MIRA
INFORM REPORT
|
Report Date : |
16.06.2011 |
IDENTIFICATION DETAILS
|
Name : |
BHUPINDRA MACHINES PRIVATE LIMITED |
|
|
|
|
Registered Office
: |
23-Gokal Ka Bagh, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
28.03.2008 |
|
|
|
|
Com. Reg. No.: |
16-31801 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.0.100 million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U29220PB2008PTC031801 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCB4077G |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter
of wide range of Material Handling Equipment including Industrial Conveyors,
Industrial Crushers, Vibrating Screens and others. |
|
|
|
|
No. of Employees
: |
50 Approximately |
RATING & COMMENTS
|
MIRA’s Rating : |
B (28) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 18000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. Profitability
of the company appears to be low. However, Trade relations are reported as fair.
Business is active. Payments are reported to be slow. The company can be considered for business dealings with some
cautions. |
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) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
INFORMATION DECLINED BY
|
Name : |
Mr. Bhupindra |
|
Designation : |
Director |
|
Date : |
08.06.2011 |
LOCATIONS
|
Registered Office : |
23-Gokal Ka Bagh, |
|
E-Mail : |
|
|
Location : |
Owned |
|
|
|
|
Factory : |
Plot No. B-5 & 6, Phase-3, New Focal Point, |
|
Tel. No.: |
91-183-5004113 / 5024773 / 2581102 / 5024773 |
|
Fax No.: |
91-183-5004113 / 2581102 |
DIRECTORS
(As on 27.09.2010)
|
Name : |
Mr. Bhupinder Singh |
|
Designation : |
Director |
|
Address : |
H. No. 23-Gokal Ka Bagh, |
|
Date of Birth/Age : |
14.09.1978 |
|
Date of Appointment : |
28.03.2008 |
|
DIN No.: |
02108833 |
|
|
|
|
Name : |
Mr. Lakhwinder Singh |
|
Designation : |
Director |
|
Address : |
H. No. 23-Gokal Ka Bagh, |
|
Date of Birth/Age : |
22.06.1952 |
|
Date of Appointment : |
28.03.2008 |
|
DIN No.: |
02110216 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
(As on 27.09.2010)
|
Names of Shareholders |
|
No. of Shares |
|
Bhupinder Singh |
|
500 |
|
Lakhwinder Singh |
|
1000 |
|
|
|
|
|
Total |
|
1500 |
(As on 27.09.2010)
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
100.00 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter
of wide range of Material Handling Equipment including Industrial Conveyors,
Industrial Crushers, Vibrating Screens and others. |
|
|
|
|
Products : |
Slag
Crusher Plant ·
Jaw Crusher ·
Roller Crusher ·
Magnetic Separator ·
Ball Mill Drum Industrial
Conveyors
·
Screw Conveyor ·
Belt Conveyor ·
Flat Belt Conveyor ·
Conveyor Accessories Magnetic
Equipment
·
Drum Type Magnetic Separator ·
Magnetic Pulley ·
Suspension Magnet ·
Permanent Lifting Magnet ·
Rectangular Lifting Magnet Industrial
Crushers
·
Jaw Crusher ·
Cone Crusher ·
Impact Crusher ·
Roller Crusher ·
Ball Mill Drum Vibrating
Scr eens
·
Industrial Vibrating Screen ·
Portable Vibrating Screen ·
Vibrating Feeder ·
Vibrating Table ·
Furnace Charger |
GENERAL INFORMATION
|
Customers : |
·
Bhushan Power and Steels Limited ·
Llodys Industries Limited ·
Parkash Industries Limited ·
H.e.g. Limited Durg. ·
Jai Balaji Industries Limited ·
Usha Martin Limited ·
Ocl India Limited ·
Rathi Steel and Power Limited ·
Shyam Dri and Power Limited ·
Msp Metallics Limited ·
Sps Steel and Power Limited ·
Electrotherm India Limited ·
Mono Steels Limited ·
Buland Tmt ·
Kvs Saria ·
Sidhbali Steels Limited ·
Amba Saria ·
Barnala Saria ·
Rana Steels Limited ·
Sks Ispat and Power Limited |
|
|
|
|
No. of Employees : |
50 Approximately |
|
|
|
|
Bankers : |
HDFC Bank Limited, |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Sehgal Khanna Mundra Mehra and Company Chartered Accountant |
|
Address : |
INA Colony, Adj. Hotel Mohan International, |
|
Tel. No.: |
91-183-2223604 / 2566527 / 2228072 (Office) 91-183-2224652 / 2220086 / 2580017 / 2224367 (Resi.) |
|
Fax No.: |
91-183-2228072 |
|
E-Mail : |
CAPITAL STRUCTURE
(As on 27.09.2010)
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
20000 |
Equity Shares |
Rs.100/- each |
Rs.2.000 millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
1500 |
Equity Shares |
Rs.100/- each |
Rs.0.150
million |
(As on 31.03.2010)
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
20000 |
Equity Shares |
Rs.100/- each |
Rs.2.000 millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
1000 |
Equity Shares |
Rs.100/- each |
Rs.0.100
million |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE SHEET
|
SOURCES OF FUNDS |
|
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
0.100 |
0.100 |
|
|
2] Share Application Money |
|
0.600 |
0.000 |
|
|
3] Reserves & Surplus |
|
3.884 |
1.246 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
4.584 |
1.346 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.472 |
0.000 |
|
|
2] Unsecured Loans |
|
0.000 |
0.880 |
|
|
TOTAL BORROWING |
|
0.472 |
0.880 |
|
|
DEFERRED TAX LIABILITIES |
|
0.306 |
0.121 |
|
|
|
|
|
|
|
|
TOTAL |
|
5.362 |
2.347 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
10.569 |
6.272 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
15.752 |
12.526 |
|
|
Sundry Debtors |
|
1.509 |
6.462 |
|
|
Cash & Bank Balances |
|
0.729 |
1.496 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
10.713 |
1.950 |
|
Total
Current Assets |
|
28.703 |
22.434 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
33.942 |
26.403 |
|
|
Other Current Liabilities |
|
|
|
|
|
Provisions |
|
0.000 |
0.000 |
|
Total
Current Liabilities |
|
33.942 |
26.403 |
|
|
Net Current Assets |
|
(5.239) |
(3.969) |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.032 |
0.044 |
|
|
|
|
|
|
|
|
TOTAL |
|
5.362 |
2.347 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
121.408 |
53.467 |
|
|
|
Other Income |
|
|
|
|
|
|
TOTAL |
|
121.408 |
53.467 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL |
|
121.082 |
51.640 |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) |
|
0.326 |
1.827 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
0.142 |
1.581 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) |
|
0.184 |
0.246 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
2.00 |
2.46 |
|
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
|
0.15 |
0.46 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
0.83 |
6.36 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.07 |
1.36 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
7.51 |
20.27 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
0.85 |
0.85 |
LOCAL AGENCY FURTHER INFORMATION
Fixed Assets
·
Building on
·
Plant and Machinery
·
Vehicles
·
Furniture and Fixtures
·
Computer
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.44.90 |
|
|
1 |
Rs.72.54 |
|
Euro |
1 |
Rs.63.39 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
4 |
|
--CREDIT LINES |
1~10 |
2 |
|
--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 |
|
28 |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.