|
|
|
MIRA INFORM REPORT
|
Report No. : |
491223 |
|
Report Date : |
13.02.2018 |
IDENTIFICATION DETAILS
|
Name : |
KRASNY DEFENCE TECHNOLOGIES PRIVATE LIMITED (w.e.f. 17.03.2017) |
|
|
|
|
Formerly Known
As : |
KRASNY MARINE SERVICES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
1201/1202, 12th Floor, Great Eastern Summit 'B', Plot No. 66, Sector 15, CBD Belapur, Navi Mumbai - 400614, Maharashtra |
|
Tel. No.: |
91-22-27563425 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2016 |
|
|
|
|
Date of
Incorporation : |
17.02.1995 |
|
|
|
|
Com. Reg. No.: |
11-085711 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 33.805 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U35110MH1995PTC085711 |
|
|
|
|
IEC No.: |
Not Divulged |
|
|
|
|
GSTIN: |
27AAACK6125D1ZW |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACK6125D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Providing system maintenance and engineering
services for ships etc. (Registered activity and also confirmed by
management) |
|
|
|
|
No. of Employees
: |
130 (Approximately) |
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 |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1995 having satisfactory track
record. It is engaged in providing services for aviation service, ship refits, ship repairs
services, warship services also providing maintenance services. Management
has failed to file its financial for the year 2017 with Registrar of
Companies. For the financial year 2017, the company has achieved fair growth in
its revenue as compared to its previous year but has incurred losses during
the year. Rating takes into consideration, the satisfactory financial risk
profile marked by adequate net worth base and strong debt protection metrics. Rating continue to derive strength from its long and established track
record of its business operation backed by its extensive experience of the
promoters in industry and well established market position. However, rating gets partially offset by its limited track record of
its business operation along with absence of latest financials and exposure
of company’s revenues and margins due to intense competitive pressure from
other organized as well unorganized players operating in the industry. Payments seems to be usually correct. In view of aforesaid, the company can be considered for business
dealings at usual trade terms and conditions. |
NOTES:
Any query related to this report can be made
on e-mail: infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List
|
Country Name |
Previous Rating (30.06.2017) |
Current Rating (30.09.2017) |
|
India |
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
|
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
31-03-2016.
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 13.02.2018
IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS
Subject’s name is not listed in the publicly
available IBBI (Insolvency and Bankruptcy Board of India) list as of report
date.
INFORMATION PARTED BY
|
Name : |
Mr. Naveen Jayaprakasan |
|
Designation : |
Director |
|
Contact No.: |
91-9820185664 |
|
Date : |
11.02.2018 |
LOCATIONS
|
Registered Office : |
1201/1202, 12th Floor, Great Eastern Summit 'B', Plot No. 66, Sector 15, CBD Belapur, Navi Mumbai - 400614, Maharashtra, India |
|
Tel. No.: |
91-22-27563425/ 14 |
|
Mobile No.: |
91-9820185664 (Mr. Naveen) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Ship Repair Division: |
958/98, Bombay Timber Market Signal Hill Avenue,, Reay Road, Mumbai-400010, Maharashtra, India |
|
Tel. No.: |
91-22-23735185/ 23721767 |
|
E-Mail : |
|
|
|
|
|
Branch Address: |
Shed No. D2/12, Plot No -16, Sancole
Industrial Estate, Zuarinagar, Sancoale, Goa 403726, India |
|
Tel. No.: |
91-832-2556306/ 283 |
|
E-Mail : |
|
|
|
|
|
Branch: |
Located At:
|
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Naveen Jayaprakasan |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
A-27, Who Complex, Plot No.6, Sector-9, Nerul, Navi Mumbai-400706,
Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
25.05.1979 |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.09.2005 |
||||||||||||||||||||||||||||||||||||||||
|
DIN No: |
00837932 |
||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Jayaprakasan Gopalan Vattapurayidathil |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
A-27, Who Complex, Plot No.6, Sector-9, Nerul, Navi Mumbai-400706,
Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
20.01.1946 |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
20.02.1995 |
||||||||||||||||||||||||||||||||||||||||
|
DIN No: |
00837992 |
||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sunil Tandon |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
901, Gabbana House, 15th Road, Khar (West), Mumbai 400052,
Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.03.2017 |
||||||||||||||||||||||||||||||||||||||||
|
DIN No: |
00874257 |
||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Sarala Jayaprakash |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
A-27, Who Complex, Plot No.6, Sector-9, Nerul, Navi Mumbai-400706,
Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
02.11.1944 |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
09.03.1995 |
||||||||||||||||||||||||||||||||||||||||
|
DIN No: |
01419941 |
||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Anatoly Dmitrievich Negreev |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
Flat No. 12, Block III, Plot No.16, Rublovskoe Shosse, Moscow 121615 |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.03.2017 |
||||||||||||||||||||||||||||||||||||||||
|
DIN No: |
02822201 |
||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Jehangir Jimmy Presswalla |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
G-2-4, Shapur Baug, V. P. Road, Girgaum, Laminton Road, Mumbai-400004,
Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
06.07.1955 |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.03.2011 |
||||||||||||||||||||||||||||||||||||||||
|
DIN No: |
03454118 |
||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sanjay Appasaheb Nirmale |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
Flat F-2, Block B, Prime Enclave Co-Operativve Housing Society, Alto
Chicalim, Marmugaon South 403711 Goa, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
29.01.1963 |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.03.2011 |
||||||||||||||||||||||||||||||||||||||||
|
DIN No: |
03454132 |
||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Kurumanghat Ramachandran Nair |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
C-1/8 (Type-VI) Lodi Garden, Rajesh Pilot Marg, New Delhi- 110003,
India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
04.03.2017 |
||||||||||||||||||||||||||||||||||||||||
|
DIN No: |
06472993 |
||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sankaran Mampully |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
E-1/5: 4, Bhimashankar Chs, Plot.13, Sector-19 A, Nerul East, Navi
Mumbai - 400706 , Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
04.03.2017 |
||||||||||||||||||||||||||||||||||||||||
|
DIN No: |
07717504 |
||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Kishor V. Ved |
|
Designation : |
Practicing Company Secretary |
MAJOR SHAREHOLDERS
As on 31.03.2016
|
Names of Shareholders |
No. of Shares |
% of Holding |
|
V.G. Jayaprakasan |
2505500 |
74.12 |
|
Saral Jayaprakasan |
385000 |
11.39 |
|
Naveen V. Jayaprakasan |
490000 |
14.49 |
|
Total |
3380500 |
100.00 |
Equity Share Break up (Percentage of Total Equity)
As on: 30.09.2016
|
Category |
Percentage |
|
Promoters (Individual/Hindu Undivided Family – Indian) |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business
: |
Providing system maintenance and engineering
services for ships etc. (Registered activity and also confirmed by
management) |
||||||
|
|
|
||||||
|
Products / Services
: |
|
||||||
|
|
|
||||||
|
Brand Names : |
Not Available |
||||||
|
|
|
||||||
|
Agencies Held : |
Not Available |
||||||
|
|
|
||||||
|
Exports : |
Not Available |
||||||
|
|
|
||||||
|
Imports : |
Not Available |
||||||
|
|
|
||||||
|
Terms : |
|
||||||
|
Selling : |
RTGS and Bank Transfer |
||||||
|
|
|
||||||
|
Purchasing : |
RTGS and Bank Transfer |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Customers : |
End Users
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
No. of Employees : |
130 (Approximately) |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
Long-term
Borrowings
|
|
Auditors : |
|
|
Name : |
Dulani and Company Chartered Accountants |
|
Address : |
318, J. K. Chamber, Sector-17, Vashi, Navi Mumbai – 400703,
Maharashtra, India |
|
Tel. No.: |
91-22-27892582/ 27892722 |
|
Mobile No.: |
91-9821244268 |
|
E-Mail : |
|
|
Income-tax
PAN of auditor or auditor's firm : |
AAEDP7181M |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
|
CAPITAL STRUCTURE
After: 30.09.2016
Authorised Capital : INR 120.000 million
Issued, Subscribed & Paid-up Capital : INR 101.415
million
As on: 31.03.2016
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5000000 |
Equity Shares |
INR 10/- each |
INR 50.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3380500 |
Equity Shares |
INR 10/- each |
INR 33.805 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
33.805 |
33.805 |
33.805 |
|
(b) Reserves & Surplus |
69.987 |
70.019 |
68.630 |
|
(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) |
103.792 |
103.824 |
102.435 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
16.689 |
24.849 |
23.387 |
|
(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) |
16.689 |
24.849 |
23.387 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
4.945 |
6.647 |
2.596 |
|
(b) Trade
payables |
13.896 |
14.637 |
2.710 |
|
(c) Other
current liabilities |
27.503 |
21.650 |
15.663 |
|
(d) Short-term
provisions |
27.926 |
27.342 |
25.135 |
|
Total Current
Liabilities (4) |
74.270 |
70.276 |
46.104 |
|
|
|
|
|
|
TOTAL |
194.751 |
198.949 |
171.926 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
56.415 |
61.859 |
57.762 |
|
(ii) Intangible
Assets |
0.515 |
0.515 |
0.515 |
|
(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 |
8.699 |
8.699 |
9.037 |
|
(c) Deferred tax assets (net) |
1.300 |
1.994 |
0.349 |
|
(d) Long-term Loan and Advances |
0.830 |
0.431 |
0.372 |
|
(e) Other
Non-current assets |
6.075 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
73.834 |
73.498 |
68.035 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a) Current
investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
33.685 |
28.076 |
12.530 |
|
(c) Trade
receivables |
16.452 |
59.710 |
48.886 |
|
(d) Cash
and cash equivalents |
23.547 |
7.105 |
7.436 |
|
(e)
Short-term loans and advances |
47.233 |
30.560 |
35.039 |
|
(f) Other
current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
120.917 |
125.451 |
103.891 |
|
|
|
|
|
|
TOTAL |
194.751 |
198.949 |
171.926 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
SALES |
|
|
|
|
|
Income |
169.715 |
90.615 |
77.768 |
|
|
Other Income |
0.784 |
2.825 |
5.802 |
|
|
TOTAL |
170.499 |
93.440 |
83.570 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
20.820 |
14.961 |
7.566 |
|
|
Purchases of
Stock-in-Trade |
19.333 |
2.573 |
2.829 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(5.975) |
(14.107) |
6.142 |
|
|
Employees benefits
expense |
43.267 |
36.603 |
34.400 |
|
|
Operating Charges |
66.522 |
32.036 |
11.753 |
|
|
Other expenses |
15.135 |
9.849 |
10.578 |
|
|
TOTAL |
159.102 |
81.915 |
73.268 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
11.397 |
11.525 |
10.302 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
5.820 |
4.861 |
4.536 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
5.577 |
6.664 |
5.766 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
4.019 |
5.230 |
4.411 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
1.558 |
1.434 |
1.355 |
|
|
|
|
|
|
|
Less |
TAX |
1.591 |
-0.262 |
0.813 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
(0.033) |
1.696 |
0.542 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
0.000 |
0.000 |
1.113 |
|
|
TOTAL EARNINGS |
0.000 |
0.000 |
1.113 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
0.052 |
0.082 |
0.000 |
|
|
Components and Stores
parts |
1.962 |
2.709 |
0.579 |
|
|
Capital Goods |
0.000 |
2.999 |
2.761 |
|
|
TOTAL IMPORTS |
2.014 |
5.790 |
3.340 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
-0.01 |
0.50 |
0.16 |
|
Particulars |
|
|
31.03.2017 |
|
Sales Turnover (Approximately) |
|
|
172.000 |
The above information has been parted by Mr. Naveen Jayaprakasan
(Director)
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
Cash generated from operations |
36.842 |
6.553 |
5.431 |
|
Net cash flows from (used in) operations |
NA |
NA |
NA |
|
Net cash flows from (used in) operating activity |
35.945 |
5.308 |
4.670 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
35.38 |
240.51 |
229.44 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
10.32 |
1.52 |
1.59 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
126.32 |
304.69 |
95.16 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.34 |
0.41 |
0.82 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.20 |
0.18 |
0.18 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.47 |
0.48 |
0.40 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
0.21 |
0.30 |
0.25 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
0.72 |
0.68 |
0.45 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
0.55 |
0.60 |
0.57 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
1.96 |
2.37 |
2.27 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
(0.02) |
1.87 |
0.70 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
(0.02) |
0.85 |
0.32 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
(0.03) |
1.63 |
0.53 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.63 |
1.79 |
2.25 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
1.17 |
1.39 |
1.98 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.53 |
0.52 |
0.60 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
0.64 |
0.93 |
0.77 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.63 |
1.79 |
2.25 |
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 |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR
In Million |
INR In
Million |
INR
In Million |
|
Share Capital |
33.805 |
33.805 |
33.805 |
|
Reserves & Surplus |
68.630 |
70.019 |
69.987 |
|
Net
worth |
102.435 |
103.824 |
103.792 |
|
|
|
|
|
|
long-term borrowings |
23.387 |
24.849 |
16.689 |
|
Short term borrowings |
2.596 |
6.647 |
4.945 |
|
Total
borrowings |
25.983 |
31.496 |
21.634 |
|
Debt/Equity
ratio |
0.254 |
0.303 |
0.208 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Sales |
77.768 |
90.615 |
169.715 |
|
|
|
16.520 |
87.292 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Sales |
77.768 |
90.615 |
169.715 |
|
Profit |
0.542 |
1.696 |
(0.033) |
|
|
0.70% |
1.87% |
(0.02%) |
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 |
Yes |
|
17 |
Details of sister concerns |
No |
|
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 |
No |
|
26 |
Turnover of firm for last two/ three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
Yes |
|
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 |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
UNSECURED LOAN
|
PARTICULAR |
31.03.2016 (INR
in Million) |
31.03.2015 (INR
in Million) |
|
Short-term
borrowings |
|
|
|
From Director |
0.000 |
0.800 |
|
From Others |
0.000 |
1.039 |
|
Total |
0.000 |
1.839 |
INDEX
OF CHARGES
|
\SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G01286210 |
100019022 |
Axis Bank Limited |
03/03/2016 |
- |
- |
500000.0 |
"Trishul', 3rd Floor, Opp to Samartheshwar TempleLaw Garden, Ellis BridgeAhmedabadGJ380006IN |
|
2 |
G17451485 |
10341953 |
Axis Bank Limited |
22/02/2012 |
26/09/2016 |
- |
70000000.0 |
CCSU, Dheeraj Baug,Near Hari Niwas Circle,ThaneMH400602IN |
|
3 |
G40296576 |
10338234 |
DEWAN HOUSING FINANCE CORPORATION LIMITED |
20/01/2012 |
- |
10/03/2017 |
14338660.0 |
WARDEN HOUSE, 2ND FLOOR, SIR P M ROAD,FORTMUMBAIMH400001IN |
|
4 |
B38086047 |
10115119 |
ICICI BANK LIMITED |
21/06/2008 |
12/01/2011 |
18/04/2012 |
50000000.0 |
LANDMARKRACE COURCE CIRCLEALKAPURIBARODAGJ390015IN |
|
5 |
B37339264 |
10185089 |
ICICI BANK LIMITED |
02/07/2008 |
- |
11/04/2012 |
115000000.0 |
LANDMARKRACE COURCE CIRCLEALKAPURIBARODAGJ390015IN |
|
6 |
A73669855 |
90149845 |
THE NORTH KENARA G. S. B. CO-OP BANK LIMITED |
01/01/2003 |
02/03/2005 |
23/11/2009 |
2350000.0 |
85; PRABHAT CENTRE; 1ST FLOORSECTOR 1-A; C. B. D. BELAPURNABI MUMBAIMUMBAIMH400614IN |
|
7 |
A73669814 |
90151187 |
THE NORTH KENARA G. S. B. CO-OP BANK LIMITED |
13/05/2004 |
02/03/2005 |
23/11/2009 |
1000000.0 |
85; PRABHAT CENTRE; 1ST FLOORSECTOR 1-A; C. B. D. BELAPURNABI MUMBAIMUMBAIMH400614IN |
|
8 |
A73669871 |
90151275 |
THE NORTH KENARA G. S. B. CO-OP BANK LIMITED |
02/03/2005 |
- |
23/11/2009 |
5000000.0 |
85; PRABHAT CENTRE; 1ST FLOORSECTOR 1-A; C. B. D. BELAPURNABI MUMBAIMUMBAIMH400614IN |
|
9 |
A52227808 |
10010105 |
INDUSIND BANK LIMITED |
30/06/2006 |
- |
05/12/2008 |
70000000.0 |
2401 GEN THIMMAYYA ROADCONTONMENTPUNEMH411001IN |
CONTINGENT
LIABILITIES:
|
PARTICULARS |
31.03.2016 (INR
in Million) |
|
Bank Guarantee |
5.431 |
|
Bank overdraft Facility |
10.000 |
FIXED ASSETS
- Land
- Building
- Furniture and
Fixture
- Electrical
Installation
- Office
Equipment
- Air
Conditioner
- Computer
- Plant and
Machinery
- Vehicle
- Computer
Accessories
- Rights of
Tenancy
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 64.28 |
|
|
1 |
INR 89.02 |
|
Euro |
1 |
INR 78.93 |
INFORMATION DETAILS
|
Information
Gathered by : |
SPY |
|
|
|
|
Analysis Done by
: |
NSG |
|
|
|
|
Report Prepared
by : |
MTN |
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.