MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

506853

Report Date :

04.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

AALAYAM FOUNDATION PRIVATE LIMITED

 

 

Registered Office :

Door No.159, Rangarajapuram Main Road, Kodambakkam, Chennai – 600024, Tamilnadu

Mobile No.:

91-9626200999 (Mrs. Vidya)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

09.07.2012

 

 

Com. Reg. No.:

18-086670

 

 

Capital Investment / Paid-up Capital :

INR 4.530 Million

 

 

CIN No.:

[Company Identification No.]

U45400TN2012PTC086670

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

33AAKCA7514Q1Z9

 

 

TIN No.:

33831404777

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAKCA7514Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Construction activities and provide services of Promoting and Developing - Plots, Individual Villas and Apartments, Road Projects, Infrastructure Projects etc.  [Registered activity and also confirmed by management]

 

 

No. of Employees :

55 (Approximately)

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

B

 

Credit Rating

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

Maximum Credit Limit :

USD 19000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2012. It is engaged into Construction activity.

For the financial year 2017, the revenue of the company has decreased by 63.26% but has managed to maintain decent profit margin of 8.64%.

 

The moderate financial profile of the company is marked by low reserve base as compared to its capital along with negligible debt level.

 

Rating is constrained on account of highly competitive construction industry.

 

Payment seems to be slow.

 

In view of aforesaid, the company can be considered for business dealings with some caution.

 

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

 

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 04.05.2018

 

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 :

Mrs. Vidya 

Designation :

Accountant Head

Contact No.:

91-9626200999

Date :

30.04.2018

 

 

LOCATIONS

 

Registered Office :

Door No.159, Rangarajapuram Main Road, Kodambakkam, Chennai – 600024, Tamilnadu, India

Tel. No.:

91-44-45522666

Mobile No.:

91-9626200999 (Mrs. Vidya)

Fax No.:

Not Available

E-Mail :

alayamfoundation@gmail.com

Website :

http://www.alayamfoundation.com

Location :

Owned

Locality :

Commercial

 

 

Branch Office :

156, D.P.F Street, P N Palayam, Coimbatore- 641037, Tamilnadu, India

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mr. Krishnakumar Chandraprakash

Designation :

Director

Address :

No.117b, Periyar Nagar, Sowripalayam Road, Puliyakulam, Coimbatore – 641045, Tamilnadu, India

Date of Birth/Age :

30.11.1979

Date of Appointment :

09.07.2012

DIN No.:

03571464

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U45400TN2011PTC099511

KCP ENGINEERS PRIVATE LIMITED

01/04/2014

-

 

 

Name :

Mr. Palanisamy Rangaraj

Designation :

Additional Director

Address :

1-32 N G R Nagar, Vellalore, Coimbatore – 641111, Tamilnadu, India

Date of Appointment :

15.02.2017

DIN No.:

07626189

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U45400TN2011PTC099511

KCP ENGINEERS PRIVATE LIMITED

30/09/2017

-

 

 

KEY EXECUTIVES

 

Name :

Mrs. Vidya 

Designation :

Accountant Head

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2017

 

Names of Shareholders

 

No. of Shares

R Chandrasekar

 

32500

Krishnakumar Chandraprakash

 

32500

J Vishnuvardhan

 

1000

Krishnakumar

 

1000

R Krishnaveni

 

1000

Rajammal

 

500

Sivabhakiyam

 

500

P Rangaraj

 

500

K J Praveenkumar

 

500

Sundari

 

2000

KCP Engineers Private Limited

 

380000

Umamaheswari

 

1000

Total

 

453000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 18.09.2017

 

Category

Percentage

Promoters- Individual/Hindu Undivided Family- Indian

16.11

Promoters- Body corporate

83.89

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Construction activities and provide services of Promoting and Developing - Plots, Individual Villas and Apartments, Road Projects, Infrastructure Projects etc.  [Registered activity and also confirmed by management]

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

 

Selling :

Cash and Cheque (NEFT / RTGS)

 

 

Purchasing :

Cash and Cheque (NEFT / RTGS)

 

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

Contractor / Builders

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

55(Approximately)

 

 

Bankers :

Banker Name :

State Bank of India

Branch :

52, Rangarajapuram Main Road, Viswanatha Puram, Kodambakkam, Chennai – 600024, Tamilnadu, India

Person Name (With Designation) :

--

Contact Number :

91-44-23726969 (Continuously ringing)

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 :

--

 

 

Auditors :

 

Name :

B.Thiagarajan and Company

Chartered Accountants

Address :

New No24, Old No 15, Yogambal Street, Tnagar, Chennai- 600017, Tamilnadu, India

PAN N Income-tax PAN of auditor or auditor's firm :

AADFB9485H

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises over which key managerial personnel (KMP) and their relatives have substantial interest:

  • KCP Engineers Private Limited [U45400TN2011PTC099511]
  • Vardhan Infrastructure

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

INR 10/- each

INR 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

453000

Equity Shares

INR 10/- each

INR 4.530 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

4.530

4.530

4.530

(b) Reserves & Surplus

2.247

1.574

0.375

(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)

6.777

6.104

4.905

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

45.324

27.406

27.039

(b) Deferred tax liabilities (Net)

0.003

0.001

0.001

(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)

45.327

27.407

27.040

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.000

0.000

0.000

(c) Other current liabilities

15.697

3.840

2.625

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

15.697

3.840

2.625

 

 

 

 

TOTAL

67.801

37.351

34.570

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

38.183

32.679

15.604

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.180

0.180

0.180

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

38.363

32.859

15.784

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.352

0.489

8.042

(c) Trade receivables

4.075

0.458

3.000

(d) Cash and cash equivalents

1.566

2.778

1.098

(e) Short-term loans and advances

1.445

0.767

6.646

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

29.438

4.492

18.786

 

 

 

 

TOTAL

67.801

37.351

34.570

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

7.791

21.203

31.821

 

Other Income

0.068

0.566

0.014

 

TOTAL

7.859

21.769

31.835

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Project

0.584

14.445

22.556

 

Personnel Expenses

3.052

1.526

0.903

 

Other expenses

0.673

1.285

3.412

 

TOTAL

4.309

17.256

26.871

 

 

 

 

 

 

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

3.550

4.513

4.964

 

 

 

 

 

Less

FINANCIAL EXPENSES

2.456

2.692

3.610

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

1.094

1.821

1.354

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.107

0.090

0.176

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

0.987

1.731

1.178

 

 

 

 

 

Less

TAX

0.314

0.532

0.251

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.673

1.199

0.927

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

1.49

2.65

2.05

 

 

 

 

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

(10.752)

21.702

14.991

 

 

 

 

Net cash flows from (used in) operations

(11.063)

21.169

14.601

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

190.91

7.88

34.41

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

1.91

46.29

10.61

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

0.00

0.00

0.00

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.16

9.23

0.62

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.09

0.14

0.32

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.90

0.84

0.86

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

6.69

4.49

5.51

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

2.32

0.63

0.54

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

5.63

5.35

3.18

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.45

1.68

1.38

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

8.64

5.65

2.91

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

0.99

3.21

2.68

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

9.93

19.64

18.90

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.88

1.17

7.16

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.45

1.04

4.09

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.10

0.16

0.14

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

10.01

6.05

5.97

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.88

1.17

7.16

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

FINANCIAL ANALYSIS

[all figures are 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

4.530

4.530

4.530

Reserves & Surplus

0.375

1.574

2.247

Share Application money pending allotment

0.000

0.000

0.000

Net worth

4.905

6.104

6.777

 

 

 

 

Long Term borrowings

27.039

27.406

45.324

Short Term borrowings

0.000

0.000

0.000

Total borrowings

27.039

27.406

45.324

Debt/Equity ratio

5.513

4.490

6.688

 

 

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

31.821

21.203

7.791

 

 

(33.368)

(63.255)

 

 

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

31.821

21.203

7.791

Profit

0.927

1.199

0.673

 

2.91%

5.65%

8.64%

 

 

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

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

INDEX OF CHARGE: No Charges Exists for Company

 

UNSECURED LOANS:

(INR In Million)

Particulars

As on

31.03.2017

As on

31.03.2016

LONG TERM BORROWING

 

 

Unsecured compulsory convertible cumulative debentures

8.000

8.000

Add: Accumulated Amortization of Discount of Debentures

(8000 Convertible Cumulative Debentures Series (Face Value INR 1000/)

(Convertible at the end of the tenth year at a price of INR 0.004 Million per debenture)

10.476

8.059

Loan from directors

26.353

10.852

Loan from shareholders

0.495

0.495

Total

45.324

27.406

 

 

FIXED ASSETS:

 

  • Land
  • Computer Equipments
  • Office Equipments
  • Furniture and Fittings

 

 

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 66.61

UK Pound

1

INR 90.60

Euro

1

INR 79.86

 

 

INFORMATION DETAILS

 

Information Gathered by :

RBY

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

KVT

 


 

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.