![]()
|
Report Date : |
18.06.2011 |
IDENTIFICATION DETAILS
|
Name : |
SHILP GRAVURES LIMITED |
|
|
|
|
Registered
Office : |
780-778/6, Pramukh Industrial Estate, Sola – |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
29.10.1993 |
|
|
|
|
Com. Reg. No.: |
04-20552 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.61.498 millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
L27100GJ1993PLC020552 |
|
|
|
|
Legal Form : |
Public Limited Liability Company. The company’s shares are listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacturer of
Neon Glow Signs |
|
|
|
|
No. of Employees
: |
400 Approximately |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (45) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 1100000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established company having satisfactory track. 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.
INFORMATION PARTED BY
|
Name : |
Mr. Harvind |
|
Designation : |
Accounts Manager |
|
Contact No.: |
91-9925204012 |
|
Date : |
16.06.2011 |
LOCATIONS
|
Registered Office/Factory : |
780-778/6, Pramukh Industrial Estate, Sola – |
|
Tel. No.: |
91-2764-286323 / 286324, 286866 |
|
Mobile No.: |
91-9925204012 (Mr. Harvind) |
|
Fax No.: |
91-2764-286335 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 2 : |
II/III Floor, Hira House, Near Kalali Crossing, |
|
|
|
|
Corporate Office : |
101, Shri Kashi Parekh Complex, B/h. Bhagwati Chambers, |
|
Tel. No.: |
91-79-2642 1144, 2642 3484 |
|
Fax No.: |
91-79-2644 3241 |
|
E-Mail : |
|
|
|
|
|
Branch Office : |
Located at ·
Mumbai ·
·
Chennai |
DIRECTORS
As on 31.03.2010
|
Name : |
Dr. Baldev V. Patel |
|
Designation : |
Chairman |
|
|
|
|
Name : |
Mr. Ambar J. Patel |
|
Designation : |
Managing Director |
|
|
|
|
Name : |
Mr. Roshan H. Shah |
|
Designation : |
Whole time Director |
|
|
|
|
Name : |
Mr. G. V. Bhavsar |
|
Designation : |
Whole time Director (Appointed w.e.f. 08.08.2009) |
|
|
|
|
Name : |
Mr. Vithaldas H. Patel |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Shailesh C. Desai |
|
Designation : |
Director |
|
|
|
|
Name : |
Dr. Navin P. Patel |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Chinubhai R. Shah |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Rajendra S. Shah |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Jainand G. Vyas |
|
Designation : |
Director (Appointed w.e.f. 08.08.2009) |
KEY EXECUTIVES
|
Name : |
Mr. Atul M. Vinchhi |
|
Designation : |
Chief Operating Officer |
|
|
|
|
Name : |
Mr. Narendra R. Patil |
|
Designation : |
Chief Technical Officer |
|
|
|
|
Name : |
Ms. Yoshita S. Vora |
|
Designation : |
Company Secretary |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2011
|
Category of Shareholders |
No. of Shares |
% of Holdings |
|
(A) Shareholding of Promoter and Promoter Group |
|
|
|
|
|
|
|
|
1,665,211 |
27.08 |
|
|
1,665,211 |
27.08 |
|
|
|
|
|
|
1,788,840 |
29.09 |
|
|
1,788,840 |
29.09 |
|
Total shareholding of Promoter and Promoter Group (A) |
3,454,051 |
56.17 |
|
(B) Public Shareholding |
|
|
|
|
|
|
|
|
|
|
|
|
140,511 |
2.28 |
|
|
|
|
|
|
1,033,559 |
16.81 |
|
|
1,045,753 |
17.00 |
|
|
475,926 |
7.74 |
|
|
466,926 |
7.59 |
|
|
9,000 |
0.15 |
|
|
2,695,749 |
43.83 |
|
Total Public shareholding (B) |
2,695,749 |
43.83 |
|
Total (A)+(B) |
6,149,800 |
100.00 |
|
(C) Shares held by Custodians and against which Depository Receipts
have been issued |
- |
- |
|
|
- |
- |
|
|
- |
- |
|
|
- |
- |
|
Total (A)+(B)+(C) |
6,149,800 |
- |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of
Neon Glow Signs |
||||||||
|
|
|
||||||||
|
Products : |
|
||||||||
|
|
|
||||||||
|
Terms : |
|
||||||||
|
Selling : |
Cash and Credit |
||||||||
|
|
|
||||||||
|
Purchasing : |
Cash and Credit |
GENERAL INFORMATION
|
No. of Employees : |
400 Approximately |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
·
ABN Amro Bank NV ·
The Kalupur Commercial Co-operative Bank Limited ·
Standard Chartered Bank ·
ICICI Bank ·
Axis Bank ·
Bank of ·
Citibank N.A. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Deloitte Haskins & Sells Chartered Accountants |
|
Address : |
“Heritage”, 3rd Floor, Nr. Gujarat Vidyapeth, Off |
|
|
|
|
Associates/Subsidiaries : |
Shilp Altratech Shilp Gravures (taken over w.e.f. 16.04.2009) |
CAPITAL STRUCTURE
As on 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
6500000 |
Equity Shares |
Rs.10/- each |
Rs.65.000 millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
6149800 |
Equity Shares |
Rs.10/- each |
Rs.61.498
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 |
61.498 |
61.498 |
61.498 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
211.198 |
168.931 |
161.526 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
272.696 |
230.429 |
223.024 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
186.532 |
166.452 |
104.616 |
|
|
2] Unsecured Loans |
71.216 |
89.796 |
36.329 |
|
|
TOTAL BORROWING |
257.748 |
256.248 |
140.945 |
|
|
DEFERRED TAX LIABILITIES |
47.980 |
46.167 |
30.387 |
|
|
|
|
|
|
|
|
TOTAL |
578.424 |
532.844 |
394.356 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
431.941 |
387.351 |
267.754 |
|
|
Capital work-in-progress |
8.584 |
4.898 |
8.145 |
|
|
|
|
|
|
|
|
INVESTMENT |
2.878 |
34.233 |
11.420 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
50.697
|
31.752 |
23.463 |
|
|
Sundry Debtors |
145.698
|
125.406 |
113.113 |
|
|
Cash & Bank Balances |
31.849
|
34.668 |
17.878 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
18.967
|
16.261 |
41.208 |
|
Total
Current Assets |
247.211
|
208.087 |
195.662 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
59.976
|
57.420 |
49.234 |
|
|
Other Current Liabilities |
36.177
|
30.565 |
18.469 |
|
|
Provisions |
16.037
|
13.740 |
20.922 |
|
Total
Current Liabilities |
112.190
|
101.725 |
88.625 |
|
|
Net Current Assets |
135.021
|
106.362 |
107.037 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
578.424 |
532.844 |
394.356 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Sales and Services |
471.281 |
367.914 |
340.366 |
|
|
|
Other Income |
12.320 |
7.588 |
1.775 |
|
|
|
TOTAL (A) |
483.601 |
375.502 |
342.141 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Materials and Manufacturing Expenses |
197.911 |
154.582 |
122.249 |
|
|
|
Employee Emoluments |
80.306 |
64.311 |
57.348 |
|
|
|
Administrative, Selling & Other Expenses |
47.385 |
59.309 |
32.331 |
|
|
|
Increase/(Decrease) in Stock |
(0.945) |
(5.533) |
(1.355) |
|
|
|
TOTAL (B) |
324.657 |
272.669 |
210.573 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
158.944 |
102.833 |
131.568 |
|
|
|
|
|
|
|
|
|
Less |
INTEREST AND
FINANCE CHARGES |
25.350 |
23.107 |
10.983 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
133.594 |
79.726 |
120.585 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
57.405 |
44.187 |
39.634 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
76.189 |
35.539 |
80.951 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
24.929 |
24.775 |
20.348 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
51.260 |
10.764 |
60.603 |
|
|
|
|
|
|
|
|
|
Add/(Less) |
PRIOR PERIOD
ADJUSTMENTS |
0.000 |
3.836 |
(0.865) |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
AND PRIOR PERIOD ADJUSTMENTS |
51.260 |
14.600 |
59.738 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
102.431 |
96.029 |
66.400 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
5.126 |
1.003 |
15.000 |
|
|
|
Proposed Dividend |
7.687 |
6.150 |
12.914 |
|
|
|
Tax on Proposed Dividend |
1.306 |
1.045 |
2.195 |
|
|
BALANCE CARRIED
TO THE B/S |
139.572 |
102.431 |
96.029 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
F.O.B. Value – Sales |
4.474 |
2.841 |
3.162 |
|
|
|
Trading Sales |
0.000 |
2.087 |
1.277 |
|
|
TOTAL EARNINGS |
4.474 |
4.928 |
4.439 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Capital Goods |
35.765 |
94.944 |
50.222 |
|
|
|
Raw Material |
61.480 |
35.099 |
26.843 |
|
|
|
Trading |
3.451 |
2.339 |
1.320 |
|
|
|
Stores, Spares & Components |
11.731 |
8.637 |
8.954 |
|
|
TOTAL IMPORTS |
112.427 |
141.019 |
87.339 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
8.34 |
2.37 |
9.71 |
|
QUARTERLY RESULTS
|
PARTICULARS |
30.06.2010 |
30.09.2010 |
31.12.2010 |
31.03.2011 |
|
Type |
1st
Quarter |
2nd
Quarter |
3rd
Quarter |
4th
Quarter |
|
Net Sales |
120.300 |
123.680 |
127.450 |
135.960 |
|
Total Expenditure |
89.490 |
88.720 |
99.950 |
99.290 |
|
PBIDT (Excl OI) |
30.810 |
34.960 |
27.500 |
36.670 |
|
Other Income |
1.850 |
0.300 |
0.020 |
0.240 |
|
Operating Profit |
32.660 |
35.260 |
27.540 |
36.910 |
|
Interest |
5.870 |
6.970 |
3.110 |
6.570 |
|
Exceptional Items |
0.000 |
0.000 |
0.000 |
0.000 |
|
PBDT |
26.790 |
28.290 |
24.430 |
30.340 |
|
Depreciation |
14.070 |
14.350 |
19.280 |
15.510 |
|
Profit Before Tax |
12.720 |
13.940 |
5.150 |
14.830 |
|
Tax |
2.970 |
1.920 |
(0.470) |
8.810 |
|
Provisions and contingencies |
0.000 |
0.000 |
0.000 |
0.000 |
|
Profit After Tax |
9.750 |
12.020 |
5.620 |
6.020 |
|
Extraordinary Items |
0.000 |
0.000 |
0.000 |
0.000 |
|
Prior Period Expenses |
0.000 |
0.000 |
0.000 |
0.000 |
|
Other Adjustments |
0.000 |
0.000 |
0.000 |
0.000 |
|
Net Profit |
9.750 |
12.020 |
5.620 |
6.020 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
10.60
|
2.87 |
17.71 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
16.17
|
9.66 |
23.78 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
11.22
|
5.97 |
17.47 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.28
|
0.15 |
0.36 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.36
|
1.56 |
1.03 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.20
|
2.05 |
2.21 |
LOCAL AGENCY FURTHER INFORMATION
DETAILS OF SUNDRY CREDITORS
|
Particulars |
31.03.2010 (Rs.
in millions) |
31.03.2009 (Rs.
in millions) |
31.03.2008 (Rs.
in millions) |
|
Sundry Creditors |
59.976
|
57.420 |
49.234 |
BUSINESS OVERVIEW AND OPERATIONS:
The Company's
total revenues have increased from Rs.367.914 millions to Rs.471.281 millions
recording growth of 28.00%. The Company's EBDITA increased from Rs.102.833
millions to Rs.158.944 millions and PAT increased from Rs.14.600 millions to
Rs.51.260 millions recording increase of 351.00%. During the year Company has
provided Foreign Exchange gain of Rs.9.148 millions in the Profit and Loss
Account as per the Accounting Standard AS-11 of the ICAI. Interest cost has marginally
gone up from Rs.23.107 millions to Rs.25.350 millions. Depreciation has
increased from Rs.44.187 millions to Rs.57.405 millions. During the year the
demand has improved after the recession. The investments have started
contributing to the top line growth. They have strengthened the infrastructure
facilities and financial support which has helped the company in servicing the
customers and clients by delivering quality products. The Company has carved a
niche in the market and has stayed ahead in the Competition.
During the year, a
fire took place in the Company's factory premises at Rakanpur, resulting in
partial destruction of stock, consumables, plant and machinery and building.
The Company has lodged a claim with the insurance company and the surveyor's
report assessing the loss is awaited.
MANAGEMENT
DISCUSSION AND ANALYSIS REPORT
ECONOMY OVERVIEW:
The financial
crisis that shook the pillars of world economy is on the path of recovery.
Global growth, after experiencing a sharp downturn in 2008-2009, has catapulted
back to recovery phase with the global trade gradually picking up. In the wake
of such recovery, prospects of developing countries are for robust recovery in
the times ahead.
INDUSTRY STRUCTURE
AND DEVELOPMENTS:
The Gravure
Industry has been continuously growing and showing an upward trend since the
company began its operations in 1995. Today the Company serves various segments
of gravure industry such as flexible packaging, PVC flooring, artificial
leather, specialty coating, etc. The Company has state of the art latest
technologies and facilities to keep pace with the emerging trends in the
market.
The Company's acquisitions
of Flexo Division at Vadodara and setting up of Laser Technology has enhanced
the capabilities and strengthened the position in the market. The laser
technology has capability to cater to specialty applications like embossing
which will be import substitute to many industries. They have developed designs
for embossing in glass, paperboard, leather, etc. The designs have been
commercially accepted and market response for the same has been overwhelming.
We have also been able to develop ceramic anilox rollers for flexography
industry too.
OUTLOOK:
The Company, keeping pace with overall gravure market has grown
significantly. The Management expects to continue this trend in the years to
come, subject to favorable market conditions, and stable economic policies.
AUDITED FINANCIAL RESULTS FOR THE QUARTER ENDED ON 31ST MARCH, 2011 (Rs.
in Millions)
|
Particulars |
Quarter Ended AS on 31.03.2011 Audited |
Year Ended AS on 31.03.2011 Audited |
|
1. a. Net Sales / Income from operations |
136.501 |
499.905 |
|
b. Other Operating Income |
(0.537) |
5.413 |
|
Total Income |
135.964 |
505.318 |
|
|
|
|
|
2. Total expenditure |
|
|
|
a. Decrease / ( Increase ) in stock in trade and
work in progress |
3.695 |
0.558 |
|
b. Consumption of Raw materials |
52.570 |
195.050 |
|
c. Purchase of Traded Goods |
1.825 |
5.987 |
|
d. Employee costs |
21.048 |
84.836 |
|
e. Depreciation |
15.510 |
63.204 |
|
f. Other Expenditure |
20.153 |
88.355 |
|
g. Total |
114.801 |
437.990 |
|
|
|
|
|
3. Profit / (loss) from Operations before Other
Income, Interest and Exceptional Items (1-2) |
21.163 |
67.328 |
|
|
|
|
|
4. Other income |
0.240 |
2.408 |
|
|
|
|
|
5. Profit / (loss) before Interest and Exceptional
Items (3+4) |
21.403 |
69.736 |
|
|
|
|
|
6. Interest |
6.573 |
23.141 |
|
|
|
|
|
7. Profit/ (loss) after Interest but before
Exceptional Items (5-6) |
14.830 |
46.595 |
|
|
|
|
|
8. Exceptional items |
-- |
-- |
|
|
|
|
|
9. Profit / ( loss ) from Ordinary Activities
before tax (7+8) |
14.830 |
46.595 |
|
|
|
|
|
10. Tax Expense |
|
|
|
a. Current Taxes |
9.458 |
17.158 |
|
b. Deferred Tax Liability / (Asset) |
(0.650) |
(3.938) |
|
|
|
|
|
11. Net profit / ( loss ) from ordinary
activities after tax (9-10) |
6.022 |
33.375 |
|
|
|
|
|
12. Extraordinary Item |
|
|
|
|
6.022 |
33.375 |
|
13. Net Profit/ (Loss) for the period (11-12) |
|
|
|
|
61.498 |
61.498 |
|
14. Paid up Equity share capital ( Rs 10 / each ) |
|
|
|
|
|
|
|
15. Reserve excluding Revaluation Reserves as per
balance sheet of previous accounting year |
|
235.639 |
|
|
|
|
|
16. Earnings Per Share (EPS) |
|
|
|
a) a) Basic & Diluted EPS before
Extraordinary items for the period, for the year to date and for the previous
year (not annualized) |
0.98 |
5.43 |
|
b) Basic and Diluted EPS after Extraordinary
items for the period, for the year to date & for the previous year (not annualized) |
0.98 |
5.43 |
|
|
|
|
|
17. Public Shareholding |
|
|
|
- No. of shares |
2695850 |
2695850 |
|
- Percentage of shareholding |
43.84% |
43.84% |
|
|
|
|
|
18. Promoters and promoter group |
|
|
|
Shareholding |
|
|
|
a) Pledged/Encumbered |
-- |
-- |
|
- Number of shares |
|
|
|
- Percentage of shares (as a % of the total
shareholding of promoter & promoter group) |
NIL |
NIL |
|
- Percentage of shares (as a % of the total share
capital of the company |
NIL |
NIL |
|
|
|
|
|
b) Non-encumbered |
|
|
|
- Number of shares |
3453950 |
3453950 |
|
- Percentage of shares (as a % of the total
shareholding of promoter & promoter group) |
100.00% |
100.00% |
|
- Percentage of shares (as a % of the total share
capital of the company |
56.16% |
56.16% |
Notes :
1.
The above results were reviewed by the Audit
Committee and approved by the Board of Directors at their meeting held on 14th
May, 2011.
2.
Details of Shareholder's grievances for the quarter
ended on 31.03.2011; Beginning - Nil, Received - 1, Redressed - 1, Pending
Disposal - Nil.
3.
The Board of Directors has recommended dividend of
Rs.1.25 per share for the year 2010-11.(Dividend 12.50%)
AUDITED FINANCIAL RESULTS FOR THE QUARTER ENDED ON 31ST MARCH, 2011 (Rs.
in Millions)
|
Particulars |
Quarter Ended AS on 31.03.2011 Audited |
Year Ended AS on 31.03.2011 Audited |
|
1. SEGMENT REVENUE : |
|
|
|
a) Gravure Rollers |
117.830 |
425.490 |
|
b)Wind Energy |
2.110 |
6.555 |
|
c) Others |
18.672 |
74.415 |
|
Total |
138.612 |
506.460 |
|
Less: Inter segment Revenue |
2.110 |
6.555 |
|
Net Sales / Income From Operations |
136.502 |
499.905 |
|
|
|
|
|
2. SEGMENT RESULTS (Profit before tax, interest and exceptional item
from each segment) |
|
|
|
a) Gravure Rollers |
19.410 |
58.831 |
|
b)Wind Energy |
1.623 |
4.529 |
|
c) Others |
0.370 |
6.376 |
|
Total |
21.403 |
69.736 |
|
Less: |
|
|
|
Interest |
6.573 |
23.141 |
|
Total Profit Before Tax |
14.830 |
46.595 |
|
|
|
|
|
3. Capital Employed (SegmentAssets Less Segment Liabilites) |
|
|
|
a) Gravure Rollers |
269.757 |
269.757 |
|
b)Wind Energy |
29.748 |
29.748 |
|
c) Others |
41.674 |
41.674 |
|
Total Capital Employed |
341.179 |
341.179 |
FIXED ASSETS
·
Land
·
Buildings
·
Plant and Machinery
·
Electrical Installations
·
Furniture and Fixtures
·
Office Equipments and
Computers
·
Vehicles
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.44.93 |
|
|
1 |
Rs.72.43 |
|
Euro |
1 |
Rs.63.62 |
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 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--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 |
YES |
|
--LISTED |
YES/NO |
YES |
|
--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 |
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.