MIRA INFORM REPORT

 

 

Report Date :

20.06.2011

 

IDENTIFICATION DETAILS

 

Name :

TRIDENT TOOLS LIMITED (w.e.f. 06.10.2010)

 

TRIDENT TOOLS PRIVATE LIMITED AMALGAMATED WITH TRIDENT TOOLS LIMITED

 

 

Formerly Known As :

MAGICUT TOOLS LIMITED

 

 

Registered Office :

Survey No.26, Tembhode Shirgaon Road, Dhansar Village, Palghar, Thane – 401 404, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2009

 

 

Date of Incorporation :

29.04.1982

 

 

Com. Reg. No.:

11-027046

 

 

Capital Investment / Paid-up Capital :

Rs.44.161 millions

 

 

CIN No.:

[Company Identification No.]

L29220MH1982PLC027046

 

 

Legal Form :

A Public Limited Liability Company. Company’s shares are listed on Stock Exchanges.

 

 

Line of Business :

Manufacturer and Exporter of HSS Tool Bits, Hacksaws and Bandsaws.

 

 

No. of Employees :

125 (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 253000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. The management has not filed the latest financials of the company with the government departments. 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 caution.

 

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 (General Details)

 

Name :

Mr. Sameer Bhosale

Designation :

General Manager

Contact No.:

91-9375152539

Date :

13.06.2011

 

 

LOCATIONS

 

Registered Office/ Factory :

Survey No.26, Tembhode Shirgaon Road, Dhansar Village, Palghar, Thane – 401 404, Maharashtra, India 

Tel. No.:

91-22-32539213

Mobile No.:

91-9375152539 (Mr. Sameer Bhosale)

Fax No.:

91-22-28462388

E-Mail :

sameer.bhosale@magicuttools.com

Area :

2000 sq ft

Location :

Owned

 

 

Head Office :

Hercules Industrial Estate, Bank of Baroda Compound, 2nd Floor, A.C. Road, Ashok Nagar, Kandivli (East), Mumbai – 400 101, Maharashtra, India

Tel. No.:

91-22-28462427/ 28847191

Fax No.:

91-22-28462388/ 28871738

 

 

DIRECTORS

 

As on 29.09.2007

 

Name :

Mr. Narendra Rameshchandra Gupta

Designation :

Director

Address :

Premesh, 6-B, Bandra, Mumbai – 400 050, Maharashtra, India

Date of Birth/Age :

14.08.1948

Date of Appointment :

29.04.1982

DIN No.:

00535619

 

 

Name :

Mr. Mahavir Ramlal Agarwal

Designation :

Director

Address :

Neelkanth, Plot No.21, 6, Gulmohar Cross Road, JVPD Andheri (West), Mumbai – 400 049, Maharashtra, India

Date of Birth/Age :

12.11.1937

Date of Appointment :

29.04.1982

DIN No.:

00064696

 

 

Name :

Mr. Ravi Narendra Gupta

Designation :

Managing Director

Address :

Premesh, 6-B, Turner Road, Bandra (West), Mumbai – 400 050, Maharashtra, India

Date of Birth/Age :

05.08.1973

Date of Appointment :

01.06.2010

DIN No.:

00106681

 

 

KEY EXECUTIVES

 

Name :

Mr. Sameer Bhosale

Designation :

General Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2011

 

Category of Shareholders

 

No. of Shares

Percentage of Holding

(A) Shareholding of Promoter and Promoter Group

 

 

(1) Indian

 

 

Individuals / Hindu Undivided Family

2,321,080

46.42

Sub Total

2,321,080

46.42

(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

2,321,080

46.42

(B) Public Shareholding

 

 

(1) Institutions

 

 

(2) Non-Institutions

 

 

Bodies Corporate

1,283,613

25.67

Individuals

 

 

Individual shareholders holding nominal share capital up to Rs.0.100 million

1,006,474

20.13

Individual shareholders holding nominal share capital in excess of Rs.0.100 million

388,533

7.77

Any Others (Specify)

300

0.01

Non Resident Indians

300

0.01

Sub Total

2,678,920

53.58

Total Public shareholding (B)

2,678,920

53.58

Total (A)+(B)

5,000,000

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

-

-

(1) Promoter and Promoter Group

-

-

(2) Public

-

-

Sub Total

-

-

Total (A)+(B)+(C)

5,000,000

-

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of HSS Tool Bits, Hacksaws and Bandsaws.

 

 

Products :

Hacksaw Blades and Frames

v      Hand Hacksaw Blades

v      Hand Hacksaw Frames

Junior Hacksaw Blades and Frames

v      Junior Hacksaw Blades

v      Junior Hacksaw Frames

Power Hacksaw Blades

Hole Saw, Accessories and Kits

v      Bimetal Hole Saw

v      Hole Saw Accessories

v      Hole Saw Kits

Jig Saw Blades and Reciprocating Saw Blades

v      Jig Saw Blade

v      Portable Power Hacksaw Blades

v      Reciprocating Saw Blades

v      Air Saw Blades

Single Point Braze Carbide

v      Carbide Tips, Application and Uses

v      ISO/DIN Style

v      Miscellaneous Style

v      American Style

Tool Bits, Holders and Sets

v      Tool Bits and Cut off Blades

v      Tool Holders

v      Boaring Bars

v      Lathe Tool Sets

 

 

Exports :

 

Products :

Hacksaw Blades

Countries :

UK, USA

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit 

 

PRODUCTION STATUS (AS ON 31.03.2009)

 

Particulars

Unit

Installed Capacity

 

Tool Bits

Nos.

500000

Bandsaw Blades

Nos.

300000

Hacksaw Blades

Nos.

1200000

Bearing and Bushes

Nos.

500000

 

 

 

 

 

GENERAL INFORMATION

 

Customers :

Manufacturer

 

 

No. of Employees :

125 (Approximately)

 

 

Bankers :

v      Punjab National Bank, Goregaon (East) Branch, 8 Cama Industrial Estate, Walbhat Road, Goregaon (East), Mumbai – 400 063, Maharashtra, India

v      Bank of Baroda, Bandra Branch, Mumbai – 400 050, Maharashtra, India

 

 

Facilities :

Secured Loans

31.03.2009

Rs. In Millions

31.03.2008

Rs. In Millions

* Bank of Baroda Term Loan

0.000

14.050

** Bank of Baroda Cash Credit

0.000

11.363

*** Bank of Baroda Book Debts

0.000

11.231

Total

0.000

36.644

 

* Term Loan account secured by hypothecation of machinery and further secured by personal guarantee of some of directors and equitable mortgage of fixed assets situated at its factory (Palghar)

 

** Cash Credit account secured by hypothecation of raw materials, work in progress and finished goods and further by personal guarantees of some of directors and equitable mortgage of fixed assets situated at its factory (Palghar).

 

*** Book debts account secured by hypothecation of Book Debts and further secured by personal guarantees of some of directors and equitable mortgage of fixed assets situated at its factory (Palghar).

 

Note: Dues outstanding to Bank for various Credit facilities have been shown as ‘Secured’ pending ascertainment of realizable value of assets hypothecated to them.  

 

Unsecured Loans

31.03.2009

Rs. In Millions

31.03.2008

Rs. In Millions

From Others

0.521

1.494

Total

0.521

1.494

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Girish Patel and Company

Chartered Accountants

Address :

F-103/104, Patel Nagar, M.G. Road, Kandivali (West), Mumbai – 400 067, Maharashtra, India

Tel. No.:

91-22-28075966

 

 

Memberships :

v      FIEO

v      Chamber of Commerce 

 

 

CAPITAL STRUCTURE

 

As on 30.09.2009

 

Authorised Capital : Rs.65.000 millions

 

Issued, Subscribed & Paid-up Capital : Rs.58.966 millions

 

As on 31.03.2009

 

Authorised Capital :

No. of Shares

Type

Value

Amount

5500000

Equity Shares

Rs.10/- each

Rs.55.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

5000000

Equity Shares

Rs.10/- each

Rs.50.000 millions

 

Less: Allotment money in arrears

 

Rs.5.839 millions

 

Total

 

Rs.44.161 millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2009

31.03.2008

31.03.2007

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

44.161

44.161

44.161

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

18.966

19.124

19.124

4] (Accumulated Losses)

0.000

(16.084)

(24.628)

NETWORTH

63.127

47.201

38.657

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

36.644

42.145

2] Unsecured Loans

0.521

1.494

4.392

TOTAL BORROWING

0.521

38.138

46.537

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

63.648

85.339

85.194

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

38.423

38.423

38.423

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.060

0.060

0.060

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

3.489

20.448

20.416

 

Sundry Debtors

0.181

0.330

1.232

 

Cash & Bank Balances

1.779

0.277

0.074

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

19.726

24.051

32.354

Total Current Assets

25.175

45.106

54.076

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors & Other Current Liabilities

0.010

1.113

10.228

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

0.010

1.113

10.228

Net Current Assets

25.165

43.993

43.848

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

2.863

2.863

 

 

 

 

TOTAL

63.648

85.339

85.194

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Trading Sales

 

0.164

0.715

 

 

Other Income

 

0.000

0.000

 

 

Sundry Credit Balances Written Back

 

36.798

8.765

 

 

TOTAL                        

 

36.962

9.480

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Trading and Other Expenses

 

21.036

0.964

 

 

TOTAL                                    

 

21.036

0.964

 

 

 

 

 

 

PROFIT BEFORE TAX

 

15.926

8.516

 

 

 

 

 

Less

TAX                                                                 

 

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX

 

15.926

8.516

 

 

 

 

 

 

Add: Development rebate reserve written back 

 

0.026

0.000

 

Add: Investment allow. Util. reserve

 

0.890

0.000

 

Add: Taxes for earlier year

 

0.000

0.028

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

 

(16.084)

(24.628)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

 

0.758

(16.084)

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

3.19

NA

 

QUARTERLY RESULTS

 

PARTICULARS

 

30.06.2010

30.09.2010

31.12.2010

31.03.2011

Net Sales

62.790

27.420

49.610

78.480

Total Expenditure

56.590

21.450

42.640

70.980

PBIDT (Excl OI)

6.200

5.970

6.970

7.500

Other Income

0.020

0.010

0.130

0.000

Operating Profit

6.220

5.980

7.100

7.500

Interest

3.280

3.930

4.690

5.040

Exceptional Items

0.000

0.000

0.000

0.000

PBDT

2.940

2.050

2.410

2.460

Depreciation

0.370

0.380

0.240

0.150

Profit Before Tax

2.570

1.670

2.170

2.310

Tax

0.500

0.200

0.200

0.670

Provisions and contingencies

0.000

0.000

0.000

0.000

Profit After Tax

2.070

1.470

1.970

1.640

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

2.070

1.470

1.970

1.640

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2009

31.03.2008

31.03.2007

PAT / Total Income

(%)

43.09

89.83

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

9710.98

1191.05

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

25.04

10.19

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.18

NA

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.01

0.83

1.47

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2517.50

40.53

5.29

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Note:

 

The company has made application under section 391 to 394 of the Companies Act 1956 to Bombay High Court Mumbai, for merger of Trident Tools Private Limited with effect from 1.4.2008. The company is awaiting the order of Bombay High Court in this regard. These accounts have been prepared without giving any accounting impact of merger with Trident Tools Private Limited.

 

OPERATIONS AND PERFORMANCE:

 

During the year ended 31st March, 2009, the Company achieved a total income aggregating to Rs.36.962 millions as compared to Rs.9.480 millions during the previous year ended 31st March, 2008. After providing for Depreciation, Finance Charges and Taxation, the Company has registered a profit before tax of Rs.15.926 millions which has been carried to the Balance sheet.

 

Although the Company maintains adequate internal control systems covering all its operation areas. The Directors are putting in their efforts and are hopeful of improved working during the years to come.

 

Barring unforeseen circumstances, the Directors are confident of achieving better results in the ensuing year.

 

FORM 8:

 

Corporate identity number of the company

L29220MH1982PLC027046

Name of the company

MAGICUT TOOLS LIMITED

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

Survey No.26, Tembhode Shirgaon Road, Dhansar Village, Palghar, Thane – 401 404, Maharashtra, India

E-Mail: info@magicut.net

This form is for

Modification of charge

Charge identification number of the modified 

10096396

Type of charge

Book Debts

Movable Property

Others (Plant and machineries, stocks etc.)

Particular of charge holder

Punjab National Bank, Goregaon (East) Branch, 8 Cama Industrial Estate, Walbhat Road, Goregaon (East), Mumbai – 400 063, Maharashtra, India

E-Mail: emailroc@rediffmail.com

Nature of description of the instrument creating or modifying the charge

Deed of Hypothecation

Date of instrument Creating the charge

14.08.2010

Amount secured by the charge

Rs.162.033 millions

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

Rate of Interest:

Interest rate and Penal interest rate as agreed between the borrower company and the bank from time to time.

 

Terms of Repayment:

Repayment, as agreed between the borrower company and the bank from time to time.

 

Margin:

Margin Rate, as agreed between the borrower company and the bank from time to time.

 

Extent and Operation of the charge:

At the request of the borrower company, the bank has enhanced overall banking limits upto Rs.162.033 millions against Hypothecation of Existing Plant and Machinery, Plant and Machineries to be acquired, all the borrowers moveable assets like stocks of raw materials, stocks in process, finished goods, consumables, stores, spares and packing material etc.

 

The Charge stands modified upto Rs.162.033 millions. 

Short particulars of the property charged

Existing Plant and Machinery

 

Plant and Machineries to be acquired

 

All the borrower moveable assets like stocks of raw materials, stocks in process, finished goods, consumables, stores, spares and packing material etc.

 

All the borrowers present, future book debts etc.

Particulars of the present modification 

At the request of the borrower company, the bank has enhanced overall banking limits upto Rs.162.033 millions against Hypothecation of Existing Plant and Machinery, Plant and Machineries to be acquired, all the borrowers moveable assets like stocks of raw materials, stocks in process, finished goods, consumables, stores, spares and packing material etc.

 

The Charge stands modified upto Rs.162.033 millions.

 

FIXED ASSETS:

 

v      Leasehold Land

v      Building

v      Plant and Machinery

v      Electrical Installation

v      Laboratory Equipments

v      Furniture and Fixtures

v      Cutters and Accessories

v      Factory Equipments

v      Office Equipments

v      Air Condition

 


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.44.93

UK Pound

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

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

3

--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

YES

--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

-

 

 

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.