIN No.:

01839009

 

 

Name :

Mr. Vinode Thomas

Designation :

Nominee director

Address :

501, Jyoti Vidya Cooperative Housing Society, CST Road, Kalina Santacruz (East), Mumbai – 400098, Maharashtra, India

Date of Birth/Age :

30.05.1970

Date of Appointment :

30.04.2012

DIN No.:

01893613

 

 

KEY EXECUTIVES

 

Name :

Mr. Vishal Khadke

Designation :

Account Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 12.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Kolte-Patil Developers Limited, India

16081925

51.00

K2A Residential Limited, Mauritius

15451260

49.00

Total

31533185

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 12.09.2014

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

49.00

Bodies corporate

51.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of construction and development of residential and commercial complexes, flats, shopping malls, etc.

 

 

Products :

Item Code No.

Product Description

99531129

Multi-dwelling residential buildings

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

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 :

  • Axis Bank Limited, 214-215 City Mall, 2nd Floor, Ganesh Khind Road, Pune - 411007,Maharashtra, India
  • Bank of Rajasthan Limited, 579, Sadashiv Peth, Laxmi Road,, Pune - 411030, Maharashtra, India
  • ICICI Bank Limited, A Wing, Shangrila Garden, Bund Garden Road,, Pune - 411001, Maharashtra, India
  • State Bank of India, Bund Garden Branch, 171, Grace Building, Dhole Patil Road,, Pune - 411001, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Rupee term loans from banks

60.994

0.546

Short-term borrowings

 

 

Term loans from banks

0.000

0.366

Total

60.994

0.912

 

Auditors :

 

Name :

SPCM and Associates

Chartered Accountants

Address :

1211/B, Shukrawar Peth, Subhash Nagar, Lane No. 4, Pune - 411 002, Maharashtra, India

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

AABFB8864C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding company:

  • Kolte-Patil Developers Limited, India [L45200PN1991PLC129428]

 

 

Associate:

  • K2A Residential Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

44000000

Equity Shares

Rs.10/- each

Rs. 440.000 Millions

1000000

Preference Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Total

 

Rs. 450.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

31533185

Equity Shares

Rs.10/- each

Rs. 315.332 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

315.332

365.332

365.332

(b) Reserves & Surplus

1489.314

1712.721

1644.771

(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)

1804.646

2078.053

2010.103

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

60.994

10.546

391.567

(b) Deferred tax liabilities (Net)

0.000

0.579

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

19.701

1.602

0.323

Total Non-current Liabilities (3)

80.695

12.727

391.890

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.366

0.000

(b) Trade payables

69.868

98.030

74.819

(c) Other current liabilities

472.883

227.797

180.562

(d) Short-term provisions

125.020

34.391

2.745

Total Current Liabilities (4)

667.771

360.584

258.126

 

 

 

 

TOTAL

2553.112

2451.364

2660.119

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.381

5.242

3.297

(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)

0.072

0.000

0.776

(d)  Long-term Loan and Advances

3.638

0.782

0.373

(e) Other Non-current assets

1.161

4.324

0.000

Total Non-Current Assets

11.252

10.348

4.446

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

20.077

5.489

(b) Inventories

2251.290

2217.179

2606.514

(c) Trade receivables

174.254

136.040

7.040

(d) Cash and cash equivalents

21.800

42.508

27.579

(e) Short-term loans and advances

76.411

24.096

7.686

(f) Other current assets

18.105

1.116

1.365

Total Current Assets

2541.860

2441.016

2655.673

 

 

 

 

TOTAL

2553.112

2451.364

2660.119

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

1059.269

966.454

14.080

 

Other Income

 

 

 

 

TOTAL

1059.269

966.454

14.080

 

 

 

 

 

Less

EXPENSES

717.993

863.078

9.362

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

341.276

103.376

4.718

 

 

 

 

 

Less

TAX

114.683

35.426

0.397

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

226.593

67.950

4.321

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

7.19 

NA 

NA 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

13.37

4.22

0.18

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.05

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.03

0.01

0.19

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.81

6.77

10.29

 


 

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

365.332

365.332

315.332

Reserves & Surplus

1644.771

1712.721

1489.314

Net worth

2010.103

2078.053

1804.646

 

 

 

 

long-term borrowings

391.567

10.546

60.994

Short term borrowings

0.000

0.366

0.000

Total borrowings

391.567

10.912

60.994

Debt/Equity ratio

0.195

0.005

0.034

 

 

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)

Total Income

14.080

966.454

1059.269

 

 

6,764.020

9.604

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

14.080

966.454

1059.269

Profit

4.321

67.950

226.593

 

30.69%

7.03%

21.39%

 


 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: 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

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

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

--

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

 

OPERATIONAL REVIEW:

 

The company has planned an integrated development in Kharadi to create a haven of luxuries and convenience for you. Adorned with exquisite beautification of landscapes, water garden and podium gardens will raise the bar of expectations of every Puneite. It will be a stunning destination to Live, Work, Shop, Dine and Hangout. All that you wish for- From smart homes to luxurious abodes Project Kharadi has it all.

 

Downtown is consists of project like Beryl comprising of 2 and 3 BHK apartment ranging from area of 1050-1555 sq. ft. Next is Cheryl comprising of 2 and 3 BHK trendy apartments with the area of 1160-1630 sq. ft. Langston is another project which offers 2 and 3 BHK premium apartment of 1144-1539 sq. ft. Fall in love with nature downtown present Senona with the beauty of nature surrounding you at every beat, Senona is a place where you feel much closer to nature with your own beautiful garden balcony. Spread across 4 acres of land Senona offers 3 BHK area size of 1880-2035 sq. ft.

 

The Beryl phase -2 project has 65% sold out and expected to be completed by June 2015. The Cheryl phase -2 project is 55% sold out and expected to be completed by May 2015. The Langston project is 80% sold out and expected to be completed by May 2015. The Arissa Avenues is 100% sold out and nearing completion. City vista is the new feather in Downtown. Comprising office space and retail ranging from area 708 to 5000 sq. ft. the project has 60% sold out and possession is December 15 onwards.

 

BACKGROUND:

 

Subject is a company registered under a Companies Act, 1956. It was incorporated on 7th November 2006. The company is primarily engaged in the business of construction and development of residential and commercial complexes, flats, shopping malls, etc.

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10449196

30/08/2013 *

400,000,000.00

AXIS BANK LIMITED

214-215 CITY MALL, 2ND FLOOR, GANESH KHIND ROAD, PUNE, MAHARASHTRA - 411007, INDIA

B85411601

 

* Date of charge modification

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Loans and advances from others

0.000

10.000

Total

0.000

10.000

 

FIXED ASSETS

 

Tangible assets

 

  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipments
  • Other equipments

 

 

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 records 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.62.40

UK Pound

1

Rs.94.17

Euro

1

Rs.73.61

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--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

 

52

 

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.