MIRA
INFORM REPORT
|
Report Date : |
18.03.2011 |
IDENTIFICATION DETAILS
|
Name : |
K M U ALLOYS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
K 256, Village Paprawat, Nazafgarh, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
26.05.1994 |
|
|
|
|
Com. Reg. No.: |
55-059238 |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74899DL1994PTC059238 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELK02914C |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Alluminium Alloys |
RATING & COMMENTS
|
MIRA’s Rating : |
B (32) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 62000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow But Correct |
|
|
|
|
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 but correct. The company can be considered for small to mediocre 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) |
|
|
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
|
Name : |
Mr. |
|
Designation : |
Accountant |
|
Date : |
17.03.2011 |
LOCATIONS
|
Registered Office : |
K 256, Village Paprawat, Nazafgarh, |
|
Mobile No.: |
91-9811047168 (Mr. |
|
E-Mail : |
|
|
Area : |
4500 sq.ft |
|
Location : |
Owned |
|
|
|
|
Factory : |
Plot No. 95, Sector 3, IMT, Manesar, Gurgaon 122050, |
|
Tel. No.: |
91-124-4369860 / 61 / 62 |
DIRECTORS
AS ON 13.09.2010
|
Name : |
Mr. Suresh Chand Khandelwal |
|
Designation : |
Director |
|
Date of Birth/Age : |
22.11.1962 |
|
Date of Appointment : |
26.05.1994 |
|
|
|
|
Name : |
Mr. Rakesh Gupta |
|
Designation : |
Director |
|
Date of Birth/Age : |
26.05.1971 |
|
Date of Appointment : |
26.05.1994 |
|
|
|
|
Name : |
Mr. Rajesh Kumar |
|
Designation : |
Director |
|
Date of Birth/Age : |
25.01.1974 |
|
Date of Appointment : |
26.05.1994 |
KEY EXECUTIVES
|
Name : |
Mr. |
|
Designation : |
Accountant |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 13.09.2010
|
Names of Shareholders |
No. of Shares |
|
Mr. Suresh Chand Khandelwal |
295600 |
|
Mr. Rakesh Gupta |
109200 |
|
Mr. Rajesh Kumar |
53800 |
|
Mrs. Seema Gupta |
26500 |
|
Mr. Vijay Kumar |
26000 |
|
Mrs. Radha Khandelwal |
11000 |
|
Rakesh Gupta HUF |
11000 |
|
Sumangal Commercial, |
140000 |
|
Total |
673100 |
AS ON 13.09.2010
|
Equity Share
Breakup |
|
Percentage of
Holding |
|
Category |
|
|
|
Directors or relatives of directors |
|
100.00 |
|
|
Total
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Alluminium Alloys |
|
|
|
|
Imports : |
|
|
Products : |
Aluminium Scraps |
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Cash, Credit |
|
|
|
|
Purchasing : |
Cash, Credit, L/C |
GENERAL INFORMATION
|
Customers : |
End Users |
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
13 Approximately |
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Rajeev Bansal and Associates Chartered Accountant |
|
Address : |
506, Prabhat Kiran, |
|
Tel. No.: |
91-11-41538009 |
|
|
|
|
Associates/Subsidiaries : |
Nil |
CAPITAL STRUCTURE
AS ON 13.09.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1000000 |
Equity Shares |
Rs. 10 each |
Rs.10.000 millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
673100 |
Equity Shares |
Rs. 10 each |
Rs.6.731 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 |
6.731 |
6.731 |
6.731 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
8.788 |
7.600 |
6.770 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
15.519 |
14.331 |
13.501 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
34.925 |
33.791 |
29.218 |
|
|
2] Unsecured Loans |
15.110 |
7.434 |
3.700 |
|
|
TOTAL BORROWING |
50.035 |
41.225 |
32.918 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
65.554 |
55.556 |
46.419 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
8.875 |
9.216 |
9.281 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.240
|
11.414 |
14.790 |
|
|
Sundry Debtors |
59.268
|
16.348 |
31.129 |
|
|
Cash & Bank Balances |
0.543
|
0.327 |
0.391 |
|
|
Other Current Assets |
0.000 |
0.000 |
0.000 |
|
|
Loans & Advances |
8.826
|
20.656 |
7.019 |
|
Total
Current Assets |
68.877
|
48.745 |
53.329 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
0.000
|
1.213 |
0.319 |
|
|
Other Current Liabilities |
11.776
|
0.774 |
15.467 |
|
|
Provisions |
0.422
|
0.418 |
0.405 |
|
Total
Current Liabilities |
12.198
|
2.405 |
16.191 |
|
|
Net Current Assets |
56.679
|
46.340 |
37.138 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
65.554 |
55.556 |
46.419 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Sales |
266.347 |
213.389 |
218.680 |
|
|
|
Other Income |
0.000 |
0.000 |
0.000 |
|
|
|
TOTAL (A) |
266.347 |
213.389 |
218.680 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
264.237 |
211.409 |
216.752 |
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL (B) |
264.237 |
211.409 |
216.752 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
2.110 |
1.980 |
1.928 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
2.110 |
1.980 |
1.928 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
0.744 |
0.751 |
0.855 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE TAX
(E-F) (G) |
1.366 |
1.229 |
1.073 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
0.422 |
0.418 |
0.405 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
0.944 |
0.811 |
0.668 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
0.944 |
0.811 |
0.668 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Capital Goods |
103.832 |
86.865 |
0.000 |
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
|
|
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
0.35
|
0.38 |
0.30 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.51
|
0.57 |
0.49 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.75
|
2.12 |
1.71 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.09
|
0.08 |
0.07 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
4.01
|
3.04 |
3.63 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
5.64
|
20.26 |
3.29 |
LOCAL AGENCY FURTHER INFORMATION
SUNDRY CREDITORS
DETAILS
Rs. In Millions
|
Particulars |
31.03.2010
|
31.03.2009 |
31.03.2008 |
|
|
|
|
|
|
Sundry Creditors |
0.000
|
1.213 |
0.319 |
TRADE REFERENCE:
Kiran Udyog Private Limited
FIXED ASSETS:
- Machinery
- Fire
Extingusher
- Land
- Building
- Furniture and
Fixture
- Scooter
- Cycle
- Generator
- Car
- Computer
- Office
Equipment
- Spectrometer
- Fax
- Tempo
- Transformer
- Conveyor
- Mould
FORM 8
|
Corporate identity
number of the company |
U74899DL1994PTC059238 |
|
Name of the
company |
K M U ALLOYS PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
K 256, Village Paprawat, Nazafgarh, |
|
This form is for |
Modification of
charge |
|
Type of charge |
|
|
Particular of
charge holder |
Yes Bank, 9th Floor, Nehru Centre, Discovery of India, Dr.
Annie Besant Road, Worli, Mumbai 400018, Maharashtra, India Email: dlbbcaddel@yesbank.in
|
|
Nature of
instrument creating charge |
Memorandum of equitable
mortgage dated 07-01-2011 |
|
Date of
instrument Creating the charge |
07.01.2011 |
|
Amount secured by
the charge |
Rs. 50.000
millions |
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Extent and operation of the charge The facility
amount of INR 50 Million is further secured by exclusive charge by way of
equitable mortgage on the Immovable property situated at Plot No.95,Sector
3,Industrial Estate Ch. Devilal IMT, Manesar , Gurgaon, Haryana. |
|
Short particulars
of the property charged (Including location of the property) |
Plot No.95,Sector
3,Industrial Estate Ch. Devilal IMT, Manesar , Gurgaon, Haryana. |
|
Date of
instrument modifying the charge |
04.11.2010 |
|
Particulars of the
present modification |
The facility
amount INR 50,000,000 which was secured by current assets and movable fixed
assets , is now further being secured by immovable property situated at Plot
No.95,Sector 3,Industrial Estate Ch. Devilal IMT, Manesar , Gurgaon, Haryana. |
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.45.24 |
|
|
1 |
Rs.72.57 |
|
Euro |
1 |
Rs.63.00 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--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 |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
32 |
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.