MIRA INFORM REPORT

 

 

Report No. :

350621

Report Date :

25.11.2015

 

IDENTIFICATION DETAILS

 

Name :

APHRODITE INFRA PRIVATE LIMITED

 

 

Registered Office :

FP 77, Avenue 77, Near LP Savani, Vesu, Surat – 395007, Gujarat

Tel. No.:

91-261-6555587

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

21.12.2011

 

 

Com. Reg. No.:

04-068319

 

 

Capital Investment / Paid-up Capital :

Rs. 135.000 Million

 

 

CIN No.:

[Company Identification No.]

U45200GJ2011PTC068319

 

 

IEC No.:

Not Applicable (As claimed by company management that company does not export and import).

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

SRTA05494G

 

 

PAN No.:

[Permanent Account No.]

AAKCA0773D

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Subject is engaged into construction of projects.

 

 

No. of Employees :

10 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 300000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow and delayed

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2011. It is engaged into construction of residential projects.

 

For the financial year ended 2014, the company has incurred losses by its weak operational activity.

 

Rating is constrained on account of company’s modest financial base, negative reserves position along with risk associates with construction industries. However, the promoters of the company has extensive experience in real estate market.

 

Trade relations are fair. Business is active. Payments are slow and delayed.

 

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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

Rating

Long Term Bank Facilities = BB-

Rating Explanation

Inadequate credit quality and high credit risk

Date

June 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 31-03-2015.

 

 

INFORMATION DENIED

 

Management non-cooperative (Mob. No.: 91-9825291491)

 

 

LOCATIONS

 

Registered Office :

FP 77, Avenue 77, Near LP Savani, Vesu, Surat – 395007, Gujarat, India

Tel. No.:

91-261-6555587

Mobile No.:

91-9825291491 (Mr. Prasun Patel)

Fax No.:

Not Available

E-Mail :

gsramani@aphroditeinfra.com

info@aphroditeinfra.com

Website :

http://www.aphroditeinfra.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Chandresh M. Patel

Designation :

Director

Address :

Chandra Neel, Chikuwadi, Somnath Road, Surat - 395007, Gujarat, India

Date of Appointment :

31.12.2012

DIN No.:

00432917

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U50100GJ1999PTC036541

CHETUSHA MOTORS PRIVATE LIMITED

Director

08/09/1999

08/09/1999

18/08/2009

Active

NO

2

U45200GJ2011PTC068319

APHRODITE INFRA PRIVATE LIMITED

Director

31/12/2012

25/03/2012

-

Active

NO

 

 

Name :

Ghanshyambhai Shamjibhai Ramani

Designation :

Director

Address :

1, Ratnasagar Society ,Near Vesu Patia, Surat - Dumas Road Piplod, Surat - 395007, Gujarat, India

Date of Appointment :

21.12.2011

DIN No.:

01793565

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U45201GJ2007PTC052342

TARKESHWAR INFRASTRUCTURE PRIVATE LIMITED

Managing director

14/12/2007

14/12/2007

-

Active

NO

2

U45200GJ2011PTC068319

APHRODITE INFRA PRIVATE LIMITED

Director

21/12/2011

21/12/2011

-

Active

NO

3

U55101GJ2014PTC081563

AUXESIA INDIA PRIVATE LIMITED

Director

17/12/2014

17/12/2014

-

Active

NO

 

 

Name :

Hitesh Babulal Ramani

Designation :

Director

Address :

Sweet Home Building, 403-404, Akruti Apartment, City Light Road, Choriyasi, Surat - 395007, Gujarat, India

Date of Appointment :

31.12.2012

DIN No.:

01800641

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U27100GJ2005PTC045273

MRH STEEL INTERNATIONAL PRIVATE LIMITED

Managing director

07/01/2005

07/01/2005

-

Active

YES

2

U74140PN2007PTC130120

PREMIER ACADEMY OF TECHNOLOGY AND MANAGEMENT PRIVATE LIMITED

Director

05/09/2007

05/09/2007

27/03/2015

Active

NO

3

U45200GJ2011PTC068319

APHRODITE INFRA PRIVATE LIMITED

Director

31/12/2012

25/03/2012

-

Active

NO

4

U55101GJ2014PTC081563

AUXESIA INDIA PRIVATE LIMITED

Director

17/12/2014

17/12/2014

-

Active

NO

 

 

Name :

Piyush Rachhodbhai Patel

Designation :

Director

Address :

00, Shivanghi Bungalow, Umra, Surat - 395007, Gujarat, India

Date of Appointment :

21.12.2011

DIN No.:

05117762

 


 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

SHAREHOLDING DETAILS FILE ATTACHED

 

 

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 is engaged into construction of projects.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, Advance Payment and Credit

 

 

Purchasing :

Cash, Advance Payment and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

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 :

Not Divulged

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 :

10 (Approximately)

 

 

Bankers :

Banker Name

Corporation Bank

Branch Address

116-118, Parle Point Place, Surat, Gujarat, India

Person Name (With Designation)

Not Divulged

Contact Number

91-261-2259030

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans and advances from others

321.852

212.495

 

 

 

Total

321.852

212.495

 

 

 

 

Auditors :

 

Name :

Mitish S. Modi and Company

Chartered Accountants

Address :

Sai Anand Complex 201-202, 2nd Floor Besides State Bank Of Saurashtra, Goverdhan Hill Near Lic Staff Qtrs, Timaliyawad Nanpura, Surat – 395001, Gujarat India

Tel. No.:

91-261-2471830

PAN No.:

ABLPM2027K

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 


 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

13500000

Equity Shares

Rs.10/- each

Rs. 135.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

13500000

Equity Shares

Rs.10/- each

Rs. 135.000 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

135.000

0.100

0.100

(b) Reserves & Surplus

(15.256)

(0.294)

0.000

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

43.870

0.750

Total Shareholders’ Funds (1) + (2)

119.744

43.676

0.850

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

321.852

212.495

4.525

(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)

321.852

212.495

4.525

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

30.807

0.000

0.000

(c) Other current liabilities

58.989

51.840

0.050

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

89.796

51.840

0.050

 

 

 

 

TOTAL

531.392

308.011

5.425

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.787

0.583

0.084

(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

1.787

0.583

0.084

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

0.000

0.000

0.000

(d) Cash and cash equivalents

9.944

0.018

5.002

(e) Short-term loans and advances

160.456

0.256

0.000

(f) Other current assets

359.205

307.154

0.339

Total Current Assets

529.605

307.428

5.341

 

 

 

 

TOTAL

531.392

308.011

5.425

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

 

 

 

 

 

GROSS INCOME                      

2.912

0.001

Nil

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL                                    

17.876

0.274

0.021

 

 

 

 

 

 

PROFIT BEFORE TAX

(14.964)

(0.273)

(0.021)

 

 

 

 

 

Less

TAX                                                                 

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX

(14.964)

(0.273)

(0.021)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(0.294)

(0.021)

NA

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(15.258)

(0.294)

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

(1.11)

(0.02)

NA

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operation

NA

NA

NA

 


 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

 

 

 

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

 

 

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

 

 

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

 

 

 

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

 

 

 

 

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

0.100

135.000

Reserves & Surplus

0.000

(0.294)

(15.256)

Share Application money pending allotment

0.750

43.870

0.000

Net worth

0.850

43.676

119.744

 

 

 

 

long-term borrowings

4.525

212.495

321.852

Short term borrowings

0.000

0.000

0.000

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

4.525

212.495

321.852

Debt/Equity ratio

5.324

4.865

2.688

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Sales

0.001

2.912

 

 

291,100.000

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Sales

0.001

2.912

Profit

(0.273)

(14.964)

 

(27300.00%)

(513.87%)

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

----

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

No

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

No

22

Conduct of the banking account

-----

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last two years

Yes

27

Reasons for variation <> 20%

-----

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

32

Litigations that the firm/promoter involved in

-----

33

Market information

-----

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

UNSECURED LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans and advances from others

321.852

212.495

 

 

 

Total

321.852

212.495

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10488940

28/03/2014

400,000,000.00

Corporation Bank

Corporation Bank, 116-118 Parle Point Place, Surat, Gujarat - 395007,

INDIA

C02845717

2

10488939

24/03/2014

400,000,000.00

Corporation Bank

Corporation Bank, 116-118 Parle Point Place, Surat, Gujarat - 395007, INDIA

C02845170

 

* Date of charge modification

 

 

 

FIXED ASSETS

 

·         Plant and Equipments

·         Furniture and Fixture

·         Office Equipments

·         Computer 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 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. 66.09

UK Pound

1

Rs. 101.04

Euro

1

Rs. 70.85

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

JYO

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

 

26

 

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.