|
|
|
MIRA INFORM REPORT
|
Report No. : |
506903 |
|
Report Date : |
03.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
ASSET HOMES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
G-129, 28/34A, 3rd Cross, Panampilly Nagar, Cochin-682036, Kerala |
|
Tel. No.: |
91-484-6456474 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2016 |
|
|
|
|
Date of
Incorporation : |
19.09.2006 |
|
|
|
|
Com. Reg. No.: |
09-019867 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 11.083 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U45201KL2006PTC019867 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAFCA9386B |
|
|
|
|
TIN No.: |
32072010445 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
32AAFCA9386B1ZT |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in the business of Development,
Construction, Sales and Marketing of Residential houses, flats, villas,
commercial building and other landed properties. [Registered Activity and also Confirmed by
Management] |
|
|
|
|
No. of Employees
: |
72 (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 987900 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the 2006. It Is engaged into construction
business. Management has failed to file its financial Registrar of Companies for
the FY 2017. For the financial year 2016, the company has reported dip in its
revenue as compared to the previous year but has managed to maintain an
average profit margin of 5.80%. The satisfactory financial profile of the company is marked by
sufficient net worth base along with low debt balance sheet profile. Payment seems to be slow but 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 (30.09.2017) |
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 |
ICRA |
|
Rating |
Long Term Borrowings = BBB- [Withdrawals] |
|
Rating Explanation |
Moderate degree of safety and moderate credit risk |
|
Date |
07.09.2017 |
Reason for Withdrawal: At the request of the company
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 03.05.2018
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 [GENERAL DETAILS]
|
Name : |
Mr. Virat |
|
Designation : |
Marketing Department |
|
Contact No.: |
91-9846499999 |
|
Date : |
30.04.2018 |
LOCATIONS
|
Registered/ Corporate Office : |
G-129, 28/34A, 3rd Cross, Panampilly Nagar, Cochin-682036, Kerala,
India |
|
Tel. No.: |
91-484-6456474/ 2324999/ 2321999 |
|
Mobile No.: |
91-9846499999 (Mr. Virat) |
|
Fax No.: |
91-484-2320899 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
Locality : |
Commercial |
|
|
|
|
Corporate Offices : |
Located at: · Thiruvananthapuram · Kollam · Kottayam · Thrissur · Kozhikode · Kannur · Dubai · US · Qatar |
DIRECTORS
AS ON: 31.03.2017
|
Name : |
Mr. Sunil Kumar Vasudevanpillai |
|||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
|||||||||||||||||||||||||||||||
|
Address : |
B 102 Santhi Nagar Apts, Kadavanthra, Cochin-682020, Kerala, India |
|||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
27.05.1969 |
|||||||||||||||||||||||||||||||
|
Date of Appointment : |
19.09.2006 |
|||||||||||||||||||||||||||||||
|
PAN No.: |
AAOPV7860R |
|||||||||||||||||||||||||||||||
|
DIN No.: |
01842939 |
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
|
Name : |
Methale Purayil Hassan Kunhi |
|||||||||||||||||||||||||||||||
|
Designation : |
Additional Director |
|||||||||||||||||||||||||||||||
|
Address : |
H.K.Villa, Near Zakaria Masjid Anayidukku Road, P.O. Thana Kannur-670012, Kerala, India |
|||||||||||||||||||||||||||||||
|
Date of Appointment : |
28.11.2016 |
|||||||||||||||||||||||||||||||
|
DIN No.: |
02793323 |
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
|
Name : |
Mr. Mohanan Narayanan |
|||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||
|
Address : |
Illikkat House 1/516, Near Koonamthai, Edappally PO Ernakulam-682024, Kerala, India |
|||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.07.2014 |
|||||||||||||||||||||||||||||||
|
PAN No.: |
ABGPN3967J |
|||||||||||||||||||||||||||||||
|
DIN No.: |
03459625 |
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Virat |
|
Designation : |
Marketing Department |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2014
|
Names of Shareholders |
No. of Shares |
Percentage of Holding |
|
K A Muhamed Saleem |
25111 |
22.66 |
|
Sunil Kumar V |
39758 |
35.87 |
|
N Mohanan |
6204 |
5.60 |
|
Anil Kuamr Kerala Verma |
39758 |
35.87 |
|
|
|
|
|
Total |
110831 |
100.00 |
AS ON 30.09.2014
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Directors
or relatives of directors |
100.00 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in the business of Development,
Construction, Sales and Marketing of Residential houses, flats, villas,
commercial building and other landed properties. [Registered Activity and also Confirmed by
Management] |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Advance Payment, Cheque and Others [NEFT/ RTGS] |
||||
|
|
|
||||
|
Purchasing : |
Advance Payment, Cheque and Others [NEFT/ RTGS] |
PRODUCTION STATUS: NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
Construction/ Customers
|
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
72 (Approximately) |
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors : |
|
|
Name : |
T. Velupillai and Company Chartered Accountants |
|
Address : |
Tass Hall Road, Aluva, Kerala, India |
|
PAN No.: |
AAAFT9088R |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Partnership Firm: |
Eattreat |
|
|
|
|
Subsidiary company
: [As on: 31.03.2016] |
Assetindia Infraprojects Private Limited [U45309KL2010PTC025443] |
|
|
|
|
Sister Concerns : [Confirmed by Management] |
· Asset Lifestyle Boutique · Assets Summit Hotels Private Limited |
CAPITAL STRUCTURE
AS ON: 31.03.2016
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200000 |
Equity Shares |
INR 100/- each |
INR 20.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
110831 |
Equity Shares |
INR 100/- each |
INR 11.083 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET [STANDALONE]
|
SOURCES OF FUNDS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
11.083 |
11.083 |
11.083 |
|
(b) Reserves & Surplus |
334.691 |
272.027 |
193.643 |
|
(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) |
345.774 |
283.110 |
204.726 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
0.876 |
38.911 |
52.497 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c)
Other long term liabilities |
224.297 |
241.591 |
343.786 |
|
(d)
long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
225.173 |
280.502 |
396.283 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
135.211 |
129.811 |
114.773 |
|
(b)
Trade payables |
55.842 |
60.274 |
75.150 |
|
(c)
Other current liabilities |
541.648 |
397.235 |
370.112 |
|
(d)
Short-term provisions |
13.705 |
25.947 |
10.228 |
|
Total
Current Liabilities (4) |
746.406 |
613.267 |
570.263 |
|
|
|
|
|
|
TOTAL |
1317.353 |
1176.879 |
1171.272 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
39.910 |
43.063 |
50.494 |
|
(ii)
Intangible Assets |
2.417 |
2.432 |
3.372 |
|
(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 |
5.110 |
5.110 |
5.010 |
|
(c) Deferred tax assets
(net) |
4.237 |
3.251 |
2.115 |
|
(d) Long-term Loan
and Advances |
158.141 |
139.209 |
117.245 |
|
(e)
Other Non-current assets |
0.650 |
0.650 |
0.650 |
|
Total
Non-Current Assets |
210.465 |
193.715 |
178.886 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
3.992 |
3.886 |
6.987 |
|
(b)
Inventories |
732.989 |
553.571 |
611.288 |
|
(c)
Trade receivables |
45.512 |
87.584 |
60.872 |
|
(d)
Cash and cash equivalents |
222.790 |
228.690 |
192.679 |
|
(e)
Short-term loans and advances |
101.605 |
109.433 |
120.560 |
|
(f)
Other current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
1106.888 |
983.164 |
992.386 |
|
|
|
|
|
|
TOTAL |
1317.353 |
1176.879 |
1171.272 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
1080.908 |
1290.627 |
1253.599 |
|
|
|
Other Income |
45.337 |
34.402 |
22.640 |
|
|
|
TOTAL |
1126.245 |
1325.029 |
1276.239 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
935.245 |
931.569 |
1006.124 |
|
|
|
Purchases of Stock-in-Trade |
0.000 |
0.000 |
0.000 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
(179.418) |
57.717 |
5.048 |
|
|
|
Employees benefits expense |
82.389 |
68.201 |
42.288 |
|
|
|
Other expenses |
162.179 |
109.153 |
100.385 |
|
|
|
|
1.298 |
0.757 |
0.000 |
|
|
|
TOTAL |
1001.693 |
1167.397 |
1153.845 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
124.552 |
157.632 |
122.394 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
16.486 |
20.050 |
18.425 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
108.066 |
137.582 |
103.969 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
11.300 |
15.987 |
11.345 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
96.766 |
121.595 |
92.624 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
34.102 |
43.211 |
29.776 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
62.664 |
78.384 |
62.848 |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (INR) |
565.40 |
707.24 |
567.06 |
|
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 |
|
|
|
|
|
|
Net cash flows from (used in) operations |
(32.728) |
195.194 |
(74.086) |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
(57.586) |
159.703 |
(46.478) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
15.37 |
24.77 |
17.72 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
23.75 |
14.74 |
20.59 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
21.79 |
23.62 |
27.26 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.17 |
0.28 |
0.20 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
2.94 |
3.46 |
2.27 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.57 |
0.55 |
0.53 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.39 |
0.60 |
0.82 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
2.16 |
2.17 |
2.79 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.12 |
0.16 |
0.26 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
7.56 |
7.86 |
6.64 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
5.80 |
6.07 |
5.01 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
4.76 |
6.66 |
5.37 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
18.12 |
27.69 |
30.70 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.48 |
1.60 |
1.74 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.50 |
0.70 |
0.67 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.26 |
0.24 |
0.17 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
12.28 |
15.22 |
15.09 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.48 |
1.60 |
1.74 |
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 |
11.083 |
11.083 |
11.083 |
|
Reserves & Surplus |
193.643 |
272.027 |
334.691 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
204.726 |
283.110 |
345.774 |
|
|
|
|
|
|
long-term borrowings |
52.497 |
38.911 |
0.876 |
|
Short term borrowings |
114.773 |
129.811 |
135.211 |
|
Total
borrowings |
167.270 |
168.722 |
136.087 |
|
Debt/Equity
ratio |
0.817 |
0.596 |
0.394 |
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 |
1253.599 |
1290.627 |
1080.908 |
|
|
|
2.954 |
(16.249) |
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 |
1253.599 |
1290.627 |
1080.908 |
|
Profit/ (Loss) |
62.848 |
78.384 |
62.664 |
|
|
5.01% |
6.07% |
5.80% |
ABRIDGED
BALANCE SHEET [CONSOLIDATED]
|
SOURCES OF FUNDS |
|
31.03.2016 |
31.03.2015 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
11.083 |
11.083 |
|
(b) Reserves and Surplus |
|
370.680 |
278.938 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
(d) Minority interest |
|
0.072 |
0.014 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
381.763 |
290.021 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
0.876 |
38.911 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
|
589.934 |
339.921 |
|
(d) long-term
provisions |
|
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
|
590.810 |
378.832 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
136.561 |
131.161 |
|
(b) Trade
payables |
|
68.411 |
67.599 |
|
(c) Other
current liabilities |
|
376.053 |
410.339 |
|
(d) Short-term
provisions |
|
16.839 |
28.869 |
|
Total Current
Liabilities (4) |
|
597.864 |
637.968 |
|
|
|
|
|
|
TOTAL |
|
1570.509 |
1306.835 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
40.384 |
43.349 |
|
(ii)
Intangible Assets |
|
2.417 |
2.432 |
|
(iii) Tangible assets
capital work-in-progress |
|
0.000 |
0.000 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
5.010 |
5.010 |
|
(c) Deferred tax assets (net) |
|
4.273 |
3.275 |
|
(d)
Long-term loans and advances |
|
180.327 |
147.394 |
|
(e) Other
Non-current assets |
|
0.650 |
0.650 |
|
Total Non-Current
Assets |
|
233.061 |
202.110 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
3.992 |
3.885 |
|
(b)
Inventories |
|
871.054 |
604.923 |
|
(c) Trade
receivables |
|
58.332 |
95.081 |
|
(d) Cash and
bank balances |
|
291.275 |
283.774 |
|
(e)
Short-term loans and advances |
|
112.795 |
117.062 |
|
(f) Other
current assets |
|
0.000 |
0.000 |
|
Total
Current Assets |
|
1337.448 |
1104.725 |
|
|
|
|
|
|
TOTAL |
|
1570.509 |
1306.835 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
1301.599 |
1315.123 |
|
|
Other Income |
|
49.860 |
34.402 |
|
|
TOTAL |
|
1351.459 |
1349.525 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
1157.151 |
968.631 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(266.131) |
6.365 |
|
|
Employee benefit expense |
|
87.459 |
68.414 |
|
|
Other expenses |
|
204.423 |
138.096 |
|
|
TOTAL |
|
1182.902 |
1181.506 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
168.557 |
168.019 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
16.492 |
20.054 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
152.065 |
147.965 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
11.532 |
16.104 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
140.533 |
131.861 |
|
|
|
|
|
|
|
Less |
TAX |
|
48.733 |
46.552 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
91.800 |
85.309 |
|
|
|
|
|
|
|
|
Profit (loss) of minority
interest |
|
(0.058) |
(0.014) |
|
|
Share of profit (loss) of
associates |
|
0.000 |
0.000 |
|
|
Total
profit (loss) for period |
|
91.742 |
85.296 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
827.76 |
769.60 |
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 |
Yes |
|
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 |
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 |
No |
|
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 |
Yes |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
INDEX OF CHARGES
|
CHARGES REGISTERED |
||||||||
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G72431208 |
100143787 |
TATA CAPITAL FINANCIAL SERVICES LIMITED |
30/12/2017 |
- |
- |
10000000.0 |
ONE FORBES,DR. V. B. GANDHI MARG, FORTMUMBAIMH400001IN |
|
2 |
G56311566 |
100127436 |
THE SOUTH INDIAN BANK LIMITED |
03/08/2017 |
- |
- |
38000000.0 |
PALARIVATTOM BRANCHERNAKULAMKL682011IN |
|
3 |
G56831654 |
100127907 |
THE SOUTH INDIAN BANK LIMITED |
03/08/2017 |
- |
- |
33500000.0 |
PALARIVATTOM BRANCHERNAKULAMKL682011IN |
|
4 |
G43053784 |
100095301 |
TATA CAPITAL FINANCIAL SERVICES LIMITED |
30/09/2016 |
- |
- |
19752400.0 |
ONE FORBESDR V.B. GANDHI MARG, FORTMUMBAIMH400001IN |
|
5 |
B72809551 |
10418492 |
ICICI BANK LIMITED |
07/03/2013 |
- |
- |
2860000.0 |
3RD FLOOR, EMGEE SQUAREM G ROADCOCHINKL682035IN |
|
6 |
B39492343 |
10355265 |
ICICI BANK LIMITED |
31/03/2012 |
- |
- |
6662000.0 |
LANDMARKRACE COURCE CIRCLEALKAPURIBARODAGJ390015IN |
|
7 |
G50546969 |
10384197 |
KERALA FINANCIAL CORPORATION |
11/10/2012 |
12/10/2012 |
09/08/2017 |
50000000.0 |
FINANCE TOWERKALOORCOCHINKL682017IN |
|
8 |
G50548205 |
10279847 |
KERALA FINANCIAL CORPORATION |
29/03/2011 |
- |
09/08/2017 |
30000000.0 |
BRANCH OFFICE, 1ST FLOOR, FINANCE TOWERSKALOOR, KOCHIERNAKULAMKL682017IN |
GROUP CORPORATE INFORMATION
Subject
along with its subsidiary Asset India Infra Projects Private Limited engaged in
the business of development, construction, sales and marketing of residential
houses, flats, villas, commercial building and other landed properties.
FIXED ASSETS:
· Buildings
· Plant and equipment
· Furniture and fixtures
· Vehicles
· Computer equipments
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts, India Prisons Service,
Interpol, etc.
1] INFORMATION ON
DESIGNATED PARTY
No exist designating subject or any of its beneficial owners,
controlling shareholders or senior officers as terrorist or terrorist
organization or whom notice had been received that all financial transactions
involving their assets have been blocked or convicted, found guilty or against
whom a judgement or order had been entered in a proceedings for violating
money-laundering, anti-corruption or bribery or international economic or
anti-terrorism sanction laws or whose assets were seized, blocked, frozen or
ordered forfeited for violation of money laundering or international
anti-terrorism laws.
2] Court Declaration :
No 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 66.66 |
|
UK Pound |
1 |
INR 90.66 |
|
Euro |
1 |
INR 80.01 |
INFORMATION DETAILS
|
Information
Gathered by : |
RUB |
|
|
|
|
Analysis Done by
: |
PRY |
|
|
|
|
Report Prepared
by : |
RUP |
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.