MIRA INFORM REPORT

 

 

Report Date :

15.06.2011

 

IDENTIFICATION DETAILS

 

Name :

AGRAWAL METAL WORKS PRIVATE LIMITED

 

 

Registered Office :

B-214, 2nd Floor, R. G. Complex, Plot No. 2, D.B. Gupta Road, Motia Khan, Pahar Ganj, New Delhi – 110055

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

07.06.1945

 

 

Com. Reg. No.:

000835

 

 

Paid-up Capital :

Rs. 12.500 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1945PTC000835

 

 

Legal Form :

Private Limited Liability of the Company

 

 

Line of Business :

Manufacturer of Copper Brass Products

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 2000632

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. The company has been successful in wipping off previous year losses. 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 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 – June 30, 2010

 

Country Name

Previous Rating

(01.04.2010)

Current Rating

(30.06.2010)

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 :

B-214, 2nd Floor, R. G. Complex, Plot No. 2, D.B. Gupta Road, Motia Khan, Pahar Ganj, New Delhi – 110055, India

E-Mail :

finance@amwl.in

agrawal@agrawalmetal.com

Website :

www.agrawalmetal.com

 

 

Factory 1 :

Jhajjar Road, Rewari – 123401, Haryana, India

Tel. No.:

91-1274-253401/253404

Fax No.:

91-1274-254412/256413

 

 

DIRECTORS

 

As on 30.07.2010

 

Name :

Mr. Mahavir Prashad Jain

Designation :

Director

Address :

9A, Model Town, Near Swarn Jayanti Park, Rewari – 123401, Haryana, India

Date of Birth/Age :

28.02.1936

Date of Appointment :

26.04.1954

 

 

Name :

Mr. Davinder Kumar Jain

Designation :

Managing Director

Address :

69RL, Model Town, Rewari – 123401, Haryana, India

Date of Birth/Age :

14.11.1948

Date of Appointment :

20.08.1997

 

 

Name :

MR. Subhash Chand Jain

Designation :

Director

Address :

L-18, Model Town, Rewari – 123401, Haryana, India

Date of Birth/Age :

18.09.1956

Date of Appointment :

20.08.1997

 

 

Name :

Mr. Vivek Gupta

Designation :

Director

Address :

Vrindavan, 4th Floor, 32, Mount Marry, Off Captain Villa, Bandra (W), Mumbai – 400050, Maharashtra, India

Date of Birth/Age :

24.07.1969

Date of Appointment :

01.08.1999

 

 

Name :

Mr. Mayur Gupta

Designation :

Director

Address :

Flat No. 2201, 22nd Floor, B-30, Eden Woods, Shastri Nagar, Off Lokhandwala Road, Andheri (W), Mumbia – 400053, Maharashtra, India

Date of Birth/Age :

02.03.1978

Date of Appointment :

06.05.2006

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.07.2010

 

Names of Shareholders

 

No. of Shares

 

 

 

Abhey Jain

 

31296

Saroj Jain

 

22000

Abhey Jain

 

9469

Subhash Jain

 

34769

Divya Jain

 

20000

Subhash Jain

 

8000

Mahavir Jain

 

15396

Mahavir Jain

 

27482

Sita Jain

 

49570

Sita Jain

 

20

Rajiv Jain

 

97630

Rajiv Jain

 

9608

Preeti Jain

 

46726

Pranay Jain

 

27670

Rohan Jain

 

8326

Vijendra Jain

 

17846

Surendra Jain

 

17846

Mamta Jain

 

24000

Davinder Jain

 

15388

Davinder Jain

 

20

Davinder Jain

 

19000

Kumud Jain

 

34000

Umang Jain

 

31130

Inder Gupta

 

165110

Sarla Gupta

 

41082

Sarla Gupta

 

160

Vivek Gupta

 

41660

Pankaj Gupta

 

43698

Chitranjan Gupta

 

43000

Sunil Gupta

 

35600

Kiran Gupta

 

12900

Bhagwat Gupta

 

4090

Santosh Gupta

 

25002

Rakesh Jain

 

24000

Veena Gupta

 

4014

Bharat Gupta

 

25022

Krishan Gupta

 

109118

Sita Jain

 

30

Pankaj Gupta

 

1956

Chitranjan Gupta

 

1820

Mayur Gupta

 

34700

Amisha Jain

 

26000

Ashima Gupta

 

1700

Prateek Jain

 

41846

Mayur Gupta

 

100

Pooja Gupta

 

200

Total

 

1250000

 

AS ON 30.09.2010

 

Category

Percentage

Directors or relatives of Directors

69.20

Other top fifty shareholders

30.80

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Copper Brass Products

 

 

GENERAL INFORMATION

 

Bankers :

·         State Bank of Patiala, Commercial Branch, 2nd Floor, Chandralok Building, 36, Janpath, New Delhi – 110001, India

·         State Bank of Bikaner  and Jaipur, Kath Mandi, Rewari - 123401,Haryana, India

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

Medium Term Loans

70.088

127.263

Working Capital Facilities

506.018

326.615

Total

576.106

453.878

 

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

Other Than Short Term Loans

 

 

Loans from Directors

4.863

1.400

Loans from Other Than Directors

10.137

13.600

Total

15.000

15.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

K C Jain and Company

Chartered Accountant

Address :

4812/24 Ansari Road, Darya Ganj, New Delhi – 110002, India

 

 

Associates/Subsidiaries :

Nil

 

 

 

 

 

 

 

 

 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

40,00,000

Equity Shares

Rs. 10/- each

Rs. 40.000 Millions

10,00,000

Preference Shares

Rs. 10/- each

Rs. 10.000 Millions

10,00,000

Unclassified Shares

Rs. 10/- each

Rs. 10.000 Millions

 

 

 

 

 

Total

 

Rs. 60.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

12,50,000

Equity Shares

Rs. 10/- each

Rs. 12.500 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

12.500

12.500

12.500

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

487.658

352.976

446.165

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

500.158

365.476

458.665

LOAN FUNDS

 

 

 

1] Secured Loans

576.107

453.878

592.597

2] Unsecured Loans

15.000

15.000

20.000

TOTAL BORROWING

591.107

468.878

612.597

DEFERRED TAX LIABILITIES

51.719

52.563

51.981

 

 

 

 

TOTAL

1142.984

886.917

1123.243

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

363.461

355.244

349.303

Capital work-in-progress

10.475

7.371

29.707

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

410.325

289.998

409.340

 

Sundry Debtors

377.275

211.035

413.540

 

Cash & Bank Balances

18.228

9.086

8.731

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

123.933

65.233

66.358

Total Current Assets

929.761

575.352

897.969

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

104.204

16.678

83.896

 

Other Current Liabilities

40.678

25.282

56.779

 

Provisions

15.831

9.090

13.061

Total Current Liabilities

160.713

51.050

153.736

Net Current Assets

769.048

524.302

744.233

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

1142.984

886.917

1123.243

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

2738.638

2187.184

2668.863

 

 

Other Income

10.614

27.187

10.776

 

 

TOTAL                                     (A)

2749.252

2214.371

2679.639

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Opening Stock of Finished Goods

25.059

39.918

27.700

 

 

Opening Stock of Work in Progress

195.905

245.417

270.311

 

 

Raw Material & Components Consumed

2275.847

1872.363

2230.383

 

 

Manufacturing Expenses

226.233

206.911

204.069

 

 

Excise Duty

1.516

(0.933)

0.174

 

 

Administrative Expenses

51.444

40.235

42.418

 

 

Selling Expenses

2.366

9.621

8.101

 

 

Closing Stock of Finished Goods

(36.624)

(25.059)

(39.918)

 

 

Closing Stock of Work in Progress

(275.165)

(195.904)

(245.417)

 

 

TOTAL                                     (B)

2466.581

2192.569

2497.821

 

 

 

 

 

Less

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

282.671

21.802

181.818

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

70.076

71.505

81.126

 

 

 

 

 

 

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

212.595

(49.703)

100.692

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

46.029

45.198

42.912

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

166.566

(94.901)

57.780

 

 

 

 

 

Less

TAX                                                                  (I)

24.801

1.071

20.349

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

141.765

(95.972)

37.431

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(80.523)

12.664

11.389

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

15.000

NA

32.500

 

 

Interim Dividend Paid

2.500

NA

0.000

 

 

Proposed Dividend

3.750

NA

3.125

 

 

Tax on Interim Dividend

0.425

NA

0.531

 

 

Tax on Final Dividend

0.637

NA

0.000

 

 

Prior Period Income

(0.229)

NA

0.000

 

BALANCE CARRIED TO THE B/S

39.159

NA

12.664

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

297.906

546.908

529.744

 

TOTAL EARNINGS

297.906

546.908

529.744

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

12.038

0.000

38.003

 

 

Stores & Spares

6.841

3.473

5.398

 

 

Capital Goods

1.730

0.000

26.605

 

TOTAL IMPORTS

20.609

3.473

70.006

 

 

 

 

 

 

Earnings Per Share (Rs.)

113.41

(76.78)

29.95

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

5.15

(4.33)

1.39

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

6.08

(4.33)

2.16

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.87

(10.19)

4.63

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.33

(0.25)

0.12

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.50

1.42

1.67

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

5.78

11.27

5.84

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Note – The registered office address of the company has been shifted from 10, Plaza Cinema Building, Connaught Place, New Delhi – 110001, India, to present address w.e.f. 01.08.2007

 

Form 8

Corporate identity number of the company

U74899DL1945PTC000835

Name of the company

AGRAWAL METAL WORKS PRIVATE LIMITED

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

B-214, 2nd Floor, R. G. Complex, Plot No. 2, D.B. Gupta Road, Motia Khan, Pahar Ganj, New Delhi – 110055, India

This form is for

Modification of charge

Type of charge

Immovable property

Book debts

Movable property

Particular of charge holder

Name :

State Bank of Bikaner  and Jaipur,

Address :

Kath Mandi, Rewari - 123401,Haryana, India

Email :

sbbj10413@sbbj.co.in

Nature of instrument creating charge

Working Capital Consortium Agreement

Joint Deed of Hypothecation

Omnibus Counter Guarantee

Date of instrument Creating the charge

18.12.2010

Amount secured by the charge

Rs. 1140.000 Millions

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

Rate of Interest

--

 

Terms of Repayment

Payable on demand as per terms of sanction

 

Margin

Raw Material - 20%

Stock in Process - 20%

Finished Goods - 20%

Stores & Spares - 20%

Books Debts/Receivables - 20%

 

Extent and Operation of the charge

First pari passu charge by way of hypothecation on Company's entire Raw Material, Stock in Process, Finished Goods, Book Debts, Stores & Spares and other current assets of the Company etc. (Present & Future)

Second pari passu charge with other consortium member on Company's entire Fixed Assets, Machinery, Land & Building etc. (Present & Future)

 

Others

--

Particulars of the property charged

First pari passu charge by way of hypothecation on Company's entire Raw Material, Stock in Process, Finished Goods, Book Debts, Stores & Spares and other c. assets of the Co. etc. (Present & Future)

 

Second pari passu charge with other consortium member on Company's entire Fixed Assets, Machinery, Land & Building etc. (Present & Future)

Date of instrument modifying the charge

18.12.2010

Particulars of the present modification

Working Capital Limits (Fund Based, Non-fund Based and Standby Line of Credit) under consortium arrangement increased from Rs. 760.000 millions to Rs. 1140.000 millions

SBBJ - Lead Bank (FB-Rs 450.000 millions, SLC-Rs 50.000 millions & NFB-Rs 90.000 millions)

SBH-Member Bank(FB-Rs 200.000 millions, SLC-Rs 40.000 millions & NFB-Rs 70.000 millions)

ING-Member Bank(FB-Rs 200.000 millions & NFB-Rs 40.000 millions)

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No 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.44.77

UK Pound

1

Rs.73.45

Euro

1

Rs.64.55

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

47

 

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.