MIRA INFORM REPORT

 

 

 

Report Date :

03.07.2008

 

IDENTIFICATION DETAILS

 

Name :

AGRASEN ENGINEERING INDUSTRIES LIMITED

 

 

Registered Office :

G -516/518, Road No. 9A, VKI Area, Jaipur – 302 013, Rajasthan

 

 

Country :

India

 

 

Financials (as on) :

31.03.2007

 

 

Date of Incorporation :

17.08.1983

 

 

Com. Reg. No.:

17-002784

 

 

CIN No.:

[Company Identification No.]

U29294RJ1983PLC002784

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

JPRA00211B / JPRA02428G

 

 

PAN No.:

[Permanent Account No.]

AABCA3401D

 

 

Legal Form :

A closely held Public Limited Liability Company 

 

 

Line of Business :

Manufacturer of Forged and Turned Components for Automotive Industry

 

 

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 500000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well – established and reputed company meetings its normal commitments timeously. Trade relations are fair. Business is active.

 

The company can be considered good for normal business dealings.

 

LOCATIONS

 

Registered Office :

G -516/518, Road No. 9A, Vishwakarma Industrial Area, Jaipur – 302 013, Rajasthan, India

Tel. No.:

91-141-2331716

Fax No.:

91-141-2332563

E-Mail :

pramita5p@yahoo.com

agrasenengg@satyam.net.in  

acstarachand@rediffmail.com

Website :

www.agrasenengg.com

 

 

Factory :

F – 198 to 199, Road, No. 9F, Vishwakarma Industrial Area, Jaipur -302 013, Rajasthan, India

Tel. No.:

91-141-2330614

Fax No.:

91-141-2332563

 

DIRECTORS

 

Name :

Mr. Vinod Agarwal

Designation :

Director

Address :

A -26 D, Bhartiya Path, Kanti Chandra Road, Bani Park, Jaipur – 302 001, Rajasthan, India

Date of Birth/Age :

20.01.1954

Date of Appointment :

17.08.1983

 

 

Name :

Mr. Namit Agarwal

Designation :

Director

Address :

A -26 D, Bhartiya Path, Kanti Chandra Road, Bani Park, Jaipur – 302 001, Rajasthan, India

Date of Birth/Age :

09.12.1978

Date of Appointment :

01.01.1997

 

 

Name :

Mr. Vineet Agarwal

Designation :

Director

Address :

A -26 D, Bhartiya Path, Kanti Chandra Road, Bani Park, Jaipur – 302 001, Rajasthan, India

Date of Birth/Age :

22.06.1982

Date of Appointment :

06.09.2004

 

 

Name :

Mr. Dilip Agarwal

Designation :

Director

Address :

7/46 Vidhyadhar Nagar  Jaipur – 302 023, Rajasthan, India

Date of Birth/Age :

24.03.1964

Date of Appointment :

17.08.1983

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

Names of Shareholders (As on 31.03.2007) :-

No. of Shares

Mr. Vinod Agarwal

2218800

Mrs. Saroj Agarwal

184400

Mr. Vineet Agarwal

240000

Mr. Namit Agarwal

259400

Mr. Vinod Agarwal HUF

80000

Total

2982600

 

Equity Shares Break up (Percentage of Total Equity) (As on 31.03.2007)

Percentage

Directors or  relatives of directors

100.00

Total

100.00

 

List of Bonus Share Allottes( As on 20.11.2007) :-

No. of Shares

Mr. Vinod Agarwal S/O Late Gajanand Agarwal 

1109400

Mrs. Saroj Agarwal W/O Mr. Vinod Agarwal

92200

Mr. Vineet Agarwal S/O Mr. Vinod Agarwal

120000

Mr. Namit Agarwal  S/O Vinod Agarwal

129700

Mr. Vinod Agarwal HUF

40000

Total

1491300

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Forged and Turned Components for Automotive Industry

 

 

Products :

Item Code No.

Product Description

84829900

Bearing Races / Bush

 

 

Generic Names of Principal Products / Services :

·         Job Charges

·         Bearing Components

 

GENERAL INFORMATION

 

Customers :

·         Mico Bosch

·         SKF India Limited.

·         Fag Bearings India Limited.

·         NRB Bearings Limited.

·         Tata Bearings (A Division Of Tata Steel)

 

 

Bankers :

State Bank of Bikaner and Jaipur

Address: Industrial Finance Branch, Tambi Towers, S C Road, Jaipur-302 001, Rajasthan, India

 

 

Banking Relations :

Satisfactory

 

 

Auditors :

 

Name 1:

K Khemka and Company

Chartered Accountants 

Address :

U-2/C-4, Krishna Apartment, Hathi Babu Marg, Bani Park, Jaipur – 302 016, Rajasthan, India

 

 

Name 2:

Prahlad Agarwal and Associates

Chartered Accountants 

Address :

O-6, Second Floor, Amber Towers, S C Road, Jaipur – 302 001, Rajasthan, India

 

 

Name 3:

Vijay Dinesh and Company

Chartered Accountants  

Address :

Rajasthan, India

 

 

Associates/Subsidiaries :

Nil

 

CAPITAL STRUCTURE

 

(As on 31.03.2007) :-

 

Authorised Capital :

No. of Shares

Type

Value

Amount

5000000

Equity Shares

Rs. 10/- each

Rs. 50.000 millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

2982600

Equity Shares

Rs. 10/- each

Rs.29.826 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

29.826

29.826

29.827

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

70.065

58.022

62.874

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

99.891

87.848

92.701

LOAN FUNDS

 

 

 

1] Secured Loans

65.205

79.838

0.000

2] Unsecured Loans

56.000

58.000

56.000

TOTAL BORROWING

121.205

137.838

56.000

DEFERRED TAX LIABILITIES

15.706

11.252

4.419

 

 

 

 

TOTAL

236.802

236.938

153.120

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

169.080

166.968

39.368

Capital work-in-progress

0.000

0.631

2.092

 

 

 

 

INVESTMENT

0.005

15.013

0.405

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

15.267

11.219

1.773

 

Sundry Debtors

34.475

11.938

7.732

 

Cash & Bank Balances

0.373

4.963

44.500

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

21.951

30.691

71.415

Total Current Assets

72.066

58.811

125.420

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

2.213

3.946

13.309

 

Provisions

2.136

0.539

0.856

Total Current Liabilities

4.349

4.485

14.165

Net Current Assets

67.717

54.326

111.255

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

236.802

236.938

153.120

 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2007

31.03.2006

31.03.2005

Sales Turnover

184.418

61.498

41.478

Other Income

2.774

2.971

0.879

Total Income

187.192

64.469

42.357

 

 

 

 

Profit/(Loss) Before Tax

18.755

2.156

2.524

Provision for Taxation

6.712

7.009

0.966

Profit/(Loss) After Tax

12.043

4.853

1.558

 

 

 

 

Expenditures :

 

 

 

 

Raw Material Consumed

58.125

10.590

2.341

 

Consumption of stores and spares parts

6.734

6.574

1.717

 

Increase/(Decrease) in Finished Goods

0.386

[0.759]

0.002

 

Salaries, Wages, Bonus, etc.

7.892

2.739

1.693

 

Managerial Remuneration

3.090

0.000

0.000

 

Payment to Auditors

0.024

0.015

0.015

 

Interest

5.764

2.067

0.000

 

Insurance Expenses

0.156

0.130

0.003

 

Power & Fuel

13.769

5.003

1.181

 

Depreciation & Amortization

8.263

4.099

1.009

 

Other Expenditure

64.234

31.855

31.872

Total Expenditure

168.437

62.313

39.833

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2007

31.03.2006

31.03.2005

PAT / Total Income

(%)

6.43

7.53

3.68

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

10.16

3.51

6.09

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.78

0.89

1.51

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.02

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.26

1.62

0.75

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

16.57

13.11

8.85

 

LOCAL AGENCY FURTHER INFORMATION

 

FORM 8:-

 

Corporate identity number of the company

U29294RJ1983PLC002784

Name of the company

AGRASEN ENGINEERING INDUSTRIES LIMITED

Address of the registered office or of the principal place of  business in India of the company

G -516/518, Road No. 9A, Vishwakarma Industrial Area, Jaipur – 302 013, Rajasthan, India

This form is for

Creation of charge

Type of charge

·         Immovable property

·         Any interest in immovable property

·         Book Debts

·         Movable property

Particular of charge holder

State Bank of Bikaner and Jaipur

Address: Industrial Finance Branch, Tambi Tower, S Road,  Jaipur – 302 001, Rajasthan, India

E-mail: sbbj10781@sbbj.co.in

Nature of instrument creating charge

·         Supplemental agreement of hypothecation of goods and assets for increase in the overall limit

·         Supplemental agreement of loan for increase in the overall limit

·         Letter of confirmation for extension of mortgage of title deeds

·         Letter regarding grant of individuals limits within overall limits

·         Board resolution.

Date of instrument Creating the charge

29.03.2008

Amount secured by the charge

Rs. 83.500 millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of Interest :

Term Loan – interest  to be charge @1.75% below BPLR presently 11.25% p.a with monthly  rests subject to reset after two years  the change in benchmark rate will be effected on pricing of terms loans from the date the benchmark is revised.

 

Terms of Repayment :

Repayable in 24 quarterly installments, first 20 quarterly of Rs. 3.475 millions and 4 quarterly installments of Rs. 3.500 millions.

 

Margin :

34.56%

 

Extent and Operation of the charge :

The charge operates on first charge basis.

 

Others :

A new Term Loan of Rs. 83.500 millions sanctioned in addition to cash credit limit of Rs. 40.000 millions, outstanding balance of old term loan Rs. 31.000 millions. Total Exposure Rs. 154.500 millions.

Short Particulars of the present modification

First charge by way of hypothecation of movable assets and new plant of Aluminium pressure die casting.

 

Hypothecation of first charge basis raw materials, stock in process, finished goods, stores, spares including in transit and book debts and entire other current and fixed assets present and future.

 

Equitable mortgage of land and building at G 516 to 518, Road No. 9 A, VKIA and F 198-199 Road No. 9 F VKIA Jaipur as security on first charge basis.

 

Name of the company

AGRASEN ENGINEERING INDUSTRIES LIMITED

Presented By

Director, Agrasen Engineering Industries Limited

and

State Bank of Bikaner and Jaipur Jointly

1) Date and description of instrument creating the change

09.04.2005

·         Agreement of hypothecation of goods and assets

·         Agreement of pledge of goods and assets

·         Letter regarding the grant  of individuals

·         Limit within the overall limit.

·         Memorandum of equitable mortgage.

(All the agreement constitutes a single charge.)

2) Amount secured by the charge/amount owing on the securities of charge

Rs. 40.000 millions

 

Cash credit (Hypothecation)

20.000 millions

Letter of credit (Demand)

20.000 millions

Total

40.000 millions

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

Hypothecation on first charge basis all present and future goods, raw materials , work in progress, finished goods, book debts and all other movable assets  of the company, including document of title  to the goods, outstanding  monies, receivables bills, invoices, documents, contracts, guarantee, engagements, securities, investment, rights , present and future plant and machinery belonging to or in possession of the company. 

 

Equitable mortgage created on all land and building plant and machinery situated at

i) G – 516 -518, Road No. 9A, VKI Area, Jaipur

 

Ii) F-198 -199, Road, No. 9 A, VKI Area Jaipur

 

iii) 7/82, Vidhyadhar Nagar, Jaipur as security on first charge basis.

4) Gist of the terms and conditions and extent and operation of the charge.

Interest to be charge @ 0.75% below BPLR at monthly rests presently 10% subject  to change from time to time

 

Margin Raw material 25%, stock in process 30%, finished goods 30%, book debts 50%

 

Repayable on Demand

5) Name and Address and description of the person entitled to the charge.

State Bank of Bikaner and Jaipur

Industrial Finance Branch, S C Road, Jaipur – 302 001, Rajasthan, India

6) Date  and brief description of instrument modifying the charge

NA

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

NA

 

COMPANY PROFILE:-

Subject is in the business of manufacturing forged and turned components for automotive industry. By integrating itself with the quality principles, it caters to the need and requirements of its customers with latest manufacturing facilities and testing equipments.


With an experience of over 35 years, the group is credited with developing bearings race industry in the state of Rajasthan - India.


With an installed capacity of 100 million Bearing rings and Automobile Components per annum, their manufacturing facilities are among the best in the industry to provide their customers with world class products.


Subject has installed World class Forging Plant from HATEBUR, Switzerland.. HATEBUR machines are considered as World’s Best Machines in forming technology. Almost all automobile manufacturers around the world use HATEBUR, be it Daimler Chrysler, Nissan, Toyota, General Motors, Citrogen, Volkswagen, Opel, Fiat, Isuzu, etc.

 

Credentials :-

They are committed to engineer, manufacture and deliver products and services on time fulfilling customers requirements. They have to their credit :

 

Mr. Vinod Agarwal, M.D receiving FAG Certificate merit for outstanding services from Shri J.R.Patel, Chairman, FAG Bearings India Limited

 

• Continuously 0.00 PPM quality rating by their customers.

• Constantly 100% delivery rating by their customers.

• Awarded “ Prestigious Supplier Award” in the year 2005 from MICO BOSCH.
• Awarded “Certificate of Merit for outstanding services” may times from FAG
• Introduction of “Trepanning” operation for small diameter bars in 1988 resulting in savings in raw material and processing cost upto 30%

• For the first time in bearing races industry, Drilling and Part-off operations were shifted from conventional lathes to single spindle automats in 1978 resulting in cent percent rise in productivity

 

Manufacturing Facilities :-

Their manufacturing facility, spread in an area of 50000 sq. ft., is equipped with latest manufacturing machines, equipments and facilities to cater to the requirements of their customers and to ensure that they become "Partners in their Quest for Quality"

 

Their machine shop include machines like : -

 

• Hatebur Hotformer - AMP 30 S
• Annealing Furnaces
• Sophisticated Tool Room
• Crack Detection Machine
• Microstructure Testing Lab
• Automatic Turning Machines
• CNC Machines and VMC Machines
• Kirloskar Turn Master And 1550 Lathes
• Bar Peeling Machines
• Single Spindle Automats
• Auto Gauging System for critical parameters
• Tool Cutter Grinders
• Duplex Grinding Machines
• Centerless Grinding Machines

 

In an effort to provide their customers with world class products they keep upgrading their selves with the change in technology and process requirements. By integrating the latest technology with conventional skills they are able to achieve desired standards at minimum possible cost.

 

Subject has developed core-competency in manufacturing bearing races for :

 

Products: -

• Ball Bearings
• Needle Roller Bearings
• Taper Roller Bearings
• Cylindrical Roller Bearings
• Double Row Deep Groove Ball Bearings
• Angular Contact Bearings
• Thrust Ball Bearings
• Spherical Roller Bearings

 

In addition to the above they also undertake forging operation for: 

 

• Square and Hex Nuts
• Union Nuts
• Collar Nuts
• Castellated Nuts
• Spiders /Tripods
• Blanks for Gears, Flanges and hubs
• Bevel Pinion Blank
• Screw Couplings
• Bevel Gear
• Gear Blank for drive Lugs
• Engineering Components
• Various gear parts for car and Motor cycles

 

 

 

 


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.43.34

UK Pound

1

Rs.86.53

Euro

1

Rs.68.54

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

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

6

--LEVERAGE

1~10

6

--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

 

48

 

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

 

 

 

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