MIRA INFORM REPORT

 

Report Date :

27.04.2011

 

IDENTIFICATION DETAILS

 

Name :

LEADER VALVES LIMITED

 

 

Registered Office :

S-3, S-4, Industrial Town, Jalandhar-144004, Punjab

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of incorporation:

29.12.1979

 

 

Com. Reg. No.:

16 - 003792

 

 

CIN No.:

[Company Identification No.]

U29120PB1979PLC003792

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

JLDL00012F

 

 

PAN No.:

[Permanent Account No.]

AAACL2362H

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturing of Walves.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (52)

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

 

Maximum Credit Limit :

USD 1000000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having fine track. Financial position of the company appears to be sounds. Trade relations are fair. Business is active. Payments are reported to be regular and as per commitments.

 

The company can be considered normal for good business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INFORMATION PARTED BY

 

Name :

Mr. Gagandeep

Designation :

Engineer

Contact No.:

91-181-2490668

Date :

23.04.2011

 

 

LOCATIONS

 

Registered Office :

S-3, S-4, Industrial Town, Jalandhar-144004, Punjab, India

Tel. No.:

91-181-2490666/ 2490777/ 2490888/ 2490999/ 6570919

Fax No.:

91-181-2290894/ 2294256

E-Mail :

info@leadervalves.com

anujoffice2000@yahoo.com

Website :

www.leadervalves.com

 

 

DIRECTORS

As on 29.09.2010

 

Name :

Mr. Jatinder Kumar Beri

Designation :

Chairman and Managing Director

Address :

R/o-334, Lajpat Nagar, Jalandhar

Date of Birth/Age :

30.04.1943

Date of Appointment :

29.12.1979

DIN No.:

00831215

 

 

Name :

Mrs. Ambika Beri

Designation :

Director

Address :

R/o-334, Lajpat Nagar, Jalandhar

Date of Birth/Age :

22.02.1970

Date of Appointment :

01.06.1997

DIN No.:

01201417

 

 

Name :

Mrs. Ayushi Beri

Designation :

Director

Address :

R/o-334, Lajpat Nagar, Jalandhar

Date of Birth/Age :

22.01.1973

Date of Appointment :

06.11.1998

DIN No.:

01201457

 

 

Name :

Mrs. Purnima Beri

Designation :

Director

Address :

R/o-334, Lajpat Nagar, Jalandhar

Date of Birth/Age :

13.10.1949

Date of Appointment :

29.12.1979

DIN No.:

01201488

 

 

Name :

Mr. Hemant Beri

Designation :

Director

Address :

R/o-334, Lajpat Nagar, Jalandhar

Date of Birth/Age :

26.02.1972

Date of Appointment :

06.10.1995

DIN No.:

01201529

 

 

Name :

Mr. Sudarshan Lal Bajaj

Designation :

Director

Address :

R/o, 321, Shaheed Udham Singh Nagar, Jalandhar

Date of Birth/Age :

02.06.1941

Date of Appointment :

22.08.2005

DIN No.:

01599263

 

 

Name :

Mr. Vinod Dhanprakash sharma

Designation :

Director

Address :

R/o, C-33, Cozy Home, Pali hills, Mumbai – 56

Date of Birth/Age :

22.08.1943

Date of Appointment :

31.08.1999

DIN No.:

01643304

 

 

Name :

Mr. Lalit Kumar Chopra

Designation :

Director

Address :

R/o HNo., E.G.-827, Mohalla, Gobindgarh, PO, G.P.O. Ps division No.3, Jalandhar

Date of Birth/Age :

17.03.1935

Date of Appointment :

29.09.2010

DIN No.:

03006492

 

 

Name :

Mr. Kewal Krishan Jain

Designation :

Director

Address :

R/o HNo.-374, Lajpat Rai Nagar Ward, Jalandhar

Date of Birth/Age :

16.02.1922

Date of Appointment :

29.09.2010

DIN No.:

03022306

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

As on 29.09.2010

 

Names of Shareholders

 

No. of Shares

Purnima Beri

Mr. Hemant Beri (Jointly with)

 

1275

Purnima Beri

J K Beri (Jointly with)

 

1875

Hemant Beri

J K Beri (Jointly with)

 

1275

Jatinder Kumar Beri

Purnima Beri (Jointly with)

 

1500

M/s. P.N. Ben Inv, Private Limited, Jalandhar, India

 

6045

Jatinder Kumar Beri

Purnima Beri

Hemant Beri (Jointly with)

 

1875

Purnima Beri

Ambika Beri

Ayushi Beri (Jointly with)

 

1980

Ayushi Beri

Hemant Beri (Jointly with)

 

150

Hemant Beri

Ayushi Beri (Jointly with)

 

300

Jatinder Kumar Beri

Purnima Beri

Hemant Beri (Jointly with)

 

1500

Jatinder Kumar Beri

Purnima Beri (Jointly with)

 

1688

Purnima Devi

Hemant Beri

Master Jey Dev Beri (Jointly with)

 

30

Purnima Devi

Hemant Beri

Master Jey Dev Beri (Jointly with)

Ambika  Beri

M/N/ Guardian Ambika Beri

 

1305

Purnima Beri

Ambika  Beri

Master Jey Dev Beri

M/N/ Guardian Ambika Beri

 

1575

Hemant Beri

Ambika  Beri (Jointly with)

Master Jey Dev Beri

M/N/ Guardian Ambika Beri

 

1500

Hemant Beri

Ambika  Beri (Jointly with)

Master Jey Dev Beri

M/N/ Guardian Ambika Beri

 

150

Jatinder Kumar Beri

Ambika  Beri (Jointly with)

Master Jey Dev Beri

M/N/ Guardian Ambika Beri

 

1875

Purnima Beri

Hemant Beri (Jointly with)

Ambika  Beri

 

2123

Jatinder Kumar Beri

Hemant Beri (Jointly with)

Purnima Beri

 

8457

Hemant Beri

Purnima Beri

J.K. Beri

 

13919

Hemant Beri (Jointly with)

Ayushi Beri

Purnima Beri

J.K.Beri

 

9173

Ambika Beri

Hemant Beri (Jointly with)

Purnima Beri

J.K. Beri

 

11055

Ayushi Beri

Hemant Beri

Purnima Beri

J.K. Beri

 

10641

Late. Dwarka Dass Sehgal

 

3732

Jatinder Beri

Purnuma Beri

 

4296

Jatinder Beri

Purnuma Beri (Jointly with)

Hemant Beri

 

1500

Jatinder Beri

Purnuma Beri (Jointly with)

Hemant Beri

 

30001

Jatinder Kumar Beri

Purnima Beri (Jointly with)

Hemant Beri

 

1875

Hemant Beri

Jaydev Beri (Minor)

M/N/ Guardian Ambika Beri

 

60

Jatinder Kumar Beri

Hemant Beri (Jointly with)

 

1500

Jatinder Kumar Beri

 

15

Total

 

124245

 

Equity share Break up (Percentage of Total equity)

As on As on 29.09.2010

 

Category

Percentage

Bodies corporate

4.87

Directors or relatives of Directors

95.13

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of Walves.

 

 

Exports :

 

Products :

Valves

Countries :

  • USA
  • U.K.
  • U.A.E
  • Major Gulf Countries
  • Europe
  • South East Asia, etc.

 

 

Imports :

 

Products :

Bell – Valves

Countries :

Itly

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

Dealers

 

 

No. of Employees :

1200 (Approximately)

 

 

Bankers :

  • Punjab National Bank, Old Railway Road, Jalandhar – 144001, Punjab, India
  • Punjab National Bank, Hong Kong
  • ICICI Bank Limited

 

 

Facilities :

Secured Loans

31.03.2010

(Rs. In           Millions)

31.03.2009

(Rs. In

Millions)

From Punjab National Bank, Railway Road Branch Secured Against Stock, Bills and Receivables

51.759

54.557

From Punjab National Bank, Railway Road Branch Secured Against Machinery and Building

2.031

5.510

From Punjab National Bank, Hong Kong

7.245

0.000

From ICICI Bank Limited Secured Against Cars

2.959

5.896

Total

63.994

65.963

Unsecured Loans     

31.03.2010

(Rs. In           Millions)

31.03.2009

(Rs. In

Millions)

Sundry Deposits From Directors

7.434

7.877

From Others

0.136

0.136

Deposit From Dealers

9.702

9.940

Total

17.272

17.953

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

 V.P. Vijh and Company

Chartered Accountant

Address :

2nd Floor, K.K. Tower, Opposite circuit House, Jalandhar- 144001, Punjab, India

Tel. No.:

91-181-2220922/ 2452202/ 4622922

Fax No.:

91-181-22311447

PAN.:

AABHV1419B

 

 

Associates :

  • Leader Exports
  • BMT Sand Coating and Engineering (Private) Limited
  • P.N. Berry and company
  • P N Berry Investment (Private) Limited

 

 

CAPITAL STRUCTURE

As on 30.09.2010

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.100/- each

Rs.20.000 Millions

 

 

 

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

124245

Equity Shares

Rs.100/- each

Rs.12.424 Millions

 

 

 

 

 

 

 

 

Note:

124245 equity shares of Rs. 100/- Each fully Paid (Out of above 78750 Equity shares of Rs. 100/- Each Fully Paid have been Allotted for Consideration other than Cash)

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

12.425

12.425

12.425

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

237.578

157.365

100.747

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

250.003

169.790

113.172

LOAN FUNDS

 

 

 

1] Secured Loans

63.994

65.963

83.813

2] Unsecured Loans

17.272

17.953

19.934

TOTAL BORROWING

81.266

83.916

103.747

DEFERRED TAX LIABILITIES

17.203

3.058

4.152

 

 

 

 

TOTAL

348.472

256.764

221.071

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

162.979

91.555

81.862

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.783

0.783

0.814

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

71.444

70.060

60.318

 

Sundry Debtors

236.627

171.311

141.931

 

Cash & Bank Balances

25.464

33.195

26.632

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

72.748

50.116

38.846

Total Current Assets

406.283

324.682

267.727

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

162.183

113.361

99.461

 

Other Current Liabilities

10.305

8.854

8.670

 

Provisions

49.085

38.041

21.201

Total Current Liabilities

221.573

160.256

129.332

Net Current Assets

184.710

164.426

138.395

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

 

 

 

 

 

TOTAL

348.472

256.764

221.071

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

685.232

604.095

563.241

 

 

Other Income

37.164

49.869

44.857

 

 

Depreciation Written Back

41.423

0.000

0.000

 

 

Excise Duty

0.000

0.453

1.519

 

 

TOTAL                                     (A)

763.819

654.417

609.617

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw Material consumed

184.571

169.311

146.969

 

 

Other Manufacturing Expenditure

256.908

228.487

190.851

 

 

Excise Duty paid

35.808

47.859

59.229

 

 

Finished/ Semi Finished goods

33.350

25.814

33.653

 

 

Excise Duty Adjustment Account on Stock of finished goods

0.070

0.000

0.000

 

 

Personnel Expenses

53.418

38.438

32.650

 

 

Office ADMIN Expenses

18.272

16.387

18.236

 

 

Selling and distribution Expenses

37.532

32.176

27.765

 

 

TOTAL                                     (B)

619.929

558.472

509.353

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

143.890

95.945

100.264

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

9.723

12.392

14.004

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

134.167

83.553

86.260

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

9.906

11.825

9.991

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

124.261

71.728

76.269

 

 

 

 

 

Less

TAX                                                                  (I)

43.300

15.746

14.262

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

80.961

55.982

62.007

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

137.961

81.979

19.972

 

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

218.922

137.961

81.979

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Import of Plant and Machinery

21.966

0.000

NA

 

 

Import of Car

0.000

7.283

NA

 

 

Import of Spares for Repair of Plant and Machinery

0.260

0.316

NA

 

 

Import of stores Spares and Semi Finished Goods

28.365

18.284

NA

 

TOTAL IMPORTS

50.591

25.883

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

651.62

450.58

499.07

Expected Sales (2010-11) : Rs. 680.000 Millions

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

10.60

8.55

10.17

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

18.13

11.87

13.54

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

21.83

17.23

21.82

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.50

0.42

0.67

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.21

1.44

2.06

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.83

2.03

2.07

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Form 8

 

Corporate identity number of the company

U29120PB1979PLC003792

Name of the company

Leader Valves Limited

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

S-3, S-4, Industrial Town, Jalandhar-144004, Punjab, India

This form is for

Creation of charge

Type of charge

Immovable Property

Particular of charge holder

Punjab National Bank, Old Railway Road, Jalandhar – 144001, Punjab, India

Nature of instrument creating charge

Letter of Continuity Dated 21.01.2011 for the following facilities:

 

Leader Valves Limited (Fund 1200 + Non Fund 1100) Rs.

230.000 Millions

 

Leader High Pressure Fittings India Limited =Rs 3.500 Millions BMT Sand Coatings and Eng Private Limited = Rs.0.700 Millions 

   

Leader Exports -Rs.    20.000 Millions

 

Total =Rs.  254.200 Millions

Date of instrument Creating the charge

21.01.2011

Amount secured by the charge

Rs. 254.200 Millions

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

Rate of Interest:

As per individual agreement with the Bank

 

Terms of repayment:

As per individual agreement with the Bank

.

Margin:

As per individual agreement with the Bank

 

Extent and operation of the charge:

100 %

Short particulars of the property or asset(s) charged (including complete address and location of the property)

Equitable Mortgage of Deed of conveyance issued on 26.10.1954 by Director of Industries, Jalandhar for the property situated at industrial area, Jalandhar in the name of Leader Valves Limited

 

Fixed Assets:

 

Land and Building

Plant and Machinery

Data Proc. Center

Furniture and Fixture

Patterns

Office Equipment

Vehicles

Library Books

Agricultural Equipment

Live Stock

Workers Welfare Equipment

 


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.44.59

UK Pound

1

Rs.73.43

Euro

1

Rs.64.81

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

 

52

 

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

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

-

NB

                                       New Business

-

 

 

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

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.