MIRA INFORM REPORT
|
Report No. : |
321487 |
|
Report Date : |
11.05.2015 |
IDENTIFICATION DETAILS
|
Name : |
CAPACITE ENGINEERING PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
G-94 Basement Saket, New Delhi-110017, Delhi |
|
Tel. No.: |
91-11-40590779 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
13.02.2012 |
|
|
|
|
Com. Reg. No.: |
55-231428 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 21.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U45400DL2012PTC231428 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELC12697G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAECC7224P |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in engineering, procurement and construction/turnkey solutions for housing, high rises, speciality buildings and urban infrastrcuture. |
|
|
|
|
No. of Employees
: |
2000 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (41) |
|
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 a subsidiary of CAPACIT’E INFRAPROJECTS LIMITED. It is an
established company having satisfactory track. The management has reported growth in its sales turnover and
profitability during FY 2014. Liquidity of the company is fair marked by
favorable gap between trade receivables and payables. Trade relations reported to be fair. Business is active. Payments are
reported to be slow but correct. Subject 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.
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 BBB- (Suspended) |
|
Rating Explanation |
Moderate degree of safety and moderate credit risk |
|
Date |
April 10, 2015 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short Term Rating A3 (Suspended) |
|
Rating Explanation |
Moderate degree of safety and high credit risk |
|
Date |
April 10, 2015 |
Reason of Suspended: The suspension of rating is on account of
non-cooperation by CEPL with CRSIL’s efforts to undertake a review of the
ratings outstanding.
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 |
|
Designation : |
Accounts Department |
|
Contact No.: |
91-11-40590779 |
|
Date : |
07.05.2015 |
LOCATIONS
|
Registered Office : |
G-94 Basement Saket, New Delhi-110017, Delhi, India |
|
Tel. No.: |
91-11-40590779 |
|
Fax No.: |
Not available |
|
E-Mail : |
|
|
Location : |
Owned |
|
Locality : |
Commercial |
|
|
|
|
Head Office : |
603, Shrikant Chemur 1, 6th Floor Adjacent To RK Studios,
Sian Trombay Road, Chembur, Mumbai-400071, Maharashtra, India |
|
Location : |
Owned |
|
|
|
|
Corporate Office : |
529,530, 531, 5th Floor, Star Tower, Oppsite 32nd
Millstone, NH-8, Sector-30, Gurgaon-122001, Haryana, India |
|
Tel. No.: |
91-124 4060470 / 4060471 |
DIRECTORS
As on 31.03.2014
|
Name : |
Mr. Subir Malhotra |
|
Designation : |
Managing Director |
|
Address : |
1506/B-1, Vasant Kunj, New Delhi-110070, Delhi, India |
|
Date of Birth/Age : |
11.10.1965 |
|
Date of Appointment : |
19.03.2012 |
|
DIN No.: |
05190208 |
|
|
|
|
Name : |
Mr. Rohit Ramnath Katyal |
|
Designation : |
Director |
|
Address : |
B-23, Eden Gardens, Panjra Pole, V.N. Purav Marg, Deonar, Mumbai-400088, Maharashtra, India |
|
Date of Birth/Age : |
09.01.1971 |
|
Date of Appointment : |
20.07.2012 |
|
DIN No.: |
00252944 |
|
|
|
|
Name : |
Mr. Vasudevan Panicker |
|
Designation : |
Director |
|
Address : |
A-Wing 2/204 Amar Suhas Soc Gandhinagar, Dom Est, Dombivli-421201, Maharashtra, India |
|
Date of Birth/Age : |
|
|
Date of Appointment : |
30.06.2014 |
|
DIN No.: |
06777186 |
KEY EXECUTIVES
|
Name : |
Mr. Rajesh |
|
Designation : |
Accounts Department |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 24.06.2014
|
Names of Shareholders |
No. of Shares |
Percentage |
|
Capacit’s infraprojects Limited, India |
1300000 |
61.90 |
|
Subir Malhotra |
700000 |
33.33 |
|
Deepak kumar |
100000 |
4.76 |
|
Total |
2100000 |
100.00 |
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Bodies corporate |
61.91 |
|
Directors or relatives of Directors |
33.33 |
|
Other top fifty shareholders |
4.76 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in engineering, procurement and construction/turnkey solutions for housing, high rises, speciality buildings and urban infrastrcuture. |
|
|
|
|
Products : |
Not Available |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
Cheque |
|
|
|
|
Purchasing : |
Cheque |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
Customers : |
Others
|
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
No. of Employees : |
2000 (Approximately) |
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
Bankers : |
Corporation Bank Plot No.95 C, Tolaram Shopping Centre, CTS No.819, N G Acharya Marg, Chembur, Mumbai - 400071, Maharashtra, India |
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Million)
|
|
Auditors : |
|
|
Name : |
Kashyap Sikdar and Company Chartered Accountants |
|
Address : |
New Delhi, Delhi, India |
|
PAN No.: |
AACFK5907A |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
Not Available |
CAPITAL STRUCTURE
As on 24.06.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3,000,000 |
Equity Shares |
Rs.10/- each |
Rs.30.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2,100,000 |
Equity Shares |
Rs.10/- each |
Rs.21.000
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Million]
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 |
21.000 |
21.000 |
0.100 |
|
(b) Reserves & Surplus |
24.581 |
9.222 |
(0.002) |
|
(c) Money received against
share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money
pending allotment |
0.500 |
0.500 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
46.081 |
30.722 |
0.098 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Deferred tax liabilities
(Net) |
0.499 |
0.206 |
0.000 |
|
(c) Other long term
liabilities |
38.325 |
12.250 |
0.000 |
|
(d) long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
38.824 |
12.456 |
0.000 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
48.423 |
25.229 |
0.000 |
|
(b) Trade payables |
55.361 |
75.616 |
0.000 |
|
(c) Other current liabilities |
59.239 |
52.339 |
0.007 |
|
(d) Short-term provisions |
7.531 |
3.994 |
0.000 |
|
Total
Current Liabilities (4) |
170.554 |
157.178 |
0.007 |
|
|
|
|
|
|
TOTAL |
255.459 |
200.356 |
0.105 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
8.111 |
3.730 |
0.000 |
|
(ii) Intangible Assets |
0.067 |
0.029 |
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) |
0.012 |
0.012 |
0.000 |
|
(d) Long-term Loan and Advances |
2.494 |
0.541 |
0.000 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
10.684 |
4.312 |
0.000 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
43.637 |
16.131 |
0.000 |
|
(c) Trade receivables |
74.898 |
96.340 |
0.000 |
|
(d) Cash and cash equivalents |
30.999 |
45.907 |
0.100 |
|
(e) Short-term loans and
advances |
81.124 |
27.638 |
0.000 |
|
(f) Other current assets |
14.117 |
10.028 |
0.005 |
|
Total
Current Assets |
244.775 |
196.044 |
0.105 |
|
|
|
|
|
|
TOTAL |
255.459 |
200.356 |
0.105 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
TOTAL |
332.300 |
197.100 |
0.000 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL |
311.213 |
184.177 |
0.001 |
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
BEFORE TAX |
21.087 |
12.923 |
(0.001) |
|
|
|
|
|
|
|
|
|
Less |
TAX |
6.967 |
4.200 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
14.120 |
8.723 |
(0.001) |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
6.72 |
4.15 |
-- |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT / Sales) |
(%) |
4.25 |
4.43 |
0.00 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
8.25 |
6.45 |
(0.95) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.46 |
0.42 |
(0.01) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.05 |
0.82 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.44 |
1.25 |
15.00 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Share Capital |
0.100 |
21.000 |
21.000 |
|
Reserves & Surplus |
(0.002) |
9.222 |
24.581 |
|
Share Application money
pending allotment |
0.000 |
0.500 |
0.500 |
|
Net
worth |
0.098 |
30.722 |
46.081 |
|
|
|
|
|
|
long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
0.000 |
25.229 |
48.423 |
|
Total
borrowings |
0.000 |
25.229 |
48.423 |
|
Debt/Equity
ratio |
0.000 |
0.821 |
1.051 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
0.000 |
197.100 |
332.300 |
|
|
|
68.595 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
0.000 |
197.100 |
332.300 |
|
Profit |
0.000 |
8.723 |
14.120 |
|
|
4.43% |
4.25% |
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 |
No |
|
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 |
Yes |
INDEX OF CHARGES
|
S.No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10398435 |
29/12/2012 |
137,500,000.00 |
CORPORATION BANK |
Plot No.95 C, Tolaram Shopping Centre,, CTS No.819, N G Acharya Marg,
Chembur, Mumbai, Maharashtra |
B66323023 |
|
2 |
10388490 |
01/11/2012 |
5,000,000.00 |
JANAKALYAN SAHAKARI BANK LIMITED |
140, Vivek Darshan, Sindhi Society,, Opp. Bhakti |
B62782438 |
|
3 |
10388491 |
01/11/2012 |
30,000,000.00 |
JANAKALYAN SAHAKARI BANK LIMITED |
140, Vivek Darshan, Sindhi Society,, Opp. Bhakti |
B62782511 |
* Date of charge modification
FIXED ASSETS
- Plant and equipment
- Factory equipments
- Furniture and fixtures
- Computer
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.64.04 |
|
|
1 |
Rs.99.04 |
|
Euro |
1 |
Rs.71.76 |
INFORMATION DETAILS
|
Information
Gathered by : |
MNJ |
|
|
|
|
Analysis Done by
: |
SUM |
|
|
|
|
Report Prepared
by : |
JYTK |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
4 |
|
--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 |
|
41 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.