![]()
|
Report Date : |
10.11.2008 |
IDENTIFICATION
DETAILS
|
Name : |
MAHALAXMI WIRES |
|
|
|
|
Registered Office : |
1/3, MIG D N Nagar Swati CHSL, J P Road, Andheri (West),
Mumbai-400053, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2008 |
|
|
|
|
Date of Incorporation : |
29.11.1999 |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAEFM9807F |
|
|
|
|
Legal Form : |
Partnership Concern with an unlimited liability of the partners |
|
|
|
|
Line of Business : |
Manufacturer of PVC Coated Copper Wire and PVC Sleevings. |
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 |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Complaints |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well-established and reputed concern. Partners are
reported as experienced, respectable and having satisfactory means. Trade
relations are fair. Business is active. No complaints have been heard form
the market sources. The concern can be considered for normal business dealings. It would be prudent to take adequate securities while dealing with the
subject. |
LOCATIONS
|
Registered Office : |
1/3, MIG D N Nagar Swati CHSL, J P Road, Andheri (West),
Mumbai-400053, Maharashtra, India |
|
Tel. No.: |
91-22-32461984 |
|
Mobile No.: |
91-9322229659/ 9322220400 |
|
E-Mail : |
|
|
Area : |
Owned |
|
|
|
|
Factory : |
S No. 755/ 3-13, Gala No. 20, Balaji Industrial Estate, Somnath Road,
Village Dabhel, Nani Daman, Daman, India |
|
Tel. No.: |
91-260-2244543 |
|
Area : |
Owned |
PARTNERS
|
Name : |
Mr. Kiran K Shah |
|
Designation : |
Partner |
|
Address : |
Flat No. 306, D N Nagar, Deep CHS, J.P. Road, Andheri (West),
Mumbai-400053, Maharashtra, India |
|
Date of Birth/Age : |
22.08.1959 |
|
Qualification : |
B.Com |
|
Experience : |
20 Years |
|
|
|
|
Name : |
Mr. Raju G Shah |
|
Designation : |
Partner |
|
Address : |
38, Premmilan CHS, 87/B, Nepeansea Road, Mumbai-400006, Maharashtra,
India |
|
Date of Birth/Age : |
15.06.1964 |
|
Qualification : |
B.E |
|
Experience : |
20 Years |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of PVC Coated Copper Wire and PVC Sleevings. |
|
|
|
|
Terms : |
|
|
Selling : |
Credit ( 120 Days) |
|
|
|
|
Purchasing : |
Credit ( 15-30 Days) |
PRODUCTION STATUS
|
Particulars |
|
|
Installed
Capacity |
Actual
Production |
|
Electrical wires and Cables |
|
|
15 tons/ Months |
Approximately 10 tones/ month |
|
PVC Sleeving |
|
|
2 Tones/ Month |
1 Ton Approximately |
GENERAL
INFORMATION
|
Customers : |
OEM’s ·
Accurate Electricals ·
Aditya Lumitron ·
Alpha Lighting Devices Private Limited ·
Alpine ·
Alpine Electrical Manufacturing Company Private Limited ·
Apex Luminareis Private Limited ·
Asean Electronic Limited ·
Bright Fixtures Limited ·
Concept Electricals ·
Devanshi Lighting Industries |
|
|
|
|
No. of Employees : |
14 ( Office 3, Factory 11) |
|
|
|
|
Bankers : |
Corporation Bank, Versova Branch |
|
|
|
|
Facilities : |
Rs. 2.000 Millions |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Ms. Sheetal K Palrecha Chartered Accountant |
|
Address : |
402, Gayatri Apartment, 4th Floor, Derasar Lane, Borivali
(west), Mumbai-400092, Maharashtra, India |
|
Tel. No.: |
91-22-28075463 |
|
Mobile No.: |
91-9821226739 |
CAPITAL STRUCTURE
Mr. Kiran K Shah
Capital Account
As on 31.03.2008
|
Particulars |
31.03.2008 (Rs. In
Millions) |
Particulars |
31.03.2008 (Rs. In
Millions) |
|
To Drawings |
1.000 |
By Opening Balance B/F |
2.507 |
|
|
|
By Additions |
1.900 |
|
|
|
By Salary |
0.427 |
|
To Balance C/F |
4.014 |
By Share in Net Profit ( 50%) |
0.427 |
|
|
5.014 |
|
5.014 |
Mr. Raju G Shah
Capital Account
As on 31.03.2008
|
Particulars |
31.03.2008 (Rs. In
Millions) |
Particulars |
31.03.2008 (Rs. In
Millions) |
|
To Drawings |
0.900 |
By Opening Balance B/F |
2.392 |
|
|
|
By Additions |
0.000 |
|
|
|
By Salary |
0.180 |
|
To Balance C/F |
2.100 |
By Share in Net Profit ( 50%) |
0.427 |
|
|
3.000 |
|
3.000 |
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2008 |
31.03.2007 |
31.03.2006 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
6.115 |
4.899 |
4.890 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
6.115 |
4.899 |
4.890 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
2.199 |
0.011 |
0.000 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
2.199 |
0.011 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
8.314 |
4.910 |
4.890 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
1.136 |
0.399 |
0.440 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.005 |
0.005 |
0.005 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.370
|
0.603 |
0.175 |
|
|
Sundry Debtors |
7.132
|
4.615 |
5.149 |
|
|
Cash & Bank Balances |
0.416
|
0.051 |
0.060 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
1.387
|
0.926 |
0.416 |
|
Total
Current Assets |
9.305
|
6.195 |
5.800 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
0.915
|
0.752 |
0.919 |
|
|
Provisions |
1.217
|
0.937 |
0.436 |
|
Total
Current Liabilities |
2.132
|
1.689 |
1.355 |
|
|
Net Current Assets |
7.173
|
4.506 |
4.445 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
8.314 |
4.910 |
4.890 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
31.03.2008 |
31.03.2007 |
31.03.2006 |
|
|
Sales Turnover |
15.036 |
14.154 |
11.597 |
|
|
Other Income |
0.134 |
0.019 |
0.024 |
|
|
Total Income |
15.170 |
14.173 |
11.621 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
0.856 |
1.419 |
1.284 |
|
|
Provision for Taxation |
0.000 |
0.000 |
0.000 |
|
|
Profit/(Loss) After Tax |
0.856 |
1.419 |
1.284 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Cost of Goods Sold |
11.924 |
10.177 |
8.517 |
|
|
Miscellaneous Expenses |
0.038 |
0.030 |
0.017 |
|
|
Salaries, Wages, Bonus, etc. |
0.781 |
0.761 |
0.535 |
|
|
Interest |
0.164 |
0.063 |
0.018 |
|
|
Insurance Expenses |
0.013 |
0.011 |
0.012 |
|
|
Depreciation & Amortization |
0.174 |
0.070 |
0.091 |
|
|
Other Expenditure |
1.220 |
1.642 |
1.147 |
|
Total Expenditure |
14.314 |
12.754 |
10.337 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2008 |
31.03.2007 |
31.03.2006 |
|
PAT / Total Income |
(%) |
5.64
|
10.01 |
11.05 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
5.69
|
10.03 |
11.07 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
8.19
|
21.50 |
20.57 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.14
|
0.29 |
0.26 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.71
|
0.34 |
0.28 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
4.36
|
3.67 |
4.28 |
LOCAL AGENCY
FURTHER INFORMATION
Trade References:
·
Shailesh Engineering Company
·
Ritesh Electricals
·
R .C Industries
·
K C Fixtures
Fixed Assets:
·
Plant and Machinery
·
Electrical Installations
·
Office Equipments
·
Computers
·
Furniture and Fixtures
·
Factory Building
·
Vehilcles
STATEMENT OF
PARTICULARS REQUIRED TO BE FURNISHED UNDER
SECTION 44 4B OF
THE INCOME – TAX ACT, 1961
|
PART - A |
||||||||||||||||||||||||||||
|
Name of the Assesses |
Mahalaxmi Wires |
|||||||||||||||||||||||||||
|
Address: |
1/3, MIG D N Nagar Swati CHSL, J P Road, Andheri (West),
Mumbai-400053, Maharashtra, India |
|||||||||||||||||||||||||||
|
Permanent Account Number |
AAEFM9807F |
|||||||||||||||||||||||||||
|
Status |
Partnership Firm |
|||||||||||||||||||||||||||
|
Previous year ended |
31st March, 2008 |
|||||||||||||||||||||||||||
|
Assessment Year |
2008-2009 |
|||||||||||||||||||||||||||
|
PART - B |
||||||||||||||||||||||||||||
|
1 (a) If firm or Association of persons,
indicate names of partners/ members and their profit sharing ratios. |
|
|||||||||||||||||||||||||||
|
(b) If there is any change in the partners
or members or in their profit sharing ratio, since the last date of the
preceding year, the particulars of such change |
No Change |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
2 (a) Nature of business or profession (if
more than one business or profession is carried on during the previous year,
nature of every business or profession) |
Manufacturing and dealing in PVC wire cables
/ moulded cords/ sleeves |
|||||||||||||||||||||||||||
|
(b) if there is any change in nature of
business or profession, the particulars of such change |
No change |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
3 (a) Whether books of account are
prescribed under section 44AA, if yes, list of book so prescribed |
Section 44AA has not prescribed books of
account for person carrying on business. It prescribes the account as would
enables the assessing offices to assess the income correctly. |
|||||||||||||||||||||||||||
|
(b) Books of account maintained (In case books of account are maintained I a
computer system, mention the books of account generated by such computer
system) |
Cash book, bank book, sales register,
purchase register, journal book, ledger and finished good stock. |
|||||||||||||||||||||||||||
|
(c) List of books of account examined |
Cash book, bank book, sales register,
purchase register, journal book, ledger and finished goods stock records. |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
4 (a) Method of accounting employed in the
previous year. |
Mercantile |
|||||||||||||||||||||||||||
|
(b) Whether there has been any change in the
method of accounting employed vis-à-vis the method employed in the
immediately preceding previous year. |
No change |
|||||||||||||||||||||||||||
|
( C) if answer to (b) above is in the
affirmative, give details of such change, and the effect thereof o the profit
or loss. |
Not Applicable |
|||||||||||||||||||||||||||
|
(d) Details of deviation, if any, in the
method of accounting employed in the previous year form accounting standards
prescribed under section 145 and the effect thereof on the profit or loss |
The Accounting Standards prescribed under
section 145 have been complied with |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
5 (a) Method of valuation of closing stock
employed in the previous year |
Inventories are valued at lower of cost and
net realizable value |
|||||||||||||||||||||||||||
|
(b) Details of deviation, if any, from the
method of valuation prescribed under section 145Am and the effect thereof o
the profit or loss |
The closing stock of raw materials has been
valued after excluding the excise duty CENVAT credit claimed on the inputs.
The effect of the same on the profit for the year could not be ascertained. |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
(A) Pre-existed on the first day of the previous
year but was not allowed in the assessment of any preceeding previous year
and was |
Nil |
|||||||||||||||||||||||||||
|
(a) paid during the previous year; |
|
|||||||||||||||||||||||||||
|
(b) not paid during the previous year; |
|
|||||||||||||||||||||||||||
|
(B) was incurred in the previous year and
was |
Excise duty of Rs. 129 provided on the closing
stock of scrap has been paid by utilizing the MODVAT credit taken on inputs.
On the clearance of the goods after the end of the previous year. |
|||||||||||||||||||||||||||
|
(a) paid on or before the due date for
furnishing the return of income of the previous year under section 139(1) |
|
|||||||||||||||||||||||||||
|
(b) not paid on or before the aforesaid date |
|
|||||||||||||||||||||||||||
|
(i)
(Omitted) * State whether sales tax, customs duty,
excise duty or any other indirect tax, levy, cess, impost etc. is passed
through the profit and loss account |
No, except for incremental excise duty
provided on closing on closing stock of scrap |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
6 (a) Amount of Modified Value Added Tax
credits availed of or utilized during the previous year and its treatment in
the profit and loss account and treatment of outstanding Modified Value Added
Tax credits in the accounts |
As per book, total MODVAT credit availed
during the year is Rs. 1.871 Million While total MODVAT credit utilized
during the year is Rs. 1.887 Million Credit availed has been reduced form the
gross purchase amounts. The credit utilized has been set-off against
the excise duty collected on sales and sales have accordingly been stated net
of excise duty. The MODVAT credit outstanding as on
31.03.2008 has been shown as an advance |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
7 Section –wise details of deductions, if
any, admissible under chapter VIA |
Section 80I B (4) Deducting of 25% of profits and gains of the
Firm as computed under the Income Tax Act 1961, having been derived form its
unit at Daman : Rs. 0.284 Million |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
A Raw Materials: |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
B Finished Products / By – Products |
||||||||||||||||||||||||||||
* Information may be given to the extent
available |
||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
8 Whether any cost audit was conducted under
the Central Excise Act, 1944, if yes, enclose a copy of the report of such
audit |
Yes. As explained no report was provided by
the excise authorities. |
|||||||||||||||||||||||||||
VALUE OF FRINGE BENEFITS IN TERMS OF SECTION 115 WC READ WITH SECTION
115WB FOR THE ASSESMENT YEAR
(Rs. In Millions)
|
Section under which chargeable to Fringe Benefit Tax |
Name |
Amount of expenditure incurred or payment made |
Percentage expenditure/
Payment being fringe benefits |
Value of fringe benefits |
|
115WB(1)(b) |
Free or concessional ticket provided by the
employer for private journeys of this employees or their family members |
Nil |
100% |
Nil |
|
115WB(1)(c) |
Any contribution by the employer to any
approved Superannuation fund for employees (see Note1) |
Nil |
100% |
Nil |
|
115WB(2)(A) |
Entertainment |
Nil |
20% |
Nil |
|
115WB(2)(B) |
Provision of Hospitality of every kind by
the employer to any person (see Note 2) |
Nil |
20% (see Note 3) |
Nil |
|
115WB(2)(C) |
Conference (Other than fee for participation by the
employees in any conference) (See Note 4) |
Nil |
20% |
Nil |
|
115WB(2)(D) |
Sales promotion including publicity (see Note 5) |
Nil |
20% |
Nil |
|
115WB(2)(E) |
Employees’ Welfare (see Note 6) |
Nil |
20% |
Nil |
|
115WB(2)(F) |
Conveyance, (see Note 7) |
0.017 |
20% (See Note 8) |
Nil |
|
115WB(2)(G) |
Use of hotel, boarding and lodging
facilities |
Nil |
20% (See Note 9) |
Nil |
|
115WB(2)(H) |
Repair, Running (including fuel), maintenance of motor cars
and the amount of depreciation thereon |
0.121 |
20% (see Note 10) |
0.024 |
|
115WB(2)(I) |
Repair, Running ( Including Fuel) and
maintenance of aircraft and the amount of depreciation thereon |
Nil |
20% (See Note 11) |
Nil |
|
115WB(2)(J) |
Use of Telephone (Including mobile phone)
other than expenditure on leased telephone lines |
0.081 |
20% |
0.016 |
|
115WB(2)(K) |
Maintenance of any accommodation in the
nature of guest house other than accommodation used for training purpose |
Nil |
20% |
Nil |
|
115WB(2)(L) |
Festival Celebrations |
Nil |
50% |
Nil |
|
115WB(2)(M) |
Use of health club and similar facilities |
Nil |
50% |
Nil |
|
115WB(2)(N) |
Use of any other club facilities |
Nil |
50% |
Nil |
|
115WB(2)(O) |
Gifts |
Nil |
50% |
Nil |
|
115WB(2)(P) |
Scholarships |
Nil |
50% |
Nil |
|
115WB(2)(Q) |
Tour and Travel (Including foreign travel) (see Note 12) |
Nil |
5% |
N.A |
|
Total |
|
0.219 |
|
0.044 |
Notes:
1. For Assessment year 2007-08 and subsequent assessment years, the value of
fringe in respect of contribution by the employer to an approved superannuation
fund shall be the amount of contribution which exceeds Rs. 0.100 Million in
respect of each employee
2. Expenditure on hospitality does not include the following :-
(i)
any expenditure on, or payment for, food or
beverage provided by the employer to his employees in office or factory;
(ii)
any expenditure on, or payment through paid
vouchers which are not transferable and usable only at eating joints or outlets
3. In the case of an employer engaged in the business of hotel 5% shall be
substituted for 20%. In addition to this, in the case of an employer engaged in
the business of carriage of passengers or goods by aircraft or by ship 5% shall
be substited for 20% for assessment year 2007-07 and subsequent assessment
years.
4. For the purpose of this clause, any expenditure on conveyance, tour and
travel (including foreign travel), on hotel or boarding and lodging in
connection with any conference shall be deemed to be expenditure incurred for
the purpose of conference.
5. The following expenditure on advertisement shall not be considered as
expenditure on sales promotion including publicity.
(i)
the expenditure (including rental) on
advertisement of any form in any print (including journals, catalogues or price
lists) or electronic media or transport system.
(ii)
The expenditure on the holding of, or the
participation in any press conference or business conversion, fair or
exhibition.
(iii)
The expenditure on sponsorship of any sport
event or any other event organized by any Government agency or trade association
or body.
(iv)
The expenditure on the publication in any
print or electronic media of any notice required to be published by or under
any law or by an order of a court or Tribunal
(v)
The expenditure on advertisement by way of
signs, art work, painting, banners, awnings, direct mail, electric
spectaculars, kiosks, hoardings, bill boards or by way of such other medium of
advertisement.
(vi)
The expenditure byway of payment of any
advertising agency for the purpose of clause (i) to (v) above
(vii)
The expenditure on distribution of free
samples of medicines or of medical equipment, to doctors (not be considered as
expenditure or sales promotion, including publicity for assessment year 2007-08
and subsequent assessment years)
(viii)
The expenditure by way of payment to any
person of repute for promoting the sale of goods or services for the business
of the employer (not to be considered as expenditure on sales promotion,
including publicity for assessment year 2007-08 and subsequent assessment
years)
6. For the purpose of this clause, any expenditure incurred or payment made
to fulfill any statutory obligation or mitigate occupational hazards or provide
first aid facilities in the hospital or dispensary run by the employer shall
not be considered as expenditure for employee’s welfare
7. For assessment year 2007-08 and
subsequent assessment years, clause (F) of sub-section (2) of section 115WB
refers to expense of ‘conveyance’
8. In the case of an employer engaged in the business of construction, or in
the business of manufacture of production of pharmaceuticals or computer
software, 5% shall be substituted for 20%
9. In the case of an employer engaged in the business of manufacture or
production of pharmaceuticals or computer software, 5% shall be substituted for
20% Besides, in the case on an employer engaged in the business of carriage of
passengers or goods by aircraft or by ship 5% shall be substituted for
assessment year 2007-08 and subsequent assessment years
10. In the case of and employer engaged in the business of carriage or
passengers or goods by motor car, 5% shall be substituted for 20%
11. In the case of an employer engaged in the business of carriage of
passengers or goods by aircraft, ‘Nil’ shall be substituted for 20%
12. This clause is applicable for assessment year 2007-08 and subsequent assessment
years”.
CALCULATION OF
RATIOS
(Rs. In Millions)
|
1 GROSS PROFIT / TURNOVER |
|
|
|
Gross Profit: |
|
15.035 |
|
Less : |
|
|
|
Materials consumed (net of scrap sales and
increase/ decrease in stock of scrap) |
11.790 |
|
|
Salary and Wages |
0.781 |
|
|
Processing charges |
0.092 |
|
|
Electricity |
0.055 |
|
|
Increase in stock of finished goods and
work-in-progress |
Nil |
12.717 |
|
Gross Profit |
|
2.319 |
|
Gross Profit / Turover X 100 = |
|
15.42% |
|
2.319/ 15.036 X 100 = |
|
|
|
|
|
|
|
NET PROFIT / TURNOVER |
|
|
|
=Net Profit after tax / Sales |
Not Applicable as no Closing Stock |
|
|
MATERIAL CONSUMED / FINISHED GOODS PRODUCED |
|
|
|
Finished good produced:- |
|
|
|
Material Consumed (net of scrap sales and
increase in stock of scrap and including stores and tools) |
11.809 |
|
|
Salary and Wages |
0.781 |
|
|
Processing Charges |
0.092 |
|
|
Electricity |
0.055 |
|
|
Increase in Stock of work-in-progress |
Nil |
|
|
|
12.737 |
|
|
Material Consumed / finished good producted
X 100 = 11.809 / 12.736 X 100 = |
|
|
NOTES FORMING PART
OF TAX AUDIT REPORT
1. In the absence of definition of the term ‘capital expenditure’ under the
Act and being a technical matter, classification between capital and revenue
expenditure has been made keeping in view the accounting distinction between
capital expenditure and revenue expenditure, the suggestions and the judicial pronouncement on the issue
(Refer clause 17(a) of the Form No. 3CD)
2. According to the information and explanation given to them and on the
scrutiny of vouchers another evidence, there are prima facie, no personal
expenses debited to profit and loss account (Refer clause 17(b) of the Form No.
3CD
3. Payments in excess of Rs. 0.020 Million under section 40A (3) are as per
test checks made to the extent evidence in possession by the concern and made
available to them. In respect of payments by cheques and drafts, it is not possible
for them to verify whether the payments in excess of Rs. 0.020 Million have
been made otherwise than by crossed cheque or drafts as the firm does not
receive the same back from the bank (Refer clause 17(h) of the Form No. 3CD)
4. Information regarding payments made to persons specified in section 40
A(2)(b) is given to the extent available with the Firm and furnished to them
(Refer Clause 18 of the Form No. 3CD)
5. Information regarding sums referred to in clause (a), (c),(d), (e) or (f)
of section 43B has been interpreted to cover what is debited to profit and loss
account of relevant previous year (Refer clause – 21(i) of the Form No. 3CD).
In clause 21(i)(B), the liability for which was incurred in the previous years
and outstanding as at end of the previous year are only covered.
NOTES TO ACCOUNTS
Significant Accounting Policies:
a) System of Accounting:
i)
Financial Statements are based on historical
cost
ii)
The Firm generally follows the mercantile
system of accounting and recognizes income and expenditure on accrual basis.
b) Fixed Assets:
All Fixed Assets are stated at their original
cost of acquisition / installation less depreciation.
c) Depreciation:
Depreciation on Fixed Assets is provided as
per the rates and in the manner provided in Income Tax Act, 1961 and Income Tax
Rules, 1962
d) Inventories:
Inventories are valued at cost or net
realizable value, whichever is lower. Cost is determined on
‘first-in-first-out’ (FIFO) basis.
e) Investments:
Investments are valued at cost of acquisition.
Temporary diminution in the value of investments meant to be held for a long
period of time is not recognized.
f)
Retirement Benefits:
The Provisions of provident fund legislations
are not applicable to the firm
g) Taxation:
Provision for income tax and fringe benefit
tax is made after considering eligible exemptions and deductions, at the rates
applicable under the income tax act, 1961
2. No Provision for liability for gratuity has
made on the basis of actuarial valuation as against the requirements of the
A.S. -15 ‘Accounting for Retirement Benefits in the Financial Statements of
Employers.’ The effect of the same on the profit before and after tax for the
year ended 31st March,2008, and ‘Partners’ Capital’ as on 31st
March, 2008 has not been ascertained.
3. Previous year figures have been regrouped
or recast whenever necessary.
MAHALAXMI WIRES
Past Performance
(To be filled up by existing unit only)
(Rs. In Millions)
|
Particulars |
Last Year 31.03.2008 |
Last but one Year 31.03.2007 |
Last but Two Years 31.03.2006 |
|
Turnover |
15.169 |
14.154 |
11.597 |
|
Net Profit |
Approximately 9.000 |
1.419 |
1.284 |
|
Retained Profit |
-- |
-- |
-- |
Monthly Turnover
for last Twelve Months
(Rs. In Millions)
|
Months |
Turnover |
Months |
Turnover |
Months |
Turnover |
|
Sep -07 |
1.471 |
Jan 08 |
1.310 |
May-08 |
2.552 |
|
Oct-07 |
1.787 |
Feb 08 |
1.057 |
June - 08 |
2.789 |
|
Nov-07 |
1.436 |
March - 08 |
1.768 |
July-08 |
3.049 |
|
Dec- 07 |
1.632 |
April-08 |
1.944 |
Aug -08 |
3.461 |
|
Employment |
Present |
Proposed |
|
Executives |
-- |
|
|
Supervisory |
1 |
1 |
|
Administrative/ Office Staff |
2 |
2 |
|
Skilled Labour |
2 |
2 |
|
Unskilled Labour |
7 |
9 |
Technical Feasibility : All the facilities
required for industry is available at factory.
Name of the Product(s) including bye-products and its (their ) use: PVC Coated Copper wire and PVC Sleeging Used in Manufacturing of OEP
such on Luminon, Fan, Panel baeds.
No of Working days in a month : 26/ 27
No. of Shifts in a day : One
Locational advantages of existing and / or proposed premises with
reference to : the
unit is at Daman, All Raw Material are required for manufacturing of end
products is easily available local.
Proximity to the source of raw materials : Local
Market for the Product : Local, Mumbai,
Chennai, Bangalore
Raw Materials/ Components (Please mention about the imported and
indigenous items separately):
·
PVC Compound and Masla Batches
·
Copper
·
TIN
Description of The
Items
|
|
Name and Brief
Description of the Items |
||
|
|
Copper Indigenous |
PVC Compound Indigenous |
TIN Indigenous |
|
Quality Required (Actually) |
48.50 Tones |
72 Tones |
350 Kg |
|
Source of Supply |
Local |
Local |
Local |
|
Minimum Purchase Quantity |
50 Kg |
100 Kg |
30 Kg |
|
Lead/ Procurement Time |
One Week |
One Week |
One Week |
|
Available throughout the year |
YES |
YES |
YES |
Power:
Contracted Load : 35 H.P
Connected Load: 35 H.P
Water: Bore well
Economic Feasibility : There is sufficient
market, The firm has reputed customers for its products
Whether the product is reserved exclusively for the SSI sector: No, But it is economical for small units to produce
Name of The Major Customers: Bajaj, Crompton,
Wipro, Philips
Region / Area where the products is / will be sold : Local
Future Projection (For next three years)
|
|
1st
Year |
2nd
Year |
3rd
Year |
|
Percentage of Cash sales in total sales |
There is no purchase to have cash sales |
||
|
Period in which payment is received in
respect of credit sales |
120 Days |
120 Days |
120 Days |
|
Average credit available on purchase |
10-15 Days |
10-15 Days |
10-15 Days |
Collateral, if any (Full details) :
Residential Premises
DETAILS OF GUARANTOR(S)
Name: Vidya Kiran Shah
Residential Address: 306, Deep CHS DN Nagar,
J.P. Road, Andheri (West), Mumbai-400053
STATEMENT OF ASSETS AND
LIABILITIES
Mr. KIRAN
KUNDANMAL SHAH
Ration card No.: 377559, Fooda Civil
Suppliers Department, Government of Maharashtra
Passport No.: F3097177
Address:
|
Residential Address: |
Flat No. 306, Deep CHS, J.P.Nagar, D. N
Nagar, Andheri (West), Mumbai-400053 Tel No. 91-22-32461984 |
|
Office Address: |
1/3, MIG D N Nagar Swati CHSL, J P Road, Andheri (West),
Mumbai-400053, Maharashtra, India Tel No. 91-22-26240122 |
Life Insurance Policies:
|
Date if Policy |
Policy No. |
Annual Premium (Rs.) |
Sum Assured (Rs. In
Millions) |
Surrender Value As on…… (Rs. In Millions |
|
27.02.1999 |
90431237 to 904312139 |
21956 X 2 |
1.000 |
0.395 |
|
06.02.2007 |
905505668 to 905505679 |
24418 X 4 |
0.299 |
0.195 |
|
22.08.2004 |
905703635 to 905703648 |
74778 X 1 |
1.470 |
0.299 |
|
20.11.1998 |
890618944 to 630005199 |
2953 X 2 4965 X 1 |
0.100 |
0.059 0.005 |
Immovable Properties:
|
Name of the turnover |
Description of property |
Location/ address of Property (Please Furnished full details with survey No. door No. etc.) |
Extent of Land |
|
Mr. Kiran K Shah Jt Vidya Ka Shah |
Residential |
1/3, MIG D N Nagar Swati CHSL, J P Road, Andheri (West),
Mumbai-400053, Maharashtra, India |
617sq.ft
Carpet |
|
Mr. Kiran K Shah |
Shop |
No. E-17, Arihant Garden, Laxmi Nagar, |
226 sq.ft |
|
Mr. Kiran K Shah JT Vidya K Shah |
Residential |
Flat No. 306, Deep CHS, J.P.Nagar, D. N
Nagar, Andheri (West), Mumbai-400053 |
750 sq.ft |
Other Assets:
|
Nature / Details of Assets |
Market Value of Assets Rs. In Millions |
|
Making Private Limited |
3.500 |
|
Cash in hand Bank Balance |
0.394 |
|
Post M/S RD |
0.283 |
|
Type of property, i.e. whether residential/ Agricultural/ Industrial/
Commercial etc. |
Details of Documents conferring right |
Date of Purchase of Property |
|
Residential |
Sale Deed |
22.08.1990 |
|
Commercial |
Sale Agreement |
10.08.2000 |
|
Residential |
Sale Agreement |
12.2006 |
|
Original Purchases Cost (Rs. In Millions) |
Present Market Value (Rs. In Millions) |
|
Rs. 0.350 |
More than Rs. 10.000 |
|
Rs. 0.160 |
Rs. 0.600 |
|
Rs. 1.669 |
More than Rs. 10.000 |
Government Securities/ National Savings Certificates/ Shares of listed
companies/ units of Unit Trust of India etc
|
Description of Security |
Face Value (Rs.
In Millions) |
Market Value
(Rs. In Millions_ |
|
NSC ( 228.03) |
0.035 |
0.035 |
|
Reliance Equity Fund, MF |
0.025 |
0.025 |
|
Prudential ICICI MF |
0.025 |
0.025 |
|
Franklin India Taxshield |
0.010 |
0.010 |
|
Investments in Indian Equity |
2.142 |
7.500 |
Total Assets: Rs 69.934 Millions
Borrowing forms others:
M T Palrecha Rs. 0.325 Million
Total Liabilities: Rs. 0.033 Million
Net Worth : Rs. 28.823 Millions
Mr. RAJU GANESHMAL
SHASH
Permanent Residential Address: 38, Prem Milan,
Co. Op. Society, 87/B, Nepeansea, Road, Mumbai-400006, Maharashtra, India
Tel No. : 91-22-23697772
Deposits held with
Companies / others:
|
Name of the Company |
Nature of Deposit |
Amount of
Deposit (Rs. In Millions |
|
Anil L Kaslea Company |
Loan |
0.020 |
|
G D Granite Private Limited |
Loan |
0.025 |
|
Shaha Meharware Pkg pvd |
Loan |
0.003 |
|
Minal R Shah |
Loan |
1.116 |
Life Insurance Policies:
|
Date if Policy |
Policy No. |
Whether Endowment Policy or whole Life Policy |
Annual Premium (Rs.) |
Sum Assured (Rs. In
Millions) |
|
14.12.1998 |
9043211146- 54 |
Bimakiran |
18421 X 2 |
1.100 |
|
14.12.1998 |
904312033-34 |
Endorsement |
3500 X 2 |
0.200 |
|
10.08.2006 |
9054500313 - 22 |
Whole Life Endorsement with profit |
32005 X 1 |
2.400 |
|
28.11.1997 |
630714229 |
Jeevan Shree |
25878 X 1 |
0.500 |
|
28.11.1997 |
630714230 |
New Money Back |
16800 X 12 |
0.200 |
Immovable Property:
|
Name of the turnover |
Description of property |
Location/ address of Property (Please Furnished full details with survey No. door No. etc.) |
Extent of Land |
|
Mr. Raju G Shah |
Residential |
38, Prem Milan, Co. Op. Society, 87/B,
Nepeansea, Road, Mumbai-400006, Maharashtra, India |
1050 sq ft |
|
Plot at Gadag CTS 10181182 |
Open Plot |
Gadag (Karnataka) |
-- |
|
Type of property, i.e. whether residential/ Agricultural/ Industrial/
Commercial etc. |
Details of Documents conferring right |
Date of Purchase of Property |
|
Residential |
Sale Deed |
October 2004 |
|
Original Purchases Cost (Rs. In Millions) |
Present Market Value (Rs. In Millions) |
Details of Encumbrances, if any, on the property |
|
3.637 |
25.000 (Approximately) |
ICICI Loan |
Government Securities/ National Savings Certificates/ Shares of listed
companies/ units of Unit Trust of India etc
|
Description of Security |
Face Value (Rs.
In Millions) |
Market Value
(Rs. In Millions_ |
|
PPF |
-- |
0.104 |
|
Shares in making Private Limited |
5.000 |
5.000 |
|
Shares in Listed Company |
4.153 |
4.153 |
Other Assets:
|
Nature / Details of Assets |
Market Value of
Assets Rs. In Millions |
|
Shares in Makya Private Limited |
5.000 |
|
Reliance Natural Resouces MF |
0.200 |
|
Cash in Handa Bank BNL |
0.597 |
Total Assets: 14.422 Millions
Credit Limits / Facilities with financial Institutions and Banks:
|
Name of the Institutions/ Bank |
Nature of Credit
Facility |
Extent (Rs. In
Millions) |
Details of
Securities furnished |
|
ICICI |
Home Loan |
1.643 |
Residential Premises |
|
LIC |
|
0.422 |
|
Total Liabilities: Rs. 2.065 Millions
Net Worth: R.s 12.357 Millions
Mrs.
VIDYA KIRAN SHAH
Life Insurance Policies:
|
Date if Policy |
Policy No. |
Annual Premium (Rs.) |
Sum Assured (Rs. In
Millions) |
|
06.01.2002 |
891330794 |
13951 X 2 |
0.500 |
|
28.02.1991 |
630192862 |
1485 X1 |
0.030 |
|
09.01.2002 |
881062622 |
1311 X 1 |
0.025 |
Immovable Properties:
|
Name of the turnover |
Description of property |
Location/ address of Property (Please Furnished full details with survey No. door No. etc.) |
Extent of Land |
|
Vidya K Shah |
Commercial Shop |
Khopoli Laxminagar, E -18, |
18.58 sq.mt |
|
Vidya Shah JT Kiran Shah |
Residential |
1/3, MIG D N Nagar, Sati CJS J P Road, Andheri (West) |
617 sq.ft
Carpet |
|
Vidya K Shah JT Kiran Shah |
Residential |
306, D N Nagar, Deep CHS, J P Road, Andheri
(west) |
750 sq.ft Carpet |
|
Extent of building area constructed |
Type of property, i.e. whether residential/ agricultural/ industrial/
commercial etc |
Details of documents conferring right |
Date of purchase of property |
|
18.58 sq.mt |
Commercial shop |
SALE Apartment |
10.08.2000 |
|
617 sq. ft |
Residential |
Sales Deed |
22.08.1990 |
|
750 sqft |
Residential |
Agreement For sale |
27.11.2006 |
|
Original purchase cost (Rs In Millions) |
Present market value Rs. In Millions |
Details of encumbrances, if any, on the property |
|
0.166 |
0.600 |
-- |
|
0.350 |
More than 10.000 ( 50% Share) |
-- |
|
0.800 |
More than 10.000 (50% Share) |
-- |
National Savings Certificates/ shares of listed companies/ units of Unit
Trust of India etc.
|
Description of Security |
Face Value (Rs.
In Millions) |
Market Value
(Rs. In Millions_ |
|
NSC, (Including Accint) |
0.110 |
0.140 |
|
Listed companies shares |
1.799 |
|
|
UTI M.F |
0.080 |
|
|
Reliance M.F |
0.035 |
|
Other Assets:
|
Nature / Details of Assets |
Market Value of
Assets Rs. In Millions |
|
Cash and Bank Balance |
0.123 |
|
Gold ornament and Jewellary |
0.049 |
Total Assets: Rs. 2.765 Millions
Borrowing from Others:
|
Name of the lender |
Amount borrowed (Rs. In
Millions) |
Details of
Securities furnished |
|
M T Palrecha |
0.455 |
NA |
|
M T Palrecha |
0.520 |
NA |
|
Kiran K Shah |
0.444 |
NA |
|
Neeta V Jain |
0.030 |
NA |
Total Liabilities: Rs. 1.448 Millions
Net Worth: 1.317 Millions
Property Valuation Report
|
GENERAL INFORMATION |
|
|
1 Name of the party / Purchaser and Address |
Mr. Kiran Kunamal Shash Mrs. Vidya Kiran Shah Flat No. 3, 1st Floor, Building
No. 1, D N Nagar, M.I.G Scheme, Opposite Dhake Colony, J P Nagar, Andheri
(West), Mumbai-400053, Maharashtra, India |
|
Purpose of Valuation |
Bank Purpose – Business Loan, Corporation Bank, Versova Branch, Andheri
(West), Mumbai-400053 |
|
List of Document produced for perusal |
Purchase Agreement / Share Certificate |
|
Date of Inspection / Valuation |
17.09.2008 |
|
Approximate Distance from the Branch to the
property |
Near Branch |
|
Situation/ Location / Brief description of
the landsite and brief description of the building |
It is situated in Middle Class Residential /
Commercial Locality@1.5 Kms. From Andheri
Railway Station |
|
Boundaries of the property |
Abutting J P Road |
|
Property Tax Details |
Borne by Owners Proportionately through
Society |
|
Assuming the entire property is let out, the
probable monthly rent and advance building rent |
Rs. 0.022 Million to Rs. 0.025 Million Per
Month |
|
Whether the building plan has been approved? If Yes, Date of Approval approving authority
and whether the building has been constructed as per the approved Plan If the reason for non-approval |
Not Available |
|
General Remarks |
Nil |
MAHALXMI WIRES
PROJECTED BANALNCE
SHEET
AS ON 31.03.2009
ABRIDGED BALANCE
SHEET
(Rs. In Millions)
|
SOURCES OF FUNDS |
|
|
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
6.115 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
0.000 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
6.115 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
0.600 |
|
|
2] Unsecured Loans |
|
|
5.000 |
|
|
TOTAL BORROWING |
|
|
5.600 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
11.715 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
1.500 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
0.005 |
|
|
DEFERREX TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
1.438 |
|
|
Sundry Debtors |
|
|
12.500 |
|
|
Cash & Bank Balances |
|
|
0.100 |
|
|
Other Current Assets |
|
|
0.000 |
|
|
Loans & Advances |
|
|
0.410 |
|
Total
Current Assets |
|
|
14.448 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
|
3.788 |
|
|
Provisions |
|
|
0.450 |
|
Total
Current Liabilities |
|
|
4.238 |
|
|
Net Current Assets |
|
|
10.210 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
11.715 |
|
PROFIT & LOSS
ACCOUNT
(Rs. In Millions)
|
PARTICULARS |
|
|
31.03.2009 |
|
|
Sales Turnover |
|
|
35.000 |
|
|
Other Income |
|
|
0.000 |
|
|
Total Income |
|
|
35.000 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
|
1.362 |
|
|
Provision for Taxation |
|
|
0.450 |
|
|
Profit/(Loss) After Tax |
|
|
0.912 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Wages and Bonus to worker |
|
|
1.575 |
|
|
Cost of Material |
|
|
29.200 |
|
|
Processing Charge and Power |
|
|
0.438 |
|
|
Administrative Expenses |
|
|
0.950 |
|
|
Interest |
|
|
0.650 |
|
|
Salary to Partners |
|
|
0.600 |
|
|
Depreciation & Amortization |
|
|
0.225 |
|
Total Expenditure |
|
|
33.638 |
|
Mr. KIRAN K SHAH
Personal Capital
Account
(Rs. In Millions)
|
Particulars |
31.03.2008 Rs. In Millions |
Particulars |
31.03.2008 Rs. In Millions |
|
To LIC |
0.249 |
By Balance B/D |
10.589 |
|
To Dr. Batra |
0.007 |
By BO I Interest |
0.008 |
|
To Society Charges |
0.019 |
By U T I Interest |
0.000 |
|
To Mediclaim |
0.015 |
By Debenture Interest |
0.000 |
|
To Tution Fees |
0.005 |
By M I S Post Office Interest |
0.029 |
|
To Permature Withdrawal from MIS Post office |
0.003 |
By R D Post Office Interest |
0.013 |
|
To Bank Charges |
0.001 |
By Accrued Interest on NSC |
0.001 |
|
To Donation (U/S 80-G) |
0.002 |
By Rent From Shop at Khopoli |
0.036 |
|
To Shares STT. ST.Sc |
0.001 |
By F and O Income |
0.113 |
|
To Self Assesment Income tax ( 2007-08) |
0.050 |
By Long Term Capital Gain |
0.193 |
|
To Personal Withdrawal |
0.125 |
By Salary form Mahalaxmi wires |
0.180 |
|
To Balance C/F |
12.393 |
By Dividend |
0.060 |
|
|
|
By Share Profit |
|
|
|
|
Mahalaxmi Wire |
0.428 |
|
|
|
Mahaveer Industries |
1.230 |
|
|
12.882 |
|
12.882 |
ABRIDGED BALANCE
SHEET
As on 31.03.2008
(Rs. In Millions)
|
Liabilities |
Amount |
Assets |
Amount |
|
Capital A/C |
12.393 |
Flat at Andheri |
0.970 |
|
P J Palrecna |
0.325 |
Shop at Khopoli |
0.163 |
|
|
|
Flat at Pune (Under Construction) |
1.258 |
|
|
|
Computer |
0.041 |
|
|
|
N S C |
0.035 |
|
|
|
N S C Accrued interest |
0.015 |
|
|
|
Postal M I S |
0.100 |
|
|
|
Postal R D |
0.183 |
|
|
|
Makhija Private Limited (Shares) |
0.213 |
|
|
|
K.P. Tax Shield |
0.010 |
|
|
|
MTNL Deposit |
0.008 |
|
|
|
ICICI Infra M.F |
0.025 |
|
|
|
Reliance Equity M.F |
0.025 |
|
|
|
Investments in shares Debentures |
2.447 |
|
|
|
Vodya K Shah |
0.444 |
|
|
|
Kiran K Shah HUF |
1.465 |
|
|
|
R R Chowdary |
0.150 |
|
|
|
Mahalxmi Wires |
4.014 |
|
|
|
Mahaveer Industries |
0.758 |
|
|
|
Cash in Hand |
0.011 |
|
|
|
Bank of India |
0.336 |
|
|
|
UTI Bank |
0.048 |
|
|
12.718 |
|
12.718 |
ABRIDGED BALANCE
SHEET
As on 31.03.2007
(Rs. In Millions)
|
Liabilities |
Amount |
Assets |
Amount |
|
Capital A/C |
10.589 |
Flat at Andheri |
0.970 |
|
M T Palrecha |
0.325 |
Shop at Khopoli |
0.163 |
|
|
|
Computer |
0.041 |
|
|
|
N S C |
0.035 |
|
|
|
N S C Accrued Interest |
0.011 |
|
|
|
Postal M I S |
0.415 |
|
|
|
Postal R D |
0.137 |
|
|
|
Makhija Private Limited (Shares) |
0.213 |
|
|
|
K P Taxshied |
0.010 |
|
|
|
M.T.N.L Deposit |
0.008 |
|
|
|
ICICI Infra |
0.025 |
|
|
|
Reliance Equity |
0.025 |
|
|
|
Investment in shares |
2.045 |
|
|
|
Application in IPO |
0.099 |
|
|
|
Vidya K Shah |
0.100 |
|
|
|
Kiran K Shah HUF |
0.890 |
|
|
|
R R Chowdary |
0.150 |
|
|
|
Mahalxmi Wire |
2.507 |
|
|
|
Mahavir Industries |
2.978 |
|
|
|
Cash in Hand |
0.037 |
|
|
|
Cash at B O I |
0.056 |
|
|
|
|
|
|
|
10.914 |
|
10.914 |
ABRIDGED BALANCE
SHEET
As on 31.03.2006
(Rs. In Millions)
|
Liabilities |
Amount |
Assets |
Amount |
|
Capital A/C |
7.709 |
Shop at Khopoli |
0.163 |
|
M T Palrecha |
0.325 |
N.S.C |
0.043 |
|
|
|
M.P.L Shares |
0.213 |
|
|
|
K P Taxshield |
0.010 |
|
|
|
M.T.N.L Deposits |
0.008 |
|
|
|
P.K Shah |
0.411 |
|
|
|
Postal M.I.S |
0.415 |
|
|
|
Postal R. D A/c |
0.094 |
|
|
|
Computer |
0.041 |
|
|
|
B.O.I F.D |
0.118 |
|
|
|
Mahalaxmi Wires |
1.832 |
|
|
|
Mahavir Industries |
2.318 |
|
|
|
Vidya K Shah |
0.100 |
|
|
|
ICICI Infra |
0.025 |
|
|
|
Reliance Equity |
0.025 |
|
|
|
R R Chodery |
0.150 |
|
|
|
S.B.I Bank |
0.018 |
|
|
|
HDFC Bank |
0.012 |
|
|
|
V.B.C Bank |
0.001 |
|
|
|
Bank of India |
0.341 |
|
|
|
Cash |
0.021 |
|
|
|
Investments |
1.677 |
|
|
8.034 |
|
8.034 |
Mr. RAJU G SHAH
Personal Account
As on 31.03.2008
(Rs. In Millions)
|
Particulars |
31.03.2008 Rs. In Millions |
Particulars |
31.03.2008 Rs. In Millions |
|
To LIP |
0.163 |
By Balance B/D |
14.186 |
|
To Mediclaim |
0.011 |
By Capital Gain – Short term |
0.057 |
|
To Accident insurance |
0.000 |
By Capital Gain - Trading |
0.726 |
|
To Drawings |
0.120 |
By Remuneration |
0.180 |
|
To Housing loan interest |
0.127 |
By Dividend |
0.019 |
|
To Balance C/F |
153.283 |
By Profit form firm – Mahalxmi Wires |
0.428 |
|
|
|
By Profit form firm – Mahalxmi Metal Lnds |
0.000 |
|
|
|
By Interest form Bank |
0.008 |
|
|
|
By Capital Gains – Long Term |
0.108 |
|
|
|
By LIC Matured |
0.030 |
|
|
|
By I T Refund |
|
|
|
|
By PPF Interest |
0.007 |
|
|
15.749 |
|
15.749 |
ABRIDGED BALANCE
SHEET
As on 31.03.2008
(Rs. In Millions)
|
Liabilities |
Amount |
Assets |
Amount |
|
Capital Account |
15.328 |
DEPOSITS – Anil Kasle And Company |
0.020 |
|
ICICI Home Loan |
1.643 |
Investments |
|
|
Loan |
|
Makhija Private Limited |
0.363 |
|
LIC Loan |
0.422 |
G D Granites Private Limited |
0.025 |
|
|
|
Listed Shares |
4.154 |
|
|
|
SHA and Mertvade and Packaging Private
Limited |
0.003 |
|
|
|
Minal R shah |
1.116 |
|
|
|
PPF |
0.104 |
|
|
|
SYKES And RAY Equity Capital in Mahalaxmi
Wires |
2.100 |
|
|
|
Plot At CTS 181, 182 |
0.035 |
|
|
|
Plot at Malsamudra RS No. 20B, Plot No. 52,
53 |
0.014 |
|
|
|
Flat at Mumbai |
8.637 |
|
|
|
Cash on Hand |
0.012 |
|
|
|
SBI Mumbai |
0.007 |
|
|
|
Bank of India |
0.540 |
|
|
|
Reliance Natural |
0.540 |
|
|
|
Resouce Fund |
0.200 |
|
|
17.393 |
|
17.393 |
ABRIDGED BALANCE
SHEET
As on 31.03.2007
(Rs. In Millions)
|
Liabilities |
Amount |
Assets |
Amount |
|
Capital Account |
14.186 |
DEPOSITS – Anil Kasle And Company |
0.020 |
|
ICICI Home Loan |
1.728 |
Investments |
|
|
Loan |
|
Makhija Private Limited |
0.363 |
|
LIC Loan |
0.021 |
G D Granites Private Limited |
0.025 |
|
|
|
Listed Shares |
2.685 |
|
|
|
SHA and Mertvade and Packaging Private
Limited |
0.003 |
|
|
|
Minal R shah |
0.709 |
|
|
|
PPF |
0.027 |
|
|
|
SYKES And RAY Equity Capital |
0.059 |
|
|
|
in Mahalaxmi Wires |
2.392 |
|
|
|
Plot At CTS 181, 182 |
0.035 |
|
|
|
Plot at GADAG |
0.025 |
|
|
|
Plot at Malsamudra RS No. 20B, Plot No. 52,
53 |
0.014 |
|
|
|
Flat at Mumbai |
8.637 |
|
|
|
Cash on Hand |
0.354 |
|
|
|
SBI Mumbai |
0.484 |
|
|
|
Bank of India |
0.087 |
|
|
|
Reliance Natural |
0.016 |
|
|
|
Resouce Fund |
0.000 |
|
|
15.936 |
|
15.936 |
ABRIDGED BALANCE
SHEET
As on 31.03.2006
(Rs. In Millions)
|
Liabilities |
Amount |
Amount |
Assets |
Amount |
|
CAPITAL |
|
9.212 |
DEPOSITS |
|
|
ADD Long Term Capital |
|
0.043 |
Canara Bank, Mumbai |
0.219 |
|
Short Term Gain ( Incl Tr) |
|
0.026 |
Anil Kasla and Company |
0.020 |
|
Dividend |
|
0.003 |
INVSTEMEMTS |
|
|
Income for the year 2005-06 |
|
0.478 |
Equity Share s Makhij Private Limited |
0.363 |
|
Share in profits from |
|
|
Equity Share RV Furniture Private Limited |
0.023 |
|
Mahalxmi Metal Industrial Dadra |
|
0.508 |
Share in G D Granites Private Limited |
0.025 |
|
Mahalaxmi Wires Daman |
|
0.642 |
Listed Shares ( As per list) |
0.003 |
|
|
|
|
Shah and Merwade Packing Private Limited |
0.003 |
|
Gain on sale of flat |
|
|
PPF |
0.015 |
|
Sale value |
3.491 |
|
CAPITAL In |
|
|
Less: Transferred |
0.900 |
2.504 |
Plot At Neelamma Math, Gadag |
0.035 |
|
|
|
13.415 |
No. 181. 182, Plot Gadag |
0.026 |
|
|
|
|
Plot at Malasamudra Rs No. 20E Plot No. 52
and 53 |
0.014 |
|
Less: Drawings |
0.500 |
|
Flat at Mumbai, Nepeansea Road |
8.637 |
|
Building renovation |
0.206 |
0.706 |
Cash in hand |
0.604 |
|
|
|
12.709 |
SB A/C Bank of India |
0.020 |
|
|
|
|
SBI Betageri SB A/C |
0.022 |
|
Loans: |
|
|
SBI Mumbai SB A/C |
0.004 |
|
ICICI Bank Home Loan |
|
1.807 |
|
|
|
Minal R shah |
|
15.444 |
|
|
|
|
|
15.444 |
|
15.444 |
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
|
Indian Rupees |
|
US Dollar |
1 |
Rs.47.32 |
|
UK Pound |
1 |
Rs.74.20 |
|
Euro |
1 |
Rs.60.73 |
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 |
|