MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

506816

Report Date :

02.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

NEWRY PROPERTIES PRIVATE LIMITED

 

 

Registered Office :

Newry Grandeur", New No: 19, (Old No: 11), B - Block, 2nd Avenue, Anna Nagar (East), Chennai-600102, Tamilnadu

Tel. No.:

91-44-43439494 / 26285278 / 26285280

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

29.09.2003

 

 

Com. Reg. No.:

18-051677

 

 

Capital Investment / Paid-up Capital :

INR 0.466 Million

 

 

CIN No.:

[Company Identification No.]

U70200TN2003PTC051677

 

 

IEC No.:

[Import-Export Code No.]

Not Applicable (As informed by the management that firm does not have export and import)

 

 

GSTN :

[Goods & Service Tax Registration No.]

33AABCN9544J1Z9

 

 

TIN No:

33451024164

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCN9544J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of promoters and developers. [Registered Activity]

 

 

No. of Employees :

84 (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

 

Maximum Credit Limit :

USD 1700000

 

 

Status :

Good

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2003 and it is having good track.

 

The company is engaged in real estate development.

 

For the financial year 2017, the company has increased is revenue from operations as compared to previous year and maintained decent profit margin of 10.14%.

 

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 improvement in the revenue as well as profitability profile during the year. 

 

However, rating strength is partially offset by 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)

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 31-03-2018.

 

 

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 02.05.2018

 

 

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. Rangrajan

Designation :

Senior Accountant

Contact No.:

91-44-43439494

Date :

30.04.2018

 

 

LOCATIONS

 

Registered Office / Branch Address :

“Newry Grandeur", New No: 19, (Old No: 11), B - Block, 2nd Avenue, Anna Nagar (East), Chennai-600102, Tamilnadu, India

Tel. No.:

91-44-43439494 / 26285278 / 26285280/ 26286278

Mob. No:

91-9940667634 (Mr. Rangrajan)

Fax No.:

91-44-26285278/ 26285279

E-Mail :

accts@newry.co.in

mktg@newry.co.in

support@newry.co.in

Website :

http://www.newry.co.in

Location :

Owned

Locality :

Commercial

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mr. Sridharan Swaminathan

Designation :

Director

Address :

Sabari, AH - 9, Old No. 78, V Street Shanthi Colony, Anna Nagar, Chennai- 600040, Tamilnadu, India

Date of Birth/Age :

23.11.1961

Date of Appointment :

29.09.2003

DIN No.:

00020364

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U70102TN2008PTC066608

NEWRY HOMES PRIVATE LIMITED

26/02/2008

-

U70200TN2008PTC066200

NEWRY PROPERTY HOLDINGS PRIVATE LIMITED

25/01/2008

-

U70101TN2006PTC059085

SHREEKEERTI PROPERTIES PRIVATE LIMITED

02/03/2006

-

U70101TN1994PTC029676

AISHWARYA PROPERTIES PRIVATE LIMITED

20/04/2000

-

U45202TN2003PTC051893

SABARI FOUNDATIONS AND CONSTRUCTION (INDIA) PRIVATE LIMITED

05/11/2003

-

U65993TN1993PTC026027

MONT BLANC SECURITIES PRIVATE LIMITED

01/06/1999

-

U65991TN1993PTC025597

CEEBROS INVESTMENTS PRIVATE LIMITED

04/10/2000

-

U51101TN1962PTC004867

EGBERTS INDIA PRIVATE LIMITED

02/05/1998

-

U45200MH1995PTC090785

ANTIM ESTATES PRIVATE LIMITED

30/09/2006

-

U45200MH1995PTC090773

JEEL BUILDERS PRIVATE LIMITED

30/09/2006

-

U45200MH1995PTC090772

RAHI ESTATES PRIVATE LIMITED

30/09/2006

-

U45200MH1995PTC088424

CLOUDNINE CONSTRUCTIONS PRIVATE LIMITED

30/09/2006

-

U45201TN1995PTC114172

SAHAJ BUILDERS PRIVATE LIMITED

30/09/2006

-

U45200MH1995PTC085832

BHUMIKA PROPERTIES PRIVATE LIMITED

29/09/2006

-

U45200MH1994PTC084011

ENDEAVOUR CONSTRUCTIONS PRIVATE LIMITED

29/09/2006

-

U45202MH1994PTC078664

BAROQUE CONSTRUCTION PRIVATE LIMITED

10/03/2005

-

U45200MH1994PTC076629

ANJIS DEVELOPERS PRIVATE LIMITED

30/09/2006

-

U45200MH1994PTC076628

CHAITANYA PROPERTY DEVELOPERS PRIVATE LIMITED

29/09/2006

-

U51900TN1993PTC114063

WELKNOWN EXPORTS PVT LTD

29/09/2006

-

U45200MH1992PTC069875

SAJILI REAL ESTATES PRIVATE LIMITED

29/09/2006

-

U65993KA1995PTC017413

GENTEEL INVESTMENTS PRIVATE LIMITED

01/10/2008

-

 

LLPIN/FLLPIN

LLP Name

Begin Date

End Date

AAL-3695

SUKEERTI PROPERTIES LLP

11/12/2017

-

AAL-3696

SAMPRATHY DEVELOPERS– LLP

11/12/2017

-

 

 

Name :

Mr. Vijay Manohar Makhija

Designation :

Director

Address :

Room 1301-07 13/F, Lippo Sun Plaza 28, Canton Road, Tsim Sha Tsui, KLN Hong Kong, NA

Date of Birth/Age :

11.11.1968

Date of Appointment :

15.12.2004

DIN No.:

00060397

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U70102TN2008PTC066608

NEWRY HOMES PRIVATE LIMITED

01/03/2008

-

U70200TN2008PTC066200

NEWRY PROPERTY HOLDINGS PRIVATE LIMITED

25/01/2008

-

U45400TN2007PTC114168

UNION REAL ESTATE PRIVATE LIMITED

01/11/2007

-

U65993KA1995PTC017413

GENTEEL INVESTMENTS PRIVATE LIMITED

17/05/2005

-

U70101TN2006PTC059085

SHREEKEERTI PROPERTIES PRIVATE LIMITED

02/03/2006

-

U70101TN1994PTC029676

AISHWARYA PROPERTIES PRIVATE LIMITED

15/12/2004

-

U70200TN2003PTC051677

NEWRY PROPERTIES PRIVATE LIMITED

15/12/2004

-

U65993TN1993PTC026027

MONT BLANC SECURITIES PRIVATE LIMITED

15/12/2004

-

U65991TN1993PTC025597

CEEBROS INVESTMENTS PRIVATE LIMITED

15/12/2004

-

U51101TN1962PTC004867

EGBERTS INDIA PRIVATE LIMITED

15/12/2004

-

U45200MH1995PTC090785

ANTIM ESTATES PRIVATE LIMITED

28/08/2001

-

U45200MH1995PTC090773

JEEL BUILDERS PRIVATE LIMITED

16/08/2005

-

U45200MH1995PTC090772

RAHI ESTATES PRIVATE LIMITED

28/08/2001

-

U45200MH1983PTC030981

CLIFF DEVELOPERS PRIVATE LIMITED

15/07/2010

-

U45200MH1995PTC085832

BHUMIKA PROPERTIES PRIVATE LIMITED

16/08/2005

-

U45201TN1995PTC114109

SAMET ESTATES PRIVATE LIMITED

16/08/2005

-

U51900TN1993PTC114063

WELKNOWN EXPORTS PVT LTD

28/08/2001

-

U45200MH1994PTC084011

ENDEAVOUR CONSTRUCTIONS PRIVATE LIMITED

16/08/2005

-

U45202MH1994PTC078664

BAROQUE CONSTRUCTION PRIVATE LIMITED

10/03/2005

-

U45200MH1994PTC076629

ANJIS DEVELOPERS PRIVATE LIMITED

16/08/2005

-

U45200MH1994PTC076628

CHAITANYA PROPERTY DEVELOPERS PRIVATE LIMITED

16/08/2005

-

 

LLPIN/FLLPIN

LLP Name

Begin Date

End Date

AAL-3695

SUKEERTI PROPERTIES LLP

11/12/2017

-

AAL-3696

SAMPRATHY DEVELOPERS– LLP

11/12/2017

-

 

 

Name :

Mr. Sanjay Manohar Makhija

Designation :

Director

Address :

Units 1301-07 13/F, Lippo Sun Plaza 28, Canton Road, Tsim Sha Tsui, KLN Hong Kong, NA CN

Date of Birth/Age :

06.03.1967

Date of Appointment :

15.12.2004

DIN No.:

00060421

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U45200MH1994PTC076628

CHAITANYA PROPERTY DEVELOPERS PRIVATE LIMITED

16/08/2005

-

U45200MH1994PTC076629

ANJIS DEVELOPERS PRIVATE LIMITED

16/08/2005

-

U45200MH1994PTC084011

ENDEAVOUR CONSTRUCTIONS PRIVATE LIMITED

16/08/2005

-

U51900TN1993PTC114063

WELKNOWN EXPORTS PVT LTD

28/08/2001

-

U45201TN1995PTC114109

SAMET ESTATES PRIVATE LIMITED

16/08/2005

-

U45200MH1995PTC085832

BHUMIKA PROPERTIES PRIVATE LIMITED

16/08/2005

-

U45200MH1983PTC030981

CLIFF DEVELOPERS PRIVATE LIMITED

24/02/2010

-

U45200MH1995PTC090772

RAHI ESTATES PRIVATE LIMITED

28/08/2001

-

U45200MH1995PTC090773

JEEL BUILDERS PRIVATE LIMITED

16/08/2005

-

U45200MH1995PTC090785

ANTIM ESTATES PRIVATE LIMITED

28/08/2001

-

U51101TN1962PTC004867

EGBERTS INDIA PRIVATE LIMITED

15/12/2004

-

U65991TN1993PTC025597

CEEBROS INVESTMENTS PRIVATE LIMITED

15/12/2004

-

U65993TN1993PTC026027

MONT BLANC SECURITIES PRIVATE LIMITED

15/12/2004

-

U70101TN1994PTC029676

AISHWARYA PROPERTIES PRIVATE LIMITED

15/12/2004

-

U70101TN2006PTC059085

SHREEKEERTI PROPERTIES PRIVATE LIMITED

02/03/2006

-

U65993KA1995PTC017413

GENTEEL INVESTMENTS PRIVATE LIMITED

17/05/2005

-

U45400TN2007PTC114168

UNION REAL ESTATE PRIVATE LIMITED

01/11/2007

-

U70200TN2008PTC066200

NEWRY PROPERTY HOLDINGS PRIVATE LIMITED

25/01/2008

-

U70102TN2008PTC066608

NEWRY HOMES PRIVATE LIMITED

01/03/2008

-

 

LLPIN/FLLPIN

LLP Name

Begin Date

End Date

AAL-3695

SUKEERTI PROPERTIES LLP

11/12/2017

-

AAL-3696

SAMPRATHY DEVELOPERS– LLP

11/12/2017

-

 

 

Name :

Mr. Jagannathan Rangarajan

Designation :

Additional Director

Address :

B-2, Praveen Vadivela Apartment No: 87/31, K.H. Road, Ayanavaram, Chennai-600023, Tamilnadu, India

Date of Birth/Age :

10.05.1971

Date of Appointment :

11.10.2017

DIN No.:

07945274

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Rangrajan

Designation :

Senior Accountant

 

 

Name :

Lakshmmi Subramanian and Associates

Designation :

Practicing Company Secretary

Address :

“Murugesa Nalcker office Complex”, 81, Greams Road, Chennai – 600006, Tamilnadu, India

Tel. No:

91-44-28292272/ 28292273

Fax. No:

91-44-42142061

Mob. No:

91-9841015012/ 9841047966

Email:

Lakshmmi6@gmail.com

Worklistlsa2@gmail.com

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2017

 

Names of Shareholders

 

No. of Shares

Sanjay M. Makhija

 

19828

Vijay M. Makhija

 

19728

S. Sridharan

 

7000

Total

 

46556

 

 

AS ON 28.09.2017

 

Equity Share Break up

Percentage

Category

 

 

Promoters - Individual/Hindu Undivided Family – Indian

15.04

Promoters - Individual/Hindu Undivided Family – Non-resident Indian (NRI)

84.96

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of promoters and developers. [Registered Activity]

 

 

Products / Services :

Item Code No. (ITC Code)

Product Description

99531129

Residential Flat Promoters

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cash, Advance payment, L/C, Cheque and Credit (30/60/90 Days) (RTGS)

 

 

Purchasing :

Cash, Advance payment, L/C, Cheque and Credit (30/60/90 Days) (RTGS)

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

  • AJS Enterprises
  • Manam Builders
  • Totale Global Private Limited
  • Western Hardwares
  • Classic Poles
  • Southern Enterprises
  • Sreevatsa Stainless Steel Fabricators Private Limited
  • Chandra Enterprises Private limited
  • S.D. Construction

 

 

Customers :

Developers

 

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

No. of Employees :

84 (Approximately)

 

 

Bankers :

Banker Name :

Karnataka Bank Limited

Branch :

W/123, 3rd Avenue, Annanagar, Chennai – 600040, Tamilnadu, India

Person Name (With Designation) :

--

Contact Number :

91-44-23453227

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

Credit Facilities Enjoyed (CC/OD/Term Loan) :

--

Account Operation :

--

Remark :

Continuously Ringing

 

 

 

Facilities :

SECURED LOANS

31.03.2017

INR In Million

31.03.2016

INR In Million

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

 

 

From Bank

80.753

343.809

Total

80.753

343.809

 

Auditors :

 

Name :

S. Baskaran and Company

Chartered Accountants

Address :

New No:586, (Old No:697), P.H. Road, Aminjikarai, Chennai-600029, Tamilnadu, India

Tel. No.:

91-40-26640970

E-Mail :

Boss.fca@gmail.com

PAN No.:

AACPB2386C

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

---

 

 

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

INR 10/- each

INR 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

46556

Equity Shares

INR 10/- each

INR 0.466 Million

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

0.466

0.466

0.466

(b) Reserves & Surplus

585.686

528.481

507.996

(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)

586.152

528.947

508.462

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

354.731

354.731

354.731

(b) Deferred tax liabilities (Net)

6.827

5.143

5.827

(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)

361.558

359.874

360.558

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

80.753

343.809

416.417

(b) Trade payables

3.356

20.065

19.827

(c) Other current liabilities

11.609

9.852

30.235

(d) Short-term provisions

0.394

0.737

0.610

Total Current Liabilities (4)

96.112

374.463

467.089

 

 

 

 

TOTAL

1043.822

1263.284

1336.109

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

165.046

168.418

177.460

(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

0.317

0.000

0.000

(b) Non-current Investments

0.000

0.346

0.375

(c) Deferred tax assets (net)

0.382

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.325

0.325

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

165.745

169.089

178.160

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

693.094

951.244

965.763

(b) Inventories

117.311

116.948

59.923

(c) Trade receivables

24.281

17.418

78.338

(d) Cash and cash equivalents

11.101

5.820

9.091

(e) Short-term loans and advances

32.290

2.765

44.834

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

878.077

1094.195

1157.949

 

 

 

 

TOTAL

1043.822

1263.284

1336.109

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

586.617

170.485

276.875

 

Other Income

22.843

27.197

20.792

 

TOTAL

609.460

197.682

297.667

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Land cost

0.000

52.828

91.729

 

Project expenses

0.000

64.696

121.882

 

Employees benefits expense

14.453

10.815

10.240

 

Other expenses

479.739

17.818

17.000

 

TOTAL

494.192

146.157

240.851

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

115.268

51.525

56.816

 

 

 

 

 

Less

FINANCIAL EXPENSES

22.350

12.530

12.211

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

92.918

38.995

44.605

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

4.847

6.037

8.163

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

88.071

32.958

36.442

 

 

 

 

 

Less

TAX

28.568

12.334

11.374

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

59.503

20.624

25.068

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

1278.00

443.00

538.00

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

38.142

59.851

NA

Net cash flows from (used in) operations

NA

NA

NA

Net cash flows from (used in) operating activity

8.961

41.694

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

15.11

37.29

103.27

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

24.16

9.79

3.53

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.98

0.44

0.95

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.70

0.31

0.32

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.43

0.58

0.62

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.74

1.32

1.52

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.16

0.71

0.92

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.28

0.32

0.35

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

5.16

4.11

4.65

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

10.14

12.10

9.05

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

5.70

1.63

1.88

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

10.15

3.90

4.93

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

9.14

2.92

2.48

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

7.92

2.61

2.35

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.56

0.42

0.38

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

934.52

1499.01

1654.82

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

9.14

2.92

2.48

 

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

0.466

0.466

0.466

Reserves & Surplus

507.996

528.481

585.686

Net worth

508.462

528.947

586.152

 

 

 

 

long-term borrowings

354.731

354.731

354.731

Short term borrowings

416.417

343.809

80.753

Total borrowings

771.148

698.540

435.484

Debt/Equity ratio

1.517

1.321

0.743

 

 

 

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

276.875

170.485

586.617

 

 

(38.425)

244.087

 

 

 

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

276.875

170.485

586.617

Profit /(Loss)

25.068

20.624

59.503

 

9.05%

12.10%

10.14%

 

 

 

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

Yes

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

Yes

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 two/ 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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

NOTE: Registered office of the company has been shifted from “'Newry Shreya” New No 34, Old No 97, F Block, 4th Street, Anna Nagar East, Chennai – 600102, Tamil Nadu, India” to the present address w.e.f. 05.10.2013.

 

 

COMPANY BACKGROUND

 

The company is a Private Limited Company incorporated under the Companies Act, 1956. The company is engaged in the business of promoters and developers.

 

 

UNSECURED LOANS:

 

PARTICULAR

31.03.2017

INR In Million

31.03.2016

INR In Million

Long-term Borrowings

 

 

Compulsory convertible debenture

25.000

25.000

Loan from directors

329.731

329.731

Total

354.731

354.731

 

 

INDEX OF CHARGE: NO CHARGES EXISTS FOR COMPANY

 

 

FIXED ASSETS:

 

Tangible Asset:

  • Land and Building
  • Plant and Machinery
  • Furniture and Fittings
  • Office equipment
  • Computer and ITS Accessories
  • Motor Vehicles

 

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 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 66.78

UK Pound

1

INR 92.89

Euro

1

INR 80.74

 

 

INFORMATION DETAILS

 

Information Gathered by :

TJL

 

 

Analysis Done by :

PSD

 

 

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)

 

 

 

 

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.