MIRA
INFORM REPORT
|
Report Date : |
04.06.2007 |
IDENTIFICATION DETAILS
|
Name : |
WADIA BODY BUILDERS |
|
|
|
|
Registered Office : |
P. O. Box No. 90, Wadia Compound, Near Dinbhai Tower, Mirzapur Road,
Ahmedabad - 380001, Gujarat |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
19.10.1969 |
|
|
|
|
CIN No.: [Company
Identification No.] |
37/ 379 – 9/233 – A |
|
|
|
|
IEC No. : |
IEC 0888013388 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
AHMW00091A |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AALPW 3578 J |
|
|
|
|
Legal Form : |
Sole Proprietory concern |
|
|
|
|
Line of Business : |
Manufacturer of all types of Fire Fighting Vehicles and Pumps |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 66000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Mr. N.K. Tanwar of the concern totally denied to part any business and
financial details Hence this report is based on indirect sources. Subject is an
established concern having satisfactory track records. Trade relations are
fair. Nothing adverse reported. Sales and capital figures are estimated. The concern can be considered normal for business dealings at usual
trade terms and conditions. |
LOCATIONS
|
Registered Office/Factory : |
P. O. Box No. 90, Wadia Compound, Near Dinbhai Tower, Mirzapur Road,
Ahmedabad - 380001, Gujarat |
|
Tel. No.: |
91-79-25506040/799 |
|
|
91-9998809726 / 9998809728 / 9824099909 |
|
Fax No.: |
91-79-25506159 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
Rented |
|
|
|
|
Factory : |
NH # 8, Opposite Sultan Bagh, Aslali, Ahmedabad – 382427, |
|
Tel. No. : |
91- 2718 – 262266 |
|
Fax No. : |
91-2718 – 261333 |
|
Area : |
Owned |
SOLE PROPRIETOR
|
Name : |
Mrs. Farida Samwadia |
|
Designation : |
Proprietor |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of all types of Fire Fighting Vehicles and Pumps |
|
|
|
|
Products : |
¨
Water Sprinkler ¨
Water Cannon / Riot Control Vehicle ¨
Foam / Co2 / DCP / Water Tender ¨
Foam Co2 Crash Tender ¨
Multi Purpose Fire Tender ¨
Emergency Response Vehicle ¨
Recovery Vehicle [Wrecker] ¨
Trailer Mounted Portable Fire Pump ¨
¨
Water / Foam / DCP 3D Haz. Chem. Monitor ¨
Trailer Mounted Water / Foam / DCP Monitor with
Foam Tank ¨
High Volume Dewatering Pump 24000 LPM Capacity ¨
Flood Pumper [ 24000 LPM capacity] mounted on
Vehicle Chassis ¨
High Pressure Water Mist Tender mounted on Jeep
Chassis ¨
Skid Mounted Fire Pump ¨
Fire Jeep ¨
Rapid Response Vehicle ¨
Emergency Rescue Tender ¨
Water Foam DCP ¨
Emergency Response Tender ¨
Water Tender – Small Water Tender ¨
Foam Nurser ¨
Water Tanker – Water Bowser ¨
Air Field Crash Tender, Foam Tender ¨
Pumps ¨
Aerial Hydraulic Platform ¨
Hydraulic Rescue Tools |
|
|
|
|
Exports : |
|
|
Products : |
Fire Fighting, vehicles |
|
Countries : |
|
|
|
|
|
Imports : |
|
|
Products : |
Raw Materials, Power Take Off Unit, Winch, Light Mast and Pump |
|
Countries : |
Europe, |
|
|
|
|
Terms : |
|
|
Selling : |
Contractual and Credit [30 days] |
|
|
|
|
Purchasing : |
L/C, Cash and Credit [30 days] |
GENERAL INFORMATION
|
Suppliers : |
Webster Drives Ramsey Fireco Interpump |
|
|
|
|
No. of Employees : |
109 |
|
|
|
|
Bankers : |
Central Bank of Naranpura Branch, Near Meghalaya Flats, Ahmedabad – 380013, |
|
|
|
|
Facilities : |
Credit Limits : Rs. 25.000 millions |
|
Banking
Relations : |
- |
|
|
|
|
Auditors : |
|
|
Name : |
BCM Associates Chartered Accountants |
|
Address : |
4, Janpath, |
|
Tel. No.: |
91-79-30083001 |
|
Fax No.: |
91-79-30083004 |
CAPITAL STRUCTURE
|
Capital Investment : |
|
|
Owned : |
Rs. 16.727 millions |
|
Borrowed : |
-- |
|
Total : |
Rs. 16.727 millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2007 |
31.03.2006 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Proprietors Capital |
|
16.727 |
14.727 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
16.727 |
14.727 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.050 |
0.116 |
|
|
2] Unsecured Loans |
|
1.013 |
1.713 |
|
|
TOTAL BORROWING |
|
1.063 |
1.829 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
17.790 |
16.556 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
4.295 |
3.899 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
8.596 |
7.680 |
|
|
Sundry Debtors |
|
22.023 |
24.242 |
|
|
Cash & Bank Balances |
|
30.715 |
30.535 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
7.563 |
15.965 |
|
Total
Current Assets |
|
68.897 |
78.422 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
55.402 |
65.765 |
|
|
Provisions |
|
0.000 |
0.000 |
|
Total
Current Liabilities |
|
55.402 |
65.765 |
|
|
Net Current Assets |
|
13.495 |
12.657 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
17.790 |
16.556 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
|
|
Sales Turnover |
|
101.254 |
75.865 |
|
|
Other Income |
|
1.836 |
1.532 |
|
|
Total Income |
|
103.090 |
77.397 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
7.350 |
5.388 |
|
|
Provision for Taxation |
|
1.900 |
1.500 |
|
|
Profit/(Loss) After Tax |
|
5.450 |
3.838 |
|
|
|
|
|
|
|
|
Imports : |
|
|
|
|
|
|
Raw Materials |
|
11.025 |
10.000 |
|
|
Stores & Spares |
|
0.000 |
0.000 |
|
|
Capital Goods |
|
0.000 |
0.000 |
|
|
Others |
|
0.000 |
0.000 |
|
Total Imports |
|
11.025 |
10.000 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Manufacturing Expenses |
|
11.823 |
11.048 |
|
|
Administrative Expenses |
|
3.566 |
2.966 |
|
|
Interest |
|
1.560 |
1.305 |
|
|
Depreciation & Amortization |
|
0.523 |
0.596 |
|
|
Other Expenditure |
|
6.823 |
6.553 |
|
Total Expenditure |
|
24.295 |
22.468 |
|
LOCAL AGENCY FURTHER INFORMATION
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2007 |
31.03.2006 |
|
PAT / Total Income |
(%) |
|
5.28 |
4.95 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
7.12 |
6.96 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
10.04 |
6.54 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.43 |
0.36 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
3.37 |
4.58 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
1.24 |
1.19 |
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
1] INFORMATION ON
DESIGNATED PARTY
No records exist designating subject or any of its beneficial owners,
controlling shareholders or senior officers as terrorist or terrorist organization
or whom notice had been received that all financial transactions involving
their assets have been blocked or convicted, found guilty or against whom a
judgement or order had been entered in a proceedings for violating
money-laundering, anti-corruption or bribery or international economic or
anti-terrorism sanction laws or whose assets were seized, blocked, frozen or
ordered forfeited for violation of money laundering or international
anti-terrorism laws.
2] Court Declaration :
No records exist to suggest that subject is
or was the subject of any formal or informal allegations, prosecutions or other
official proceeding for making any prohibited payments or other improper
payments to government officials for engaging in prohibited transactions or
with designated parties.
3] Asset Declaration :
No records exist to suggest that the property or assets of the subject
are derived from criminal conduct or a prohibited transaction.
4] Record on Financial
Crime :
Charges or conviction
registered against subject: None
5] Records on Violation of
Anti-Corruption Laws :
Charges or
investigation registered against subject: None
6] Records on Int’l
Anti-Money Laundering Laws/Standards :
Charges or
investigation registered against subject: None
7] Criminal Records
No
available information exist that suggest that subject or any of its principals
have been formally charged or convicted by a competent governmental authority
for any financial crime or under any formal investigation by a competent government
authority for any violation of anti-corruption laws or international anti-money
laundering laws or standard.
8] Affiliation with
Government :
No record
exists to suggest that any director or indirect owners, controlling
shareholders, director, officer or employee of the company is a government
official or a family member or close business associate of a Government
official.
9] Compensation Package :
Our market
survey revealed that the amount of compensation sought by the subject is fair
and reasonable and comparable to compensation paid to others for similar
services.
10] Press Report :
No press reports / filings exists on
the subject.
CORPORATE GOVERNANCE
MIRA INFORM as part of its Due Diligence do provide comments on
Corporate Governance to identify management and governance. These factors often
have been predictive and in some cases have created vulnerabilities to credit
deterioration.
Our Governance Assessment focuses principally on the interactions
between a company’s management, its Board of Directors, Shareholders and other
financial stakeholders.
CONTRAVENTION
Subject is not known to have contravened any existing local laws,
regulations or policies that prohibit, restrict or otherwise affect the terms
and conditions that could be included in the agreement with the subject.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.40.54 |
|
|
1 |
Rs.80.21 |
|
Euro |
1 |
Rs.54.51 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
6 |
|
--MARGINS |
-5~5 |
- |
|
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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
54 |
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 and their relative weights (as indicated through %) are as
follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit transaction.
It has above average (strong) capability for payment of interest and
principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit consideration.
Capability to overcome financial difficulties seems comparatively below
average/normal. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|