|
Report No. : |
341716 |
|
Report Date : |
23.09.2015 |
IDENTIFICATION DETAILS
|
Name : |
CREST LOGISTICS AND ENGINEERS PRIVATE LIMITED (w.e.f. 11.04.2015) |
|
|
|
|
Formerly Known
As : |
REL UTILITY ENGINEERS PRIVATE LIMITED (w.e.f. 21.02.2015) REL UTILITY ENGINEERS LIMITED (w.e.f. 18.12.2012) SONATA INVESTMENTS LIMITED RELIANCE ENERGY INVESTMENTS LIMITED (w.e.f. 02.03.2005) RELIANCE ENERGY INVESTMENT PRIVATE LIMITED (w.e.f. 06.05.2004) BSES VENTURES PRIVATE LIMITED BSES VENTURES LIMITED |
|
|
|
|
Registered
Office : |
Unit No. 306, 3rd Floor, Magnum Opus, Kalina, Santacruz (East), Mumbai-400055, Maharashtra |
|
Tel. No.: |
91-22-30098861/30327000 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of Incorporation
: |
17.06.2003 |
|
|
|
|
Com. Reg. No.: |
11-140946 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 30316.280 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U45200MH2003PTC140946 |
|
|
|
|
IEC No.: |
0307058727 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCR7266A |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
The Company has been carrying on the business of executing engineering, procurement and construction (EPC) contracts. |
|
|
|
|
No. of Employees
: |
Information declined by the management |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (42) |
|
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 was incorporated in the year 2003. It is an established
company having a satisfactory track record. Rating takes into consideration company’s healthy financial risk
profile marked by growing scale of its operation and decent capital structure
with moderate debt protection metrics. Rating further takes into account on company knowledgeable and
resourceful promoter with timely infusion of equity into the company. However, rating strengths is partially offsets on company continuous losses
from its operations activities and competition from established players. Trade relations are fair. Business is active. Payments terms are
reported to be slow but correct. The company can be considered normal 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 – 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 |
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
31-03-2015.
INFORMATION DENIED
Management non-cooperative (91-22-30098861/30327000)
LOCATIONS
|
Registered Office : |
Unit No. 306, 3rd floor, Magnum Opus, Kalina, Santacruz (East), Mumbai-400055, Maharashtra, India |
|
Tel. No.: |
Not Available |
|
Fax No.: |
Not Available |
|
E-Mail : |
DIRECTORS
As on 31.03.2015
|
Name : |
Mr. Dinesh Navnitlal Modi |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Additional Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
B 22, Sperry Star Co-Op HSG. Society Limited, Eksar Road, Borivli (West), Mumbai-400091, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
20.08.2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00004556 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Hari Ganeshs |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-Time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
C/204, Lake Pleasent Phase II, Near Gopal Sharma School, Powai, Mumbai-400076, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.04.1968 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
03.09.2014 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
05240363 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Chandra Prakash Shukla |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-Time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
97 Shankar Ganj, Jhinjhak, Ramabai Nagar, Lucknow-209302, Uttar Pradesh, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
14.10.2014 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
06994474 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Abhijit Rasamoy Banerjee |
|
Designation : |
Secretary |
|
Address : |
604, Sicily Marvel, Sector 12B, Plot No. 51, Koparkhairane, Navi Mumbai, 400709, Maharashtra, India |
|
Date of Birth/ Age : |
24.03.1964 |
|
Date of Appointment : |
19.07.2006 |
|
PAN No.: |
AGKPB9360N |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2014
|
Names of Equity Shareholders |
|
No. of Shares |
|
Spice Commerce And Trade Private Limited |
|
3004650 |
|
Space Trade Enterprises Private Limited |
|
3004625 |
|
Skyline Global Trade Private Limited |
|
3004650 |
|
Globtech Advisory Services Limited |
|
3004650 |
|
Worldcom Solutions Limited |
|
3004675 |
|
Reliance Infrastructure Limited |
|
566455 |
|
Norfolk Soft Tech Private Limited |
|
1750000 |
|
Northstar Soft Tech Private Limited |
|
8510000 |
|
Elder IT Solutions Private Limited |
|
2300000 |
|
Kent Info Tech Private Limited |
|
1100000 |
|
Norflock IT Solutions Private Limited |
|
1100000 |
|
Madhukar Moolwaney |
|
100 |
|
Abhijit Banerjee |
|
100 |
|
Prakash Khedekar |
|
100 |
|
Total |
|
30350005 |
|
Names of 6 %
Preference Shareholders (Rs. 10 per share) |
|
No. of Shares |
|
Reliance Infrastructure Limited |
|
2000 |
|
Total |
|
2000 |
|
Names of 10 %
Preference Shareholders (Rs. 1 per share) |
|
No. of Shares |
|
Reliance Infrastructure Limited |
|
10950000 |
|
Whitegold Properties Private Limited |
|
1810000 |
|
Total |
|
12760000 |
|
Names of 10 % Preference Shareholders (Rs. 10 per share) |
|
No. of Shares |
|
Reliance Infrastructure Limited |
|
3000000000 |
|
Total |
|
3000000000 |
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2014
|
Category |
Percentage |
|
Bodies corporate |
100.00 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
The Company has been carrying on the business of executing engineering, procurement and construction (EPC) contracts. |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
M S Sethi and Associates Chartered Accountants |
|
Address : |
191-R Cavel Cross Lane No 9, 2nd Floor Dr. Viegas Street, Kalbadevi, Mumbai 400002, Maharashtra, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAAFZ1234Q |
|
|
|
|
Memberships : |
-- |
|
|
|
|
Collaborators : |
-- |
|
|
|
|
Associates : |
· Comart Lithographers Private Limited CIN No.: U22219MH2004PTC015589 · Dtdc Courier And Cargo Limited CIN No.: U85110KA1990PLC011089 · Nectar Mercantile Private Limited CIN No.: U51909MH2010PTC198469 · North Eastern Electricity Supply Company Of Odisha Limited CIN No.: U40109OR1997PLC005106 · Payone Enterprises Private Limited CIN No.: U70100MH2005PTC156934 · Roots Industries India Limited CIN No.: U02520TZ1990PLC002987 · Southern Electricity Supply Company Of Odisha Limited CIN No.: U40109OR1997PLC005107 · Spring View Developers Private Limited CIN No.: U45200DL2006PTC155033 · Western Electricity Supply Company Of Odisha Limited CIN No.: U40109OR1997PLC005104 |
CAPITAL STRUCTURE
As on 30.09.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
31500000 |
Equity Shares |
Rs.10/- each |
Rs. 315.000 Million |
|
32950000 |
Preference shares |
Rs.1/- each |
Rs. 32.950 Million |
|
3065205000 |
Preference shares |
Rs.10/- each |
Rs. 30652.050 Million |
|
|
Total |
|
Rs. 31000.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
30350005 |
Equity Shares |
Rs.10/- each |
Rs. 303.500
Million |
|
12760000 |
Preference shares |
Rs.1/- each |
Rs. 12.760
Million |
|
3000002000 |
Preference shares |
Rs.10/- each |
Rs.
30000.020 Million |
|
|
Total |
|
Rs. 30316.280 Million |
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2014 |
31.03.2013 (9 Months) |
30.06.2012 (15 Months) |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
30316.280 |
25316.280 |
316.260 |
|
(b) Reserves & Surplus |
14144.143 |
19573.736 |
23771.174 |
|
(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) |
44460.423 |
44890.016 |
24087.434 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
3.492 |
|
(c) Other long term
liabilities |
32090.696 |
16719.487 |
24862.127 |
|
(d) long-term
provisions |
49.299 |
50.050 |
3.209 |
|
Total Non-current
Liabilities (3) |
32139.995 |
16769.537 |
24868.828 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
112774.657 |
101571.757 |
101765.004 |
|
(b) Trade
payables |
17780.137 |
13719.081 |
13290.666 |
|
(c) Other
current liabilities |
18332.807 |
26463.989 |
35438.504 |
|
(d) Short-term
provisions |
203.956 |
205.478 |
255.607 |
|
Total Current
Liabilities (4) |
149091.557 |
141960.305 |
150749.781 |
|
|
|
|
|
|
TOTAL |
225691.975 |
203619.858 |
199706.043 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
246.319 |
208.348 |
284.892 |
|
(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 |
90640.452 |
63515.030 |
64067.869 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
41546.958 |
44392.863 |
39579.265 |
|
(e) Other
Non-current assets |
9706.630 |
6823.400 |
4659.003 |
|
Total Non-Current
Assets |
142140.359 |
114939.641 |
108591.029 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
5.079 |
25.007 |
|
(b)
Inventories |
8.984 |
23.262 |
157.554 |
|
(c) Trade
receivables |
7868.200 |
9287.710 |
13885.015 |
|
(d) Cash
and cash equivalents |
887.914 |
24.595 |
80.206 |
|
(e)
Short-term loans and advances |
71897.690 |
76667.014 |
75056.396 |
|
(f) Other
current assets |
2888.828 |
2672.557 |
1910.836 |
|
Total
Current Assets |
83551.616 |
88680.217 |
91115.014 |
|
|
|
|
|
|
TOTAL |
225691.975 |
203619.858 |
199706.043 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 (9 Months) |
30.06.2012 (15 Months) |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from operations |
22125.811 |
19362.466 |
33541.659 |
|
|
|
Other Income |
0.000 |
16.596 |
17.664 |
|
|
|
TOTAL (A) |
22125.811 |
19379.062 |
33559.323 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
17813.570 |
18244.126 |
19031.108 |
|
|
|
Purchases of Stock-in-Trade |
0.000 |
0.000 |
0.000 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
(2855.373 |
(3780.505 |
7826.021 |
|
|
|
Employees benefits expense |
207.775 |
252.430 |
446.466 |
|
|
|
Other expenses |
432.029 |
339.067 |
1756.225 |
|
|
|
TOTAL (B) |
15598.001 |
15055.118 |
29059.820 |
|
|
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION (C) |
6527.810 |
4323.944 |
4499.503 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES (D) |
12888.524 |
8451.213 |
11210.504 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION
(C-D) (E) |
(6360.714) |
(4127.269) |
(6711.001) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/ AMORTISATION (F) |
37.847 |
30.158 |
63.347 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX (E-F) (G) |
(6398.561) |
(4157.427) |
(6774.348) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
(459.099) |
17.158 |
6.872 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX (G-H) (I) |
(5939.462) |
(4174.585) |
(6781.220) |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
(195.70) |
(137.55) |
(223.43) |
|
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2014 |
31.03.2013 (9 Months) |
30.06.2012 (15 Months) |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flows from (used in) operation |
11397.481 |
(25441.527) |
(21264.484) |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 (9 Months) |
30.06.2012 (15 Months) |
|
Net Profit Margin (PAT / Sales) |
(%) |
(26.84) |
(21.56) |
(20.22) |
|
|
|
|
|
|
|
Operating Profit Margin (PBIDT/Sales) |
(%) |
29.50 |
22.33 |
13.41 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(4.74) |
(2.97) |
(4.99) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.14) |
(0.09) |
(0.28) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
2.54 |
2.26 |
4.22 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.56 |
0.62 |
0.60 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
30.06.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Share Capital |
316.260 |
25316.280 |
30316.280 |
|
Reserves & Surplus |
23771.174 |
19573.736 |
14144.143 |
|
Net
worth |
24087.434 |
44890.016 |
44460.423 |
|
|
|
|
|
|
long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
101765.004 |
101571.757 |
112774.657 |
|
Total
borrowings |
101765.004 |
101571.757 |
112774.657 |
|
Debt/Equity
ratio |
4.225 |
2.263 |
2.537 |

YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
30.06.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Revenue from operations |
33541.659 |
19362.466 |
22125.811 |
|
|
|
(42.273) |
14.272 |

NET PROFIT MARGIN
|
Net
Profit Margin |
30.06.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Revenue from operations |
33541.659 |
19362.466 |
22125.811 |
|
Profit/ (Loss) |
(6781.220) |
(4174.585) |
(5939.462) |
|
|
(20.22%) |
(21.56%) |
(26.84%) |

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 |
No |
|
8] |
Designation of contact person |
No |
|
9] |
Promoter’s background |
Yes |
|
10] |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
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 |
No |
|
17] |
Details of sister concerns |
Yes |
|
18] |
Major suppliers |
No |
|
19] |
Major customers |
No |
|
20] |
Banking Details |
No |
|
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 three 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 |
No |
|
32] |
Litigations that the firm/promoter
involved in |
-- |
|
33] |
Market information |
-- |
|
34] |
Payments terms |
No |
|
35] |
Negative Reporting by Auditors in the
Annual Report |
No |
UNSECURED LOAN
|
PARTICULARS |
31.03.2014 (Rs.
in Million) |
31.03.2013 (Rs.
in Million) |
|
Short-term
borrowings |
|
|
|
Non-convertible debentures others |
10000.000 |
0.000 |
|
Deposits |
102774.657 |
101571.757 |
|
Total |
112774.657 |
101571.757 |
FIXED ASSETS
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 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.65.75 |
|
|
1 |
Rs.102.17 |
|
Euro |
1 |
Rs.74.38 |
INFORMATION DETAILS
|
Information
Gathered by : |
GAY |
|
|
|
|
Analysis Done by
: |
KAS |
|
|
|
|
Report Prepared
by : |
JYTK |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILITY |
1~10 |
-- |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
4 |
|
--MARGINS |
-5~5 |
|
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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 |
|
42 |
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.