MIRA
INFORM REPORT
|
Report Date : |
14.08.2008 |
IDENTIFICATION
DETAILS
|
Name : |
STERLING LAM LIMITED |
|
|
|
|
Registered Office : |
Bhagvati Hardware 28, Market Yard Talod Tal. Talod, Sabarkantha,
Gujarat |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
01.07.2004 |
|
|
|
|
Com. Reg. No.: |
04-44396 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U25209GJ2004PLC044396 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
SRTS05209B AHMS11761B |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAICS5496D |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturer of Decorative Laminates. |
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 90000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established and reputed company. The company’s financial
position is improving and is expected to wipe-off previous losses soon. Trade
relations are fair. Business is active. Payments are reported as usually
correct and as per commitments. The company can be considered normal or business dealings at usual
trade terms and conditions. |
INFORMATION PARTED
BY
|
Name : |
Mr. Alkesh Joshi |
|
Designation : |
Accountant |
|
Date : |
13.08.2008 |
LOCATIONS
|
Registered Office : |
Bhagvati Hardware 28, Market Yard Talod Tal. Talod, Sabarkantha,
Gujarat, India |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
|
|
|
Head Office/ Factory : |
Block No.123, At Mahiyal, Taluka Talod, Sabarkantha – 383215, Gujarat,
India |
|
Tel. No.: |
91-2770-220300 |
|
Fax No.: |
91-2770-220500 |
DIRECTORS
|
Name : |
Mr. Amrutbhai Patel |
|
Designation : |
Director |
|
Address : |
Opposite V D Mehta Petrol Pump, at Taloq, District Sabarkantha –
383215, Gujarat India |
|
Date of Birth/Age : |
23.07.1958 |
|
Date of Appointment : |
30.09.2005 |
|
|
|
|
Name : |
Mr. Dharmeshbhai Patel |
|
Designation : |
Director |
|
Address : |
9 Parag Society, Near Mangalam Cinema, Odhav, Ahmedabad – 382415,
India |
|
Date of Birth/Age : |
01.03.1981 |
|
Date of Appointment : |
01.07.2004 |
|
|
|
|
Name : |
Mr. Arvindbhai Patel |
|
Designation : |
Director |
|
Address : |
Paras Society, Near G E B at Talod, District Sabarkantha – 383215,
Gujarat India |
|
Date of Birth/Age : |
23.09.1965 |
|
Date of Appointment : |
30.09.2005 |
|
|
|
|
Name : |
Mr. Harshadbhai Patel |
|
Designation : |
Director |
|
Address : |
Opposite V D Mehta Petrol Pump, at Taloq, District Sabarkantha –
383215, Gujarat India |
|
Date of Birth/Age : |
10.10.1966 |
|
Date of Appointment : |
01.07.2004 |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
(As on 30.09.2005)
|
Names of Shareholders |
|
No. of Shares |
|
|
|
|
|
Amrutbhai Patel |
|
10000 |
|
Arvindbhai Patel |
|
22500 |
|
Ashvinbhai V. Patel |
|
40500 |
|
Bhupendra V. Patel |
|
17000 |
|
Bhuypendrabhai Patel |
|
8500 |
|
Darshanaben P. Patel |
|
10000 |
|
Darshitben D. Patel |
|
25000 |
|
Daxaben A Patel |
|
15000 |
|
Dharmeshbhai Patel |
|
44500 |
|
Ghanshyambhai A. Patel |
|
45500 |
|
Jayaben B. Patel |
|
30000 |
|
Jayaben M. Patel |
|
16000 |
|
Maniben V. Patel |
|
16000 |
|
Mansukhbhai V. Patel |
|
26000 |
|
Mansukhbhai V. Patel HUF |
|
20000 |
|
Prakashbhai V. Patel |
|
5000 |
|
Rajbndra Joshi |
|
8500 |
|
Rekhaben Joshi |
|
27000 |
|
Rekhaben S. Bhagat |
|
19000 |
(As on 31.03.2007)
|
Category |
|
Percentage
|
|
|
|
|
|
Directors or relatives of directors |
|
98.31 |
|
Other top fifty shareholders other than listed above) |
|
1.69 |
|
|
|
|
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Decorative Laminates. |
|
|
|
|
Products : |
Decorative Laminates |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit (30-60 days) |
|
|
|
|
Purchasing : |
Cash and Credit (30-60 days) |
GENERAL
INFORMATION
|
Customers : |
Distributors |
|
|
|
|
No. of Employees : |
50 – Office and 30 – Contract Workers |
|
|
|
|
Bankers : |
Odhav Branch, Vallabh Nagar Society,
Near Punjab National Bank, Ahmedabad – 382415, Gujarat, India |
|
|
|
|
Facilities : |
CC – Rs.30.000 Millions |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Deepak R. Soni and Company Chartered Accountant |
|
Address : |
Opposite Old Swaminarayan Temple, Dr. Gandhi Road, Himatnagar, -
383001, Gujarat, India |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2000000 |
Equity Shares |
Rs.10/- each |
Rs.20.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1631600 |
Equity Shares |
Rs.10/- each |
Rs.16.316
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
16.316 |
16.316 |
0.520 |
|
|
2] Share Application Money |
1.670 |
0.000 |
14.981 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
(0.060) |
(2.647) |
0.000 |
|
|
NETWORTH |
17.926 |
13.669 |
15.501 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
42.284 |
40.513 |
0.000 |
|
|
2] Unsecured Loans |
24.871 |
19.134 |
11.147 |
|
|
TOTAL BORROWING |
67.155 |
59.647 |
11.147 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
85.081 |
73.316 |
26.648 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
41.000 |
46.096 |
29.431 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
31.199
|
21.122 |
0.000 |
|
|
Sundry Debtors |
32.270
|
11.250 |
0.000 |
|
|
Cash & Bank Balances |
2.049
|
0.558 |
0.468 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
2.390
|
1.671 |
0.101 |
|
Total
Current Assets |
67.908
|
34.601 |
0.569 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
23.035
|
7.296 |
3.907 |
|
|
Provisions |
0.984
|
0.339 |
0.000 |
|
Total
Current Liabilities |
24.019
|
7.635 |
3.907 |
|
|
Net Current Assets |
43.889
|
26.966 |
(3.338) |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.192 |
0.254 |
0.555 |
|
|
|
|
|
|
|
|
TOTAL |
85.081 |
73.316 |
26.648 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
|
|
Sales Turnover |
|
75.618 |
14.568 |
|
|
Other Income |
|
0.255 |
0.020 |
|
|
Total Income |
|
75.873 |
14.588 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
2.825 |
(2.647) |
|
|
Provision for Taxation |
|
0.297 |
0.000 |
|
|
Profit/(Loss) After Tax |
|
2.528 |
(2.647) |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Raw Material Consumed |
|
57.007 |
19.267 |
|
|
Increase/(Decrease) in Finished Goods |
|
(0.777) |
(10.020) |
|
|
Salaries, Wages, Bonus, etc. |
|
0.752 |
0.266 |
|
|
Payment to Auditors |
|
0.000 |
0.006 |
|
|
Interest |
|
3.839 |
2.099 |
|
|
Insurance Expenses |
|
0.137 |
0.003 |
|
|
Power & Fuel |
|
2.387 |
0.929 |
|
|
Depreciation & Amortization |
|
5.808 |
3.721 |
|
|
Other Expenditure |
|
3.896 |
0.965 |
|
Total Expenditure |
|
73.048 |
17.235 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
PAT / Total Income |
(%) |
3.33
|
(18.15) |
NA |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
3.74
|
(18.17) |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
2.59
|
(3.28) |
NA |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.16
|
0.19 |
NA |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
5.09
|
4.92 |
0.97 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.83
|
4.53 |
0.15 |
LOCAL AGENCY
FURTHER INFORMATION
Trade Reference:
- Toucha
Limited, Himat Nagar
- Aerolam,
Himat Nagar
Form 8:
|
Corporate
identity number of the company |
U25209GJ2004PLC044396 |
|
Name of the
company |
STERLING LAM LIMITED |
|
Address of the registered
office or of the principal place of
business in India of the company |
Bhagvati Hardware 28, Market Yard Talod Tal. Talod, Sabarkantha,
Gujarat, India |
|
This form is for |
Creation of charge |
|
Type of charge |
|
|
Particular of
charge holder |
The Cosmos Co-operative Bank Limited Odhav Branch, Vallabh Nagar
Society, Near Punjab National Bank, Ahmedabad – 382415, Gujarat, India |
|
Nature of
instrument creating charge |
Composite Deed of
Mortgage and Hypothecation |
|
Date of
instrument Creating the charge |
07.11.2007 |
|
Amount secured by
the charge |
Rs.87.800
Millions |
|
Brief of the principal
terms an conditions and extent and operation of the charge |
Rate of
Interests: Cash Credit, Term
Loan Takeover, Term Loan Takeover (P and M) amd Term Loan (Machinery):
Presently applicable 12.50% p.a. Import Letter of
Credit : As per FEDAI Rules. Terms of
Repayment: Cash Credit : On
Demand Term Loan
Takeover (P and M): 48 months Terms Loan
Takeover and Term Loan (Machinery) : 60 Month (Including 6 month moratorium) Margin: Cash Credit : 25% Term Loan Takeover
(P and M) and Term Loan ( Machinery) 25% Import of Letter
of Credit : 25% Extent and
Operation of the charge: All the
securities described herein below in column No.14 have been charged to the
Bank to Secure: Cash Credit
Facility of Rs.25.000 Millions Term Loan
Takeover (P and M) of rs.24.000 Millions Term Loan
Takeover of Rs.15.500 Millions Letter of Credit
Facility of Rs.10.000 Millions Term Loan
(Machinery) of Rs.8.300 Millions Import Letter of
Credit of Rs.5.000 Millions Aggregating to
Rs.87.800 Millions |
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
|
Indian Rupees |
|
US Dollar |
1 |
Rs.42.67 |
|
UK Pound |
1 |
Rs.80.92 |
|
Euro |
1 |
Rs.63.71 |
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 |
6 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--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 |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--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 |
|