MIRA
INFORM REPORT
|
Report Date : |
10.09.2007 |
IDENTIFICATION DETAILS
|
Name : |
RAPSRI ENGINEERING INDUSTRIES LIMITED |
|
|
|
|
Registered Office : |
Nos. 39 & 40/2, Gowdanapalya, Subramanyapura Post
Office, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2006 |
|
|
|
|
Date of Incorporation : |
02.04.1971 |
|
|
|
|
Com. Reg. No.: |
002030 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U85110KA1971PTC002030 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
BLRR00171D |
|
|
|
|
PAN No.: [Permanent
Account No.] |
45-157-CX |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company. |
|
|
|
|
Line of Business : |
Manufacturers and Exporters of Switchgear parts, Material Handling
Equipment spare and Allied Products. |
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 170000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an old and established company having moderate track. The company’s profitability is under severe pressure. Payments are reported as slow and delayed. The company can be considered for business dealings on fully safe and secured trade terms and conditions. |
LOCATIONS
|
Registered Office : |
Nos. 39 & 40/2, Gowdanapalya, Subramanyapura Post Office, Bangalore – 560061, Karnataka, India |
|
Tel. No.: |
91-80-26661243/26613462 |
|
Fax No.: |
91-80-26662812 |
|
E-Mail : |
|
|
|
|
|
Factory 1 : |
Nos. 39 and 40/2, Gowdanapalya, Subramanyapura Post Office, Bangalore – 560061, Karnataka, India |
|
Tel. No.: |
91-80-26661243/26613462 |
|
Fax No.: |
91-80-26662812 |
|
E-Mail : |
DIRECTORS
|
Name : |
Mr. P Srinivas |
|
Designation : |
Chairman |
|
Address : |
|
|
Date of Birth/Age : |
24.06.1940 |
|
Date of Appointment : |
02.04.1971 |
|
|
|
|
Name : |
Mr. P Sriram |
|
Designation : |
Wholetime Director |
|
Address : |
|
|
Date of Birth/Age : |
26.03.1942 |
|
Date of Appointment : |
30.09.1973 |
|
|
|
|
Name : |
Mr. Sarosh J Gandhy |
|
Designation : |
Director |
|
Address : |
|
|
Date of Birth/Age : |
21.12.1937 |
|
Date of Appointment : |
31.03.1995 |
|
|
|
|
Name : |
Mr. S. Prahala (Captain) |
|
Designation : |
Director |
|
Address : |
|
|
Date of Birth/Age : |
25.07.1933 |
|
Date of Appointment : |
31.03.1995 |
|
|
|
|
Name : |
Mr. L R Vaidyanath |
|
Designation : |
Director |
|
Address : |
|
|
Date of Birth/Age : |
17.02.1924 |
|
Date of Appointment : |
31.03.1995 |
|
|
|
|
Name : |
Mr. Kartik Sriram |
|
Designation : |
Director |
|
Address : |
|
|
Date of Birth/Age : |
11.07.1972 |
|
Date of Appointment : |
01.04.2001 |
|
|
|
|
Name : |
Mr. R. Sridharan |
|
Designation : |
Whole Time Director |
|
Date of Birth/Age : |
29.03.1956 |
|
Date of Appointment : |
29.03.2006 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
|
Names of Shareholders |
|
Percentage of
Holding |
|
Directors and Relatives of Directors |
|
81.64 |
|
Bodies Corporates |
|
0.74 |
|
Foreign Holdings |
|
2.27 |
|
Others |
|
15.35 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturers and Exporters of Switchgear parts, Material Handling
Equipment spare and Allied Products. |
|
|
|
|
Products : |
v Ferrous and Non Ferrous Machined and Unmachined Castings v Casting and Allied products |
|
|
|
|
Exports : |
|
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
L/C at sight terms and D/A or D/P basis and locally against contract or credit (45 days) terms. |
PRODUCTION STATUS
|
Particulars |
|
|
Unit |
Actual
Production |
|
Castings |
|
|
Kgs. |
442014 |
GENERAL INFORMATION
|
No. of Employees : |
Around 230 |
||||||||||||||||
|
|
|
||||||||||||||||
|
Bankers : |
Canara Bank Industrial Finance Branch, Residency Road, |
||||||||||||||||
|
|
|
||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Hariharan and Company Chartered Accountants |
|
Address : |
|
|
|
|
|
Associates/Subsidiaries : |
v Suretec Precision Private Limited v Pneucon Brakes Private Limited |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
3500000 |
Equity Shares |
Rs. 10.00 each |
Rs. 35.000 millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
25675000 |
Equity Shares |
Rs. 10.00 each |
Rs. 25.675 millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2006 |
31.03.2005 |
31.03.2004 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
25.675 |
25.675 |
25.680 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
17.057 |
15.959 |
6.140 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
42.732 |
41.634 |
31.820 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
72.199 |
71.307 |
55.160 |
|
|
2] Unsecured Loans |
6.137 |
4.663 |
4.650 |
|
|
TOTAL BORROWING |
78.336 |
75.970 |
59.810 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
121.068 |
117.604 |
91.130 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
52.459 |
59.043 |
45.190 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.049 |
0.049 |
0.050 |
|
|
DEFERREX TAX ASSETS |
1.970 |
3.107 |
2.570 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
51.190
|
|
|
Sundry Debtors |
|
|
33.490
|
|
|
Cash & Bank Balances |
128.563
|
116.012 |
4.440
|
|
|
Other Current Assets |
|
|
0.000
|
|
|
Loans & Advances |
|
|
8.660
|
|
Total
Current Assets |
128.563
|
116.012 |
97.780 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
60.607 |
54.460 |
|
|
Provisions |
|
|
0.000 |
|
Total
Current Liabilities |
61.973
|
60.607 |
54.460 |
|
|
Net Current Assets |
66.590
|
55.405 |
43.320 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
121.068 |
117.604 |
91.130 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
31.03.2006 |
31.03.2005 |
31.03.2004 |
|
Sales Turnover [including other income] |
NA |
NA |
175.270 |
|
|
|
|
|
|
Profit/(Loss) Before Tax |
8.129 |
16.363 |
9.580 |
|
Provision for Taxation |
3.966 |
2.193 |
5.640 |
|
Profit/(Loss) After Tax |
4.163 |
14.170 |
3.940 |
|
|
|
|
|
Export Value
|
NA |
NA |
65.570 |
|
|
|
|
|
Import Value
|
NA |
NA |
3.600 |
|
|
|
|
|
|
Total Expenditure |
NA |
NA |
15.020 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2006 |
31.03.2005 |
31.03.2004 |
|
PAT / Total Income |
(%) |
NA
|
NA |
2.24
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA
|
NA |
5.46
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
NA
|
NA |
6.58
|
|
Return on Investment (ROI) (PBT/Networth) |
|
NA
|
NA |
0.30
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.28
|
3.28 |
4.57
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.07
|
1.91 |
1.79
|
|
Current Liabilities / Networth |
|
1.45
|
1.46 |
1.71
|
|
Fixed Assets / Networth |
|
1.23
|
1.42 |
1.42
|
LOCAL AGENCY FURTHER INFORMATION
HISTORY
Subject was incorporated on
Subject was originally incorporated on
Its product range includes:
v Cast and precision machined non ferrous copper base alloy cast iron bushes
v Thrust washers
v Switchgear castings
v Resistance welding components
v Wave Internals
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 exist 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. 40.63 |
|
|
1 |
Rs. 82.42 |
|
Euro |
1 |
Rs. 55.96 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
45 |
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. |
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 |
|