|
|
|
MIRA
INFORM REPORT
|
Report No. : |
508434 |
|
Report Date : |
15.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
TAPASYA PROJECTS LIMITED [w.e.f. 03.12.2004] |
|
|
|
|
Formerly Known
As : |
TAPASYA PROJECTS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
120/500(10), Lajpat Nagar, Kanpur-208005, Uttar Pradesh |
|
Mobile No.: |
91-9910412344 [Office] |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
06.02.2001 |
|
|
|
|
Com. Reg. No.: |
20-025860 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 15.240 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U45102UP2001PLC025860 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Divulged |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
09AABCT4247N1ZW |
|
|
|
|
TIN No.: |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCT4247N |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged into Real Estate Activities and also Trading of
Steel Bars, Pipes, etc. [Registered Activity] |
|
|
|
|
No. of Employees
: |
Not Divulged |
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 704500 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 2001. It is engaged in Real
Estate Development business. For the financial year 2017, the company has achieved 43.70% growth in
its revenue as compared to the previous year revenue and has maintained
healthy profitability margin of 11.05% during the year under review. The rating takes into consideration the satisfactory financial profile
of the company marked by adequate networth base along with strong debt
coverage indicators due to low debt balance sheet profile. However, rating strength are partially offset by highly competitive
Real estate industry. Business is active. 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
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 15.05.2018.
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 DECLINED
MANAGEMENT NON-COOPERATIVE
[Contact No: 91-9910412344]
[91-512-2230729 is not working]
LOCATIONS
|
Registered Office : |
120/500(10), Lajpat Nagar, Kanpur-208005, Uttar Pradesh, India |
|
Tel. No.: |
Not Available |
|
Mobile No.: |
91-9910412344 [Office] |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
281, Udyog Vihar, Phase II, Gurugram, Haryana, India |
DIRECTORS
AS ON: 31.03.2017
|
Name : |
Som Arora |
|||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||
|
Address : |
H-334-L,G/F, New Rajendra Nagar, New Delhi-110005, India |
|||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
20.10.2004 |
|||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00162268 |
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Praveen Kumar Arora |
|||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||
|
Address : |
H-334,Ground Floor, New Rajendra Nagar, New Delhi-110060,
India |
|||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
15.03.2004 |
|||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00162283 |
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Sheel Srivastava |
|||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Wholetime Director |
|||||||||||||||||||||||||||||||||||||||||
|
Address : |
9/3045, Dharampura, Gali No.2, Gandhi Nagar, Delhi-110031,
India |
|||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
22.07.2005 |
|||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00170663 |
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 31.03.2017
|
Names of Shareholders |
No. of Shares |
Percentage of Holding |
|
Harish Kalra |
50 |
0.00 |
|
Ravi Sareen |
50 |
0.00 |
|
Payal Arora |
200 |
0.01 |
|
Sheel Srivastava |
200 |
0.01 |
|
Sahil Arora |
508000 |
33.33 |
|
Agarni Leasing and Finance Private Limited |
507700 |
33.31 |
|
Shreevatsaa Finance and Leasing Limited |
507800 |
33.32 |
|
|
|
|
|
Total |
1524000 |
100.00 |
AS ON: 30.09.2017
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Promoters – Individual/ Hindu Undivided Family – Indian |
33.33 |
|
Public/Other than promoters – Individual/ Hindu Undivided
Family – Indian |
0.03 |
|
Public/Other than promoters - Body Corporate |
66.64 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged into Real Estate Activities and also Trading of
Steel Bars, Pipes, etc. [Registered Activity] |
||||
|
|
|
||||
|
Products/ Services : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Not Divulged |
||||
|
|
|
||||
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS: (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Not Divulged |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
--- |
|
|
|
|
Auditors : |
|
|
Name : |
R. Mohla and Company Chartered Accountants |
|
Address : |
7/33 Tilak Nagar, Kanpur-208002, Uttar Pradesh, India |
|
PAN No.: |
AAHFR8042E |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary Company : |
· Coldtime Vyapar Private Limited [U51398DL1994PTC313409] · Windsor Infomedia Private Limited [U74300DL2007PTC157750] [Subsidiary Company (Holding 75%) w.e.f. 26.01.2017] · Tanisha Builders Private Limited [U45201DL2001PTC110607] [Subsidiary Company (Holding 66%) w.e.f. 16.09.2016] · Business Bay Corporate Towers Private Limited [Subsidiary Company (Holding Share-75%) Ceased to be the subsidiary w.e.f. 21.11.2016] |
|
|
|
|
Associates Companies : |
· Arham IT Infrastructure Private Limited · N.D. Imports Private Limited · RMC Techno Build Private Limited · Sarthak Retailers Private Limited · Swapnil Properties Private Limited · Khushi Construction Company Private Limited · Tapasya Infotech Private Limited [Associate Ceased to be an Associate w.e.f. 20.02.2017] · V. A. Agriculture Private Limited [Associate Ceased to be an Associate w.e.f. 10.01.2017] · Guruansh Infrastructure Private Limited [Associate Ceased to be an Associate w.e.f. 20.02.2017] · Shivansh Land Developers Private Limited [Associate Ceased to be an Associate w.e.f. 30.11.2016] · Monika Infrastructure Private Limited [Associate Ceased to be an Associate w.e.f. 21.11.2016] |
CAPITAL STRUCTURE
AS ON: 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1600000 |
Equity Shares |
INR 10/- each |
INR 16.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1524000 |
Equity Shares |
INR 10/- each |
INR 15.240 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET [STANDALONE]
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
15.240 |
10.240 |
10.240 |
|
(b) Reserves & Surplus |
231.349 |
221.879 |
227.283 |
|
(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) |
246.589 |
232.119 |
237.523 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
125.589 |
167.098 |
169.873 |
|
(b) Deferred tax liabilities (Net) |
1.587 |
1.463 |
1.452 |
|
(c)
Other long term liabilities |
28.168 |
10.859 |
0.000 |
|
(d)
long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
155.344 |
179.420 |
171.325 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
(b)
Trade payables |
0.000 |
126.188 |
126.189 |
|
(c)
Other current liabilities |
14.997 |
14.708 |
14.609 |
|
(d)
Short-term provisions |
1.833 |
0.000 |
0.000 |
|
Total
Current Liabilities (4) |
16.830 |
140.896 |
140.798 |
|
|
|
|
|
|
TOTAL |
418.763 |
552.435 |
549.646 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
28.540 |
28.726 |
31.295 |
|
(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 |
38.827 |
55.319 |
55.595 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan
and Advances |
133.840 |
133.830 |
133.829 |
|
(e)
Other Non-current assets |
1.309 |
1.326 |
1.344 |
|
Total
Non-Current Assets |
202.516 |
219.201 |
222.063 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
163.878 |
162.811 |
164.182 |
|
(c)
Trade receivables |
5.264 |
135.934 |
137.017 |
|
(d)
Cash and cash equivalents |
33.122 |
25.351 |
20.828 |
|
(e)
Short-term loans and advances |
13.440 |
8.472 |
5.061 |
|
(f)
Other current assets |
0.543 |
0.666 |
0.495 |
|
Total
Current Assets |
216.247 |
333.234 |
327.583 |
|
|
|
|
|
|
TOTAL |
418.763 |
552.435 |
549.646 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
85.747 |
59.669 |
356.906 |
|
|
|
Other Income |
20.832 |
7.004 |
3.722 |
|
|
|
TOTAL |
106.579 |
66.673 |
360.628 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Purchases of Stock-in-Trade |
75.119 |
50.237 |
342.611 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
(1.067) |
1.371 |
4.713 |
|
|
|
Employees benefits expense |
9.677 |
10.016 |
9.629 |
|
|
|
Other expenses |
7.887 |
5.292 |
6.213 |
|
|
|
TOTAL |
91.616 |
66.916 |
363.166 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
14.963 |
-0.243 |
-2.538 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
2.768 |
2.582 |
2.409 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
12.195 |
(2.825) |
(4.947) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
2.574 |
2.569 |
2.991 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE
TAX |
9.621 |
(5.394) |
(7.938) |
|
|
|
|
|
|
|
|
|
Less |
TAX |
0.150 |
0.010 |
0.159 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER
TAX |
9.471 |
(5.404) |
(8.097) |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (INR) |
9.25 |
(5.28) |
(7.91) |
|
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 |
10.394 |
(7.224) |
5.254 |
|
|
|
|
|
|
Net Cash from Operating Activities |
12.201 |
(7.224) |
1.470 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
22.41 |
831.52 |
140.12 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
16.29 |
0.44 |
2.60 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
0.00 |
916.83 |
134.44 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.09 |
0.00 |
-0.02 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.52 |
-0.01 |
-0.08 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.34 |
0.56 |
0.57 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.51 |
0.72 |
0.72 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.07 |
0.61 |
0.59 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.12 |
0.12 |
0.13 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
5.41 |
(0.09) |
(1.05) |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
11.05 |
(9.06) |
(2.27) |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
2.26 |
(0.98) |
(1.47) |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
3.84 |
(2.33) |
(3.41) |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
12.85 |
2.37 |
2.33 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
3.11 |
1.21 |
1.16 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.59 |
0.42 |
0.43 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
8.24 |
16.32 |
16.59 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
12.85 |
2.37 |
2.33 |
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 |
10.240 |
10.240 |
15.240 |
|
Reserves & Surplus |
227.283 |
221.879 |
231.349 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
237.523 |
232.119 |
246.589 |
|
|
|
|
|
|
long-term borrowings |
169.873 |
167.098 |
125.589 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
169.873 |
167.098 |
125.589 |
|
Debt/Equity
ratio |
0.715 |
0.720 |
0.509 |
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 |
356.906 |
59.669 |
85.747 |
|
|
|
(83.282) |
43.704 |
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 |
356.906 |
59.669 |
85.747 |
|
Profit/ (Loss) |
(8.097) |
(5.404) |
9.471 |
|
|
(2.27%) |
(9.06%) |
11.05% |
ABRIDGED
BALANCE SHEET [CONSOLIDATED]
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
15.240 |
10.240 |
|
(b) Reserves & Surplus |
|
820.124 |
804.245 |
|
(c) Money received against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share
Application money pending allotment |
|
0.000 |
0.000 |
|
(3) Minority Interest |
|
0.866 |
1.089 |
|
Total Shareholders’
Funds (1) + (2) |
|
836.230 |
815.574 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
|
207.960 |
611.901 |
|
(b) Deferred tax liabilities (Net) |
|
1.587 |
1.463 |
|
(c)
Other long term liabilities |
|
28.168 |
11.359 |
|
(d)
long-term provisions |
|
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
|
237.715 |
624.723 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
|
0.000 |
0.000 |
|
(b)
Trade payables |
|
0.000 |
126.189 |
|
(c)
Other current liabilities |
|
15.389 |
17.426 |
|
(d)
Short-term provisions |
|
1.833 |
0.000 |
|
Total
Current Liabilities (4) |
|
17.222 |
143.615 |
|
|
|
|
|
|
TOTAL |
|
1091.167 |
1583.912 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
|
28.540 |
28.726 |
|
(ii)
Intangible Assets |
|
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
|
0.000 |
0.000 |
|
(iv) Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
381.871 |
838.769 |
|
(c) Deferred tax assets
(net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan
and Advances |
|
410.635 |
379.730 |
|
(e)
Other Non-current assets |
|
1.466 |
2.135 |
|
Total
Non-Current Assets |
|
822.512 |
1249.360 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
214.751 |
162.811 |
|
(c)
Trade receivables |
|
5.264 |
135.933 |
|
(d)
Cash and cash equivalents |
|
34.639 |
26.670 |
|
(e)
Short-term loans and advances |
|
13.457 |
8.472 |
|
(f)
Other current assets |
|
0.544 |
0.666 |
|
Total
Current Assets |
|
268.655 |
334.552 |
|
|
|
|
|
|
TOTAL |
|
1091.167 |
1583.912 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
|
85.747 |
59.669 |
|
|
|
Other Income |
|
20.999 |
7.004 |
|
|
|
TOTAL |
|
106.746 |
66.673 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Purchases of Stock-in-Trade |
|
75.119 |
50.237 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
|
(1.067) |
1.371 |
|
|
|
Employees benefits expense |
|
9.678 |
10.016 |
|
|
|
Other expenses |
|
8.149 |
5.325 |
|
|
|
TOTAL |
|
91.879 |
66.949 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
|
14.867 |
(0.276) |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
2.768 |
3.175 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
12.099 |
(3.451) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
2.573 |
2.569 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE
TAX |
|
9.526 |
(6.020) |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
0.150 |
0.010 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER
TAX BUT BEFORE MINORITY INTEREST |
|
9.376 |
(6.030) |
|
|
|
|
|
|
|
|
|
|
TRANSFER TO MINORITY INTEREST |
|
(0.021) |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER MINORITY INTEREST |
|
9.396 |
(6.030) |
|
|
|
|
|
|
|
|
|
Add |
SHARE OF PROFIT OF ASSOCIATES |
|
29.124 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX, MINORITY INTEREST, SHARE OF PROFIT OF ASSOCIATES |
|
38.520 |
(6.030) |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (INR) |
|
9.16 |
(5.89) |
|
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by
info agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
No |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
Yes |
|
8 |
Designation of contact person |
Yes |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
No |
|
16 |
No. of employees |
No |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
No |
|
21 |
Banking facility details |
No |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
No |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
INDEX OF CHARGES: NO
CHARGES EXISTS FOR COMPANY
UNSECURED LOANS
|
PARTICULARS |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
LONG-TERM BORROWINGS |
|
|
|
Other Loans and Advances |
125.589 |
167.098 |
|
|
|
|
|
Total |
125.589 |
167.098 |
STATE OF COMPANY’S
AFFAIRS AND FUTURE OUTLOOK
During the year. overall performance of the Company was satisfactory The Company successfully managed to pay its liabilities in time and managed to carry out all its business and commercial obligations timely and with dignity.
The Directors shall continue to put in all efforts to
increase the business of the company and are confident of even better end
brighter prospects of the Company
.
The Company is considering various possibilities tor optimizing the present activities and also other business proposals, keeping in view the profitability and stability of business of the Company. The Company is also pursuing the possibility into other related activities.
FIXED ASSETS:
Tangible Assets
·
Furniture and Fixtures
·
Fire Equipments
·
Computer
·
Telephone
·
Spiral Binding Machine
·
Water Dispenser
·
Photo Copy Machine, etc
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 67.32 |
|
UK Pound |
1 |
INR 91.25 |
|
Euro |
1 |
INR 80.51 |
INFORMATION DETAILS
|
Information
Gathered by : |
SAV |
|
|
|
|
Analysis Done by
: |
VAR |
|
|
|
|
Report Prepared
by : |
IND |
SCORE FACTORS
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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.