|
|
|
MIRA INFORM REPORT
|
Report No. : |
505894 |
|
Report Date : |
26.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
CONCORDE HOUSING CORPORATION PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
#46/A, "Concorde Group", 1st Main, 3rd Phase, J P Nagar, |
|
Tel. No.: |
91-80-66512999 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
24.06.2008 |
|
|
|
|
Com. Reg. No.: |
08-046886 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 295.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U70102KA2008PTC046886 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Divulged |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCC4087F |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
The
company is engaged in the business of real estate and land developers. [Registered Activity] |
|
|
|
|
No. of Employees
: |
Information denied by the management |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A |
|
Credit Rating |
Explanation |
Rating Comments |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Maximum Credit Limit : |
USD 4500000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 2008 and it is having good track. The company is engaged in real estate development. For the financial year 2017, the company has registered decrease in
its revenue from operations as compared to previous year but maintained
average profit margin of 4.16%. Rating takes into consideration sound financial profile of the company
marked by healthy networth base and low debt balance sheet. Further, rating also derives strength from its long standing track
records of business operations and favourable reputation in the real estate
industry. However, rating strength is partially offset by declined in the
revenue as well profitability during the year, project execution risk along
with volatile and slowdown in the real estate industry. Trade relations are fair. Payment terms are reported to be slow but
correct. In view of aforesaid, the company can be considered for normal
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
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
EXTERNAL AGENCY RATING
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
31-03-2018.
BIFR (Board for Industrial & Financial Reconstruction) LISTING
STATUS
Subject’s name is not listed as a Sick Unit in
the publicly available BIFR (Board for Industrial & Financial
Reconstruction) list as of 26.04.2018
IBBI (Insolvency and Bankruptcy Board of
Subject’s name is not listed in the publicly
available IBBI (Insolvency and Bankruptcy Board of India) list as of report
date.
INFORMATION DENIED BY
|
Name : |
Mr. Narendra |
|
Designation : |
Finance Department |
|
Contact No.: |
91-80-66512999 |
|
Date : |
25.04.2018 |
LOCATIONS
|
Registered Office : |
#46/A, "Concorde Group", 1st Main, 3rd Phase, J P Nagar, |
|
Tel. No.: |
91-80-66512999 |
|
Fax No.: |
91-80-66512970 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
AS ON 31.03.2018
|
Name : |
Mr. Rama Reddy Gopal Reddy |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No. 62, 5 - A Cross, 16 Main, 2nd Stage,
BTM Layout, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.10.1956 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
24.06.2008 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00417228 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Budanoor Shivarama Siddaramaiah |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No. 195, 7th Main, 4th Block, Jayanagar,
Bangalore -560011, Karnataka, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.05.1953 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
24.06.2008 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00417300 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Budanoor Shivarama Nesara |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Additional Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No.195, Mandaya House, 7th Main Road, 4th Block,
Jayanagar, Bangalore -560011, Karnataka, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
30.06.1985 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2010 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01716047 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sunil Gopalreddy Ramasagara |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Additional Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No.62, 5A Cross, 16th Main II Stage, BTM
Layout, Bangalore -560078, Karnataka, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
10.07.1985 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2010 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01716324 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Budanoor Shivarama Lakshmi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Additional Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No.195, Mandya House, 7th Main Road, 4th Block,
Jayanagar, Bangalore -560011, Karnataka, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
05.05.1989 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2011 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01734513 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ramsagara Gopal Reddy Anil |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Additional Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No.62, Swapna Sadana, MCHS Colony, 5th A
Cross, B.T.M. Layout, Bangalore -560078, Karnataka, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.01.1989 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2011 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01734524 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Narendra |
|
Designation : |
Finance Department |
MAJOR SHAREHOLDERS
AS ON 31.03.2016
|
Names of Shareholders |
No. of Shares |
|
M. Ammaia |
1852500
|
|
Concorde Hitech City Private Limited |
5097500
|
|
Concorde Shelters Private Limited |
200000
|
|
R Gopal Reddy |
9472500
|
|
R Gopal Reddy (HUF) |
750000
|
|
B S Shivarama |
9905000
|
|
B S Shivarama (HUF) |
750000
|
|
H.B. Susheelemma |
750000
|
|
B S Nesara |
380000
|
|
B S Lakshmi |
190000
|
|
R G Sunil |
70000
|
|
R G Anil |
82500
|
|
|
|
|
Total |
29500000 |
Equity Share Break up (Percentage of Total Equity)
AS ON 30.09.2016
|
Category |
Percentage |
|
Promoters [Individual/Hindu Undivided
Family (Indian)] |
82.04 |
|
Promoters [Bodies
corporate] |
17.96 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
The
company is engaged in the business of real estate and land developers. [Registered Activity] |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
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 denied by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Nagendran and Company Chartered Accountants |
|
Address : |
No 8,
1st Floor, 9th Cross Nearagadi Hospital, Wilson Garden, Bangalore-560027,
Karnataka, India |
|
PAN No.: |
AACFN7782J |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary company
: |
· Concorde Millennium Private Limited · Concorde Builtech Private Limited · Concorde Ivaluehomes India Private Limited · Concorde Millennium Private Limited |
|
|
|
|
Associates : |
· Concorde Hitechcity Private Limited · Concorde Sylvan View · Concordes Tower Private Limited · Concorde Properties · Concorde cuppa Beaverage Private Limited · Nasscon Infra Private Limited · Concorde Homes India LLP · Concorde Club And Resorts Private Limited |
CAPITAL STRUCTURE
AS ON 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
45000000 |
Equity Shares |
INR 10/- each |
INR 450.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
29500000 |
Equity Shares |
INR 10/- each |
INR 295.000 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET (STANDALONE)
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
295.000 |
295.000 |
295.000 |
|
(b) Reserves & Surplus |
1295.354 |
1187.422 |
1103.199 |
|
(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) |
1590.354 |
1482.422 |
1398.199 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
1181.517 |
1005.576 |
930.141 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
17.769 |
25.226 |
26.162 |
|
(d) Long-term
provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
1199.286 |
1030.802 |
956.303 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
12.664 |
12.664 |
41.014 |
|
(b) Trade
payables |
26.232 |
56.211 |
33.971 |
|
(c) Other
current liabilities |
1491.662 |
1763.422 |
1585.084 |
|
(d) Short-term
provisions |
0.000 |
0.000 |
0.000 |
|
Total Current
Liabilities (4) |
1530.558 |
1832.297 |
1660.069 |
|
|
|
|
|
|
TOTAL |
4320.198 |
4345.521 |
4014.571 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
74.015 |
113.607 |
148.223 |
|
(ii)
Intangible Assets |
0.125 |
0.228 |
0.724 |
|
(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 |
1652.318 |
1514.242 |
348.774 |
|
(c) Deferred tax assets (net) |
32.574 |
29.542 |
22.186 |
|
(d)
Long-term Loan and Advances |
10.325 |
11.015 |
760.111 |
|
(e) Other
Non-current assets |
45.741 |
55.706 |
14.656 |
|
Total Non-Current
Assets |
1815.098 |
1724.340 |
1294.674 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
2311.787 |
2316.803 |
2093.464 |
|
(c) Trade
receivables |
0.000 |
0.000 |
0.000 |
|
(d) Cash
and cash equivalents |
13.377 |
11.358 |
72.128 |
|
(e)
Short-term loans and advances |
126.495 |
239.691 |
485.216 |
|
(f) Other
current assets |
53.441 |
53.329 |
69.089 |
|
Total
Current Assets |
2505.100 |
2621.181 |
2719.897 |
|
|
|
|
|
|
TOTAL |
4320.198 |
4345.521 |
4014.571 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
1591.146 |
1942.840 |
1746.898 |
|
|
Other Income |
3.669 |
2.091 |
5.050 |
|
|
TOTAL |
1594.815 |
1944.931 |
1751.948 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
986.008 |
1452.513 |
1497.830 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
5.015 |
(218.773) |
(426.762) |
|
|
Employee benefit expense |
70.164 |
60.000 |
53.216 |
|
|
CSR expenditure |
5.000 |
30.600 |
0.000 |
|
|
Other expenses |
130.369 |
164.045 |
181.691 |
|
|
TOTAL |
1196.556 |
1488.385 |
1305.975 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
398.259 |
456.546 |
445.973 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
253.339 |
204.212 |
186.536 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
144.920 |
252.334 |
259.437 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
39.525 |
57.627 |
91.776 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
105.395 |
194.707 |
167.661 |
|
|
|
|
|
|
|
Less |
TAX |
39.150 |
83.230 |
64.503 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
66.245 |
111.477 |
103.158 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
2.25 |
3.78 |
3.50 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
454.992 |
377.577 |
321.475 |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flows from (used in) operations |
263.018 |
1368.606 |
(111.263) |
|
Net cash flows from (used in) operating activities |
220.835 |
1283.532 |
(179.546) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
9.71 |
14.13 |
8.28 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.17 |
0.20 |
0.21 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
5.37 |
4.01 |
2.99 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.73 |
0.74 |
0.73 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
1.04 |
0.94 |
0.92 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.96 |
1.24 |
1.19 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.05 |
0.08 |
0.11 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
1.57 |
2.24 |
2.39 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
PAT to Sales ((PAT
/ Sales) * 100) |
% |
4.16 |
5.74 |
5.91 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
1.53 |
2.57 |
2.57 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
4.17 |
7.52 |
7.38 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.64 |
1.43 |
1.64 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.13 |
0.17 |
0.38 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.37 |
0.34 |
0.35 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
5.59 |
4.73 |
4.38 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.64 |
1.43 |
1.64 |
Total
Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term
debts
FINANCIAL ANALYSIS
[all figures are
in INR Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Share Capital |
295.000 |
295.000 |
295.000 |
|
Reserves & Surplus |
1103.199 |
1187.422 |
1295.354 |
|
Net
worth |
1398.199 |
1482.422 |
1590.354 |
|
|
|
|
|
|
Long-term borrowings |
930.141 |
1005.576 |
1181.517 |
|
Short term borrowings |
41.014 |
12.664 |
12.664 |
|
Current maturities of
long-term debts |
321.475 |
377.577 |
454.992 |
|
Total
borrowings |
1292.630 |
1395.817 |
1649.173 |
|
Debt/Equity
ratio |
0.924 |
0.942 |
1.037 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Sales |
1746.898 |
1942.840 |
1591.146 |
|
|
|
11.217 |
(18.102) |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Sales |
1746.898 |
1942.840 |
1591.146 |
|
Profit/ (Loss) |
103.158 |
111.477 |
66.245 |
|
|
5.91
% |
5.74
% |
4.16
% |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
295.000 |
295.000 |
|
(b) Reserves and Surplus |
|
1296.842 |
1186.987 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
(d) Minority interest |
|
2.231 |
2.389 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
11.700 |
|
Total
Shareholders’ Funds (1) + (2) |
|
1591.842 |
1493.687 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
1181.517 |
1005.576 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
|
17.769 |
25.226 |
|
(d) long-term
provisions |
|
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
|
1199.286 |
1030.802 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
55.882 |
41.641 |
|
(b) Trade
payables |
|
26.267 |
56.240 |
|
(c) Other
current liabilities |
|
1491.662 |
1763.422 |
|
(d) Short-term
provisions |
|
0.000 |
0.000 |
|
Total Current
Liabilities (4) |
|
1573.811 |
1861.303 |
|
|
|
|
|
|
TOTAL |
|
4367.170 |
4388.181 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
74.018 |
113.611 |
|
(ii)
Intangible Assets |
|
0.125 |
0.228 |
|
(iii) Tangible assets
capital work-in-progress |
|
0.000 |
0.000 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
1622.046 |
1481.506 |
|
(c) Deferred tax assets (net) |
|
32.574 |
29.542 |
|
(d)
Long-term
loans and advances |
|
10.325 |
11.015 |
|
(e) Other
Non-current assets |
|
45.741 |
55.706 |
|
Total Non-Current
Assets |
|
1784.829 |
1691.608 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
2311.787 |
2316.803 |
|
(c) Trade
receivables |
|
0.000 |
0.000 |
|
(d) Cash and bank
balances |
|
13.716 |
13.869 |
|
(e)
Short-term loans and advances |
|
202.855 |
311.503 |
|
(f) Other
current assets |
|
53.983 |
54.398 |
|
Total
Current Assets |
|
2582.341 |
2696.573 |
|
|
|
|
|
|
TOTAL |
|
4367.170 |
4388.181 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
1591.146 |
1942.840 |
|
|
Other Income |
|
3.668 |
2.090 |
|
|
TOTAL |
|
1594.814 |
1944.930 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
986.008 |
1452.513 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
5.015 |
(218.774) |
|
|
Employee benefit expense |
|
70.164 |
60.000 |
|
|
Other expenses |
|
136.009 |
194.645 |
|
|
TOTAL |
|
1197.196 |
1488.384 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
397.618 |
456.546 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
253.345 |
204.212 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
144.273 |
252.334 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
39.525 |
57.627 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
104.748 |
194.707 |
|
|
|
|
|
|
|
Less |
TAX |
|
39.150 |
83.230 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
65.598 |
111.477 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
2.22 |
3.77 |
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 |
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 |
Yes |
|
21 |
Banking facility details |
Yes |
|
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 |
GENERAL INFORMATION
The company is a private limited company incorporated on 24/06/2008 under the provisions of the Companies Act 1956. The company is engaged in the business of real estate and land developers.
UNSECURED LOANS:
|
PARTICULARS |
31.03.2017 INR In Million |
31.03.2016 INR In Million |
|
SHORT TERM BORROWINGS |
|
|
|
Loans and advances from directors |
12.624 |
12.624 |
|
Loans and advances from others |
0.040 |
0.040 |
|
|
|
|
|
Total |
12.664 |
12.664 |
INDEX OF CHARGES:
|
S No |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G81087074 |
100138826 |
PIRAMAL TRUSTEESHIP SERVICES PRIVATE LIMITED |
11/10/2017 |
01/02/2018 |
- |
2050000000.0 |
4TH FLOOR, PIRAMAL TOWER ANNEXE,GANPATRAO KADAM MARG, LOWER PARELMUMBAIMA400013IN |
|
2 |
C76741040 |
10615126 |
RELIANCE CAPITAL LIMITED |
16/12/2015 |
- |
- |
85000000.0 |
"H" BLOCK 1ST FLOOR DHIRUBHAI AMBANI KNOWLEDGE CITY, KOPAR KHAIRNENAVI MUMBAI MH400710IN |
|
3 |
C71203970 |
10604506 |
PNB HOUSING FINANCE LIMITED |
25/11/2015 |
- |
- |
48500000.0 |
9TH FLOORANTRIKSH BHAWAN22 K G MARGNEW DELHIDL110001IN |
|
4 |
G61048872 |
10575452 |
AXIS BANK LIMITED |
10/04/2015 |
28/07/2017 |
- |
100000000.0 |
CORPORATE BANKING BRANCH,EXPRESS BUILDING NO1,SECOND FLOOR,QUEEN'S ROADBANGALOREBANGALOREKA560001IN |
|
5 |
C46789012 |
10555691 |
PNB HOUSING FINANCE LIMITED |
04/03/2015 |
- |
- |
88600000.0 |
9TH FLOORANTRIKSH BHAWAN22 K G MARGNEW DELHIDL110001IN |
|
6 |
C36389583 |
10535745 |
ICICI BANK LIMITED |
30/10/2014 |
- |
- |
840000.0 |
LANDMARKRACE COURCE CIRCLEALKAPURIBARODAGJ 390015IN |
|
7 |
B41045477 |
10368646 |
DEWAN HOUSING FINANCE CORPORATION LIMITED |
28/03/2012 |
- |
- |
100000000.0 |
WARDEN HOUSE 2ND FLOOR SIR P M ROAD FORTMUMBAIMH400001IN |
|
8 |
B29455615 |
10328009 |
RELIGARE FINVEST LIMITED |
30/11/2011 |
- |
- |
60000000.0 |
D3, P3B, DISTRICT CENTRE,SAKET, NEW DELHI DL110017IN |
|
9 |
A79224994 |
10202067 |
AXIS BANK LIMITED |
13/01/2010 |
- |
- |
8561000.0 |
SME CENTRE, NO.41, SESHADRI ROAD,ANAND RAO CIRCLE, BANGALORE KA560009IN |
|
10 |
G75789370 |
10273119 |
DEWAN HOUSING FINANCE CORPORATION LIMITED |
24/02/2011 |
- |
02/02/2018 |
410000000.0 |
WARDEN HOUSE 2ND FLOOR SIR P M ROAD FORT MUMBAIMH400001IN |
FIXED ASSETS:
·
Land
·
Building
·
Plant and Machinery
·
Furniture and Fixture
·
Office Equipment
·
Computer
·
Vehicles
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 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
|
INR |
|
US Dollar |
1 |
INR 66.36 |
|
|
1 |
INR 92.51 |
|
Euro |
1 |
INR 81.05 |
INFORMATION DETAILS
|
Information
Gathered by : |
AKS |
|
|
|
|
Analysis Done by
: |
PSD |
|
|
|
|
Report Prepared
by : |
NKT |
SCORE FACTORS
|
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 |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
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 are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.