MIRA INFORM REPORT

 

 

Report Date :

01.06.2011

 

IDENTIFICATION DETAILS

 

Name :

STERLING AGRO INDUSTRIES LIMITED

 

 

Registered Office :

11th Floor, Aggarwal Cyber Plaza – II, Netaji Subash Place, Pitampura, New Delhi – 110034, Delhi

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

10.10.1991

 

 

Com. Reg. No.:

189775

 

 

Capital Investment / Paid-up Capital :

Rs.347.739 Millions

 

 

CIN No.:

[Company Identification No.]

U01111DL1991PLC189775

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELS24285C

 

 

PAN No.:

[Permanent Account No.]

AAACS2278R

 

 

Legal Form :

A closely held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Skimmed Milk Powder, Whole Milk Powder, Dairy Whitener And Pure Ghee

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (60)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD 5223960

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

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

 

The company can be considered ggod for normal for 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

 

 

LOCATIONS

 

Registered Office :

11th Floor, Aggarwal Cyber Plaza – II, Netaji Subash Place, Pitampura, New Delhi – 110034, Delhi, India

Tel. No.:

91-11-47008000

Fax No.:

91-11-47008010

E-Mail :

naresh@steragro.com

 

 

DIRECTORS

 

AS ON 15.09.2010

 

Name :

Mr. Kuldeep Saluja

Designation :

Director

Address :

S-329, Greater Kailash Part-II, New Delhi – 110048, Delhi, India

Date of Birth/Age :

10.06.1952

Date of Appointment :

07.10.1994

 

 

Name :

Ms. Laxmi Narain Kesarwani

Designation :

Director

Address :

ND-69, Visakha Enclave, Pitampura, New Delhi – 110034, Delhi, India

Date of Birth/Age :

19.07.1949

Date of Appointment :

07.10.1999

 

 

Name :

Mr. Ravin Saluja

Designation :

Director

Address :

S-329, Greater Kailash Part-II, New Delhi – 110048, Delhi, India

Date of Birth/Age :

29.04.1978

Date of Appointment :

10.07.199

 

 

Name :

Mr. Vivek Kesarwani

Designation :

Director

Address :

ND-69, Visakha Enclave, Pitampura, New Delhi – 110034, Delhi, India

Date of Birth/Age :

13.02.1978

Date of Appointment :

10.07.1999

 

 

Name :

Mr. Banarsi Lal Arora

Designation :

Director

Address :

FB/2, Bedia denga, First Lane, Kolkata – 700031, West Bengal, India

Date of Birth/Age :

11.08.1960

Date of Appointment :

10.07.1999

 

 

Name :

Ms. Vimal Kishore Agarwal

Designation :

Director

Address :

H-35, Gandhi Nagar, Gwalior – 250576, MadhyaPradesh, India 

Date of Birth/Age :

02.02.1962

Date of Appointment :

01.07.2000

 

 

Name :

Mr. Sharad Saluja

Designation :

Director

Address :

S-329, Greater Kailash Part-II, New Delhi – 110048, Delhi, India

Date of Birth/Age :

10.02.1985

Date of Appointment :

10.07.1999

 

 

Name :

Mr. Pratik Gupta

Designation :

Director

Address :

409 Katra Maidgran Khari Baoli, Delhi – 110006, Delhi, India

Date of Birth/Age :

02.09.1984

Date of Appointment :

02.01.2009

 

 

Name :

Mr. Vijay Kumar

Designation :

Director

Address :

352 Sector-1, Ambala City, Haryana

Date of Birth/Age :

26.01.1966

Date of Appointment :

30.09.2003

 

 

Name :

Mr. Raj Jaggi

Designation :

Director

Address :

H-501 Wonder City, Katraj, Pune – 411046, Maharashtra, India

Date of Appointment :

01.03.2010

 

 

Name :

Mr. Mahindra Kumar Thapar

Designation :

Director

Address :

409 Katra Maidgran Khari Baoli, Delhi – 110006, Delhi, India

Date of Appointment :

01.05.2010

 

 

Name :

Mr. Shreyansh Pratap Jain

Designation :

Director

Address :

B-6/1, Street No.2, Meet Nagar, Delhi – 110093, Delhi, India

Date of Appointment :

01.07.2010

Date of Ceasing :

31.08.2010

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 15.09.2010

 

Names of Shareholders

 

No. of Shares

Kuldeep Saluja

 

2709025

Ravin Saluja

 

644250

Sharad Saluja

 

57500

Raman Saluja

 

305000

Laxmi Narain Kesarwani

 

2497000

Laxmi Narain Kesarwani HUF

 

130000

Vivek Kesarwani

 

609000

Anuj Kesarwani

 

1000

Sangeeta Kesarwani

 

1000

Pallavi Saluja

 

1000

Total

 

6954775

 

AS ON 15.09.2010

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Skimmed Milk Powder, Whole Milk Powder, Dairy Whitener And Pure Ghee

 

PRODUCTION STATUS AS ON 31.03.2010

 

Particulars

Unit

 

Licensed Capacity

Actual Production

MILK

MTs

 

103000

21348.590

SKIUMEO MILK

MTs

 

35000

--

GHEE

MTs

 

36500

16205.358

BUTTER

MTs

 

8000

6060.879

SKIMMED MILK POWDER

MTs

 

38000

22517.681

WHOLE MILK POWDER

MTs

 

8100

2237.524

DAIRY WHITENER

MTs

 

7750

751.281

INSTANT FOOD/DAIRY MIX

MTs

 

11000

3131.823

KHOYA

MTs

 

2000

--

BUTTER OIL'AMF

MTs

 

4000

2235.790

INSTANT LECHITH'NITATED FCMP

MTs

 

1000

--

VITAMIMIZED HEALTH SMP

MTs

 

6000

120

BUTTER Milk POWDER

MTs

 

2400

--

INSTANT FAT FILLED POWDER

MTs

 

3000

--

NONE DAIRY CREAMER

MTs

 

1500

--

BFVERAGE POWDER

MTs

 

3600

--

COTTAGE CHEESE (PANEER)

MTs

 

1200

--

ULTRA HEAT TREATED MILK

MTs

 

3000

--

 

Note:

 

1.       Since the manufacturing of Milk Products is delicensed company has obtained registration from the Government of India for and Annual Capacity Shown above.

2.       Since the products are manufactured in the integrated plants. Hence installed capacity of individual products is not ascertainable

 

GENERAL INFORMATION

 

No. of Employees :

Not divulged by the management

 

 

Bankers :

Standard Chartered Bank, Credit Risk Control, Narain Manzil, 23 Barakhamba Road, New Delhi - 110001, Delhi, India

 

 

Facilities :

 

SECURED LOAN

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

Loans From Banks

 

 

ICICI Bank Limited

The Hongkong and Shanghai Banking Corporation Limited

U P Financial Corporation Interest Free

0.000

 

120.000

63.355

87.634

 

62.500

63.358

Short Term Loan

ICICI Bank

HDFC Bank

 

250.000

150.000

 

0.000

0.000

Cash Credit

Canara Bank

State Bank of India

HSBC Limited

 

0.000

132.591

0.000

 

320.407

191.081

69.956

Buyers Credit Cash

ICICI Bank limited

Standard Chartered Bank

State Bank of India

HDFC Bank Limited

HSBC Bank Limited

 

664.239

38.273

204.079

248.908

278.703

 

330.550

0.000

0.000

0.000

26.028

TOTAL

2139.753

1161.725

 

 

 

UNSECURED LOAN

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

From Directors

5.398

0.000

From Others

72.531

0.000

TOTAL

77.929

0.000

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S K Sehra and Company

Chartered Accountant

Address :

Flat 104 1st Floor, and Community Centre Naraina, New Delhi – 110028, Delhi, India

 

 

Associates/Subsidiaries :

NA

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

10000000

Equity Shares

Rs.10/- each

Rs.100.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

6954775

Equity Shares

Rs.10/- each

Rs.69.548 Millions

 

 

 

 

 


 

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

69.548

69.548

69.548

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

1236.442

886.202

750.629

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

1305.990

955.750

820.177

LOAN FUNDS

 

 

 

1] Secured Loans

2139.753

1161.725

1723.135

2] Unsecured Loans

77.929

0.000

20.210

TOTAL BORROWING

2217.682

1161.725

1743.345

DEFERRED TAX LIABILITIES

97.322

89.334

85.668

 

 

 

 

TOTAL

3620.994

2206.809

2649.190

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

851.723

723.987

617.180

Capital work-in-progress

88.224

43.415

26.397

 

 

 

 

INVESTMENT

6.100

55.604

114.757

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

1932.890

637.457

443.767

 

Sundry Debtors

707.822

511.143

627.074

 

Cash & Bank Balances

276.702

107.243

711.341

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

286.693

516.843

348.080

Total Current Assets

3204.107

1772.686

2130.262

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

224.566

221.391

65.327

 

Other Current Liabilities

121.485

96.293

49.279

 

Provisions

183.109

71.200

124.800

Total Current Liabilities

529.160

388.884

239.406

Net Current Assets

2674.947

1383.802

1890.856

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

3620.994

2206.809

2649.190

 

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

9642.541

7074.290

7049.683

 

 

Other Income

43.858

52.916

24.708

 

 

TOTAL                                     (A)

9686.399

7127.206

7074.391

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of Finish Goods

203.299

99.491

 

 

Manufacturing Expenses

 

6346.424

6327.344

 

 

Personal Expenses

NA

36.244

28.386

 

 

Administrative Expenses

 

94.882

99.050

 

 

Selling and Distribution Expenses

 

155.725

133.347

 

 

Increased / (Decreased) In Finished Goods

 

(148.028)

(118.279)

 

 

TOTAL                                     (B)

NA

6688.546

6569.339

 

 

 

 

 

Less

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

NA

438.660

505.052

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

NA

129.245

50.330

 

 

 

 

 

 

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

NA

309.415

454.722

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

NA

98.038

91.624

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

542.509

211.377

363.098

 

 

 

 

 

Less

TAX                                                                  (I)

184.159

75.805

130.170

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

358.350

135.572

232.928

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

358.097

1468.379

1580.185

 

TOTAL EARNINGS

358.097

1468.379

1580.185

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

1924.676

245.525

15.324

 

 

Capital Goods

21.042

60.268

0.186

 

TOTAL IMPORTS

1945.718

305.793

15.510

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

3.70

1.90

3.29

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

5.63

2.98

5.16

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

13.37

8.47

13.21

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.41

0.22

0.44

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.10

1.62

2.42

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

6.06

4.56

8.90

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Form 8:

 

Corporate identity number of the company

U01111DL1991PLC189775

Name of the company

STERLING AGRO INDUSTRIES  LIMITED

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

11th Floor, Aggarwal Cyber Plaza-II, Netaji Subash Place, Pitampura, New Delhi – 110034, Delhi, India

 

This form is for

Modification of charge

Type of charge

Immovable Property

Particular of charge holder

STANDARD CHARTERED BANK

Nature of instrument creating charge

Memorandum of Entry.

Date of instrument Creating the charge

04/05/2011

Amount secured by the charge

Rs.350.000 Millions

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

Extent and Operation of the charge

Pari Passu Charge.

 

Others

The Above Is To Secure The Credit Facilities of Rs. 35.00 Crores or Eqv. To Foreign Currency.

Short particulars of the property charged

Hypothecation By Way of First Pari Passu Charge Over All Present And Future Current Assets Of The Company Stored or To Be Stored At 11th Floor, Aggarwal Cyber Plaza Ii, Netaji Subhash Place, Pitampura, New Delhi-110034 or Wherever Else The Same May Be. Hypothecation By Way of First Pari Passu Charge Over Movable Fixed Assets of The Company Including Its Movable Plant And Machinery, Furniture And Fittings, Equipments, Computer Hardware, Computer Software, Machinery Spares, Tools and Accessories And Other Movable Fixed Assets Of The Company (Excluding Fixed Assets Located At Kasganj U.P. and Movable Fixed Assets Purchased/To Be Purchased At Malanpur Out Of Hsbc's T/Loan Of Rs. 120.000 Millions And Hdfc's T/Loan Of Rs.114.000 Millions) Stored Or To Be Stored At 11th Floor, Aggarwal Cyber Plaza Ii, Netaji Subhash Place, Pitampura, New Delhi-110034 Or Or Wherever Else The Same May Be.

Date of instrument modifying the charge

18/01/2011

Particulars of the present modification

Credit Facilities Of Rs. 350.000 Millions Already Secured By 1st P/Passu Charge Over C/Assets & Mov. F/A of The Co. And Imm. Prop. At Malanpur, Tehsil Gohad, Distt. Bhind (M.P.) & Kundli, Distt. Sonepat (H) Shall Now Adlly. Be Secured By 1st P/Passu Charge Over Co's Imm. Prop. I.E. Office Space No.1171 On Eleventh Floor, Adm. Approx. 5188 Sq.Ft. Situated At Aggarwal Cyber Plaza Ii, Plot No.C-7, Netaji Subhash Place, Pitampura, Delhi Together With All Buildings and Structures Thereon Or To Be Thereon.

 

 


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.45.03

UK Pound

1

Rs.74.43

Euro

1

Rs.64.75

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

7

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILIRY

1~10

7

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

8

--CREDIT LINES

1~10

6

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

60

 

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.