MIRA INFORM REPORT

 

 

Report Date :

21.03.2011

 

IDENTIFICATION DETAILS

 

Name :

REMSONS INDUSTRIES LIMITED

 

 

Registered Office :

88 B Government Industrial Estate, Kandivali (West), Mumbai-400067, Maharashtra 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

11.05.1971

 

 

Com. Reg. No.:

015141

 

 

CIN No.:

[Company Identification No.]

L51900MH1971PLC015141

 

 

Legal Form :

Public Limited Liability Company.  The company’s shares are listed on the Stock Exchanges.

 

 

Line of Business :

Manufacture of Auto Control Cables and Gear Shifter Mechanisms with Push Pull Cables.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 330000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. 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)

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 / Corporate Office :

88 B Government Industrial Estate, Kandivali (West), Mumbai-400067, Maharashtra, India

Tel. No.:

91-22-28683883/28684552/28682368

Fax No.:

91-22-28682487

E-Mail :

remsons@vsnl.com

corporate@remsons.com

 

 

Factory 1 :

1/3 Mile Stone, Khandsa Road, Gurgaon-122001, Haryana, India

 

 

Factory 2 :

A2/27, Somnath Industrial Estate, Daman-396210

 

 

Factory 3:

A2/4, somnath Industrial Estate, Daman-396210

 

 

Factory 4:

Goodluck House, Survey No.729/1, Ringanwada, Village Dabhel, Daman

 

 

Factory 5:

Survey No. 146, Village Khadki, Pardi-396121

 

 

DIRECTORS

 

As on 31.03.2010

 

Name :

Mr. V. Harlalka

Designation :

Chairman

 

 

Name :

Mr. K. Kejriwal

Designation :

Managing Director

 

 

Name :

Mrs. C. Kejriwal

Designation :

Whole-time Director

 

 

Name :

Mr. Ming Ching Tan

Designation :

Director

 

 

Name :

Mr. S. B. Parwal

Designation :

Director

 

 

Name :

Mr. S. Agarwal

Designation :

Director

 

 

Name :

Mir. V. K. Mahtani

Designation :

Director

 

 

Name :

Mrs. Saroj N. Rao

Designation :

Director

 

 

KEY EXECUTIVES

 

Name :

Mr. Sukhdeo Purohit

Designation :

Company Secretary

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.12.2010

 

Names of Shareholders

Total No. of Shares

Percentage of Holding

(A) Shareholding of Promoter and Promoter Group

 

 

(1) Indian

 

 

Individuals / Hindu Undivided Family

4,166,661

72.93

Bodies Corporate

118,357

2.07

Sub Total

4,285,018

75.00

(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

4,285,018

75.00

(B) Public Shareholding

 

 

(1) Institutions

 

 

Financial Institutions / Banks

100

-

Venture Capital Funds

500

0.01

Sub Total

600

0.01

(2) Non-Institutions

 

 

Bodies Corporate

610,175

10.68

Individuals

 

 

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

535,504

9.37

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

275,660

4.82

Any Others (Specify)

6,400

0.11

Non Resident Indians

6,350

0.11

Clearing Members

50

-

Sub Total

1,427,739

24.99

Total Public shareholding (B)

1,428,339

25.00

Total (A)+(B)

5,713,357

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture of Auto Control Cables and Gear Shifter Mechanisms with Push Pull Cables.

 

 

Products :

Product Description

Item Code

Parts and accessories of the motor vehicles of heading nos. 87.01 to 87.05 and 87.11 to 87.13 control cables for automobile and general engineering purpose and automobile brake liners and brake shoes.

87083900

87149400

 

 

 

PRODUCTION STATUS (AS ON 31.03.2010)

 

Particulars

Unit

Installed Capacity

Licensed Capacity

Daman

Nos.

23092720

3492720

Gurgaon

Nos.

3500000

22300000

 

 

Particular

Unit

Actual Productions

auto Control Cables

Nos.

19677727

Auto Control Cables Mtrs.

Mrts.

3196880

Speedometer Cables

Nos.

--

 

 

GENERAL INFORMATION

 

Bankers :

State Bank of India

 

 

Facilities :

Secured Loan

As on 31.03.2010

(Rs. in Millions)

As on 31.03.2009

(Rs. in Millions)

Cash Credits from Bank

40.407

83.330

Foreign Currency Term Loan

0.000

5.549

Foreign Currency working capital Loan

45.580

0.000

Hire Purchase Finance

1.322

0.000

Total

87.309

88.879

 

 

 

Unsecured Loan

 

 

Form Directors

71.934

71.934

From Others

11.957

11.957

Total

83.891

83.891

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

 Kanu Doshi Associates

Chartered Accountant

 

 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

12000000

Equity Shares

Rs.10/- each

Rs.120.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

5713357

Equity Shares

Rs.10/- each

Rs.57.134 Millions

 

Note:

 

1. Paid up Capital includes 4,810,000 (previous year 4,810,000) Shares allotted as fully Paid Bonus shares by

Capitalization from General and Revaluation Reserve.

 

2. Paid up Capital includes 6,53,357 (previous year 6,53,357) Shares allotted as fully Paid after considering 3,79,500 shares (previous year 3,79,500 )cancelled pursuant to the Scheme of Amalgamation .


 

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

57.134

57.134

57.100

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

26.650

9.941

0.000

4] (Accumulated Losses)

0.000

0.000

(1.300)

NETWORTH

83.784

67.075

55.800

LOAN FUNDS

 

 

 

1] Secured Loans

87.309

88.879

106.300

2] Unsecured Loans

83.891

83.891

83.900

TOTAL BORROWING

171.200

172.770

190.200

DEFERRED TAX LIABILITIES

0.822

(11.760)

0.000

 

 

 

 

TOTAL

255.806

228.085

246.000

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

139.445

135.736

150.100

Capital work-in-progress

0.904

0.059

0.200

 

 

 

 

INVESTMENT

2.000

5.226

1.200

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

76.147

73.419

72.400

 

Sundry Debtors

133.437

100.666

122.700

 

Cash & Bank Balances

2.539

4.296

16.600

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

17.304

10.523

45.100

Total Current Assets

229.427

188.904

256.800

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

94.765

84.814

 

Other Current Liabilities

16.143

12.465

170.900

 

Provisions

5.062

4.561

3.800

Total Current Liabilities

115.970

101.840

174.700

Net Current Assets

113.457

87.064

82.100

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

12.400

 

 

 

 

TOTAL

255.806

228.085

246.000

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

690.330

558.119

551.400

 

 

Other Income

15.792

8.093

0.000

 

 

TOTAL                                     (A)

706.122

566.212

551.400

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Manufacturing Expenses

465.057

395.065

 

 

Employees' Cost

84.338

70.194

 

 

 

Administrative, Selling and Other Expenses

101.620

82.131

533.500

 

 

Decrease / (Increase) in Stock

(4.963)

(0.412)

 

 

 

TOTAL                                     (B)

646.052

546.978

533.500

 

 

 

 

 

Less

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

60.070

19.234

17.900

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

7.060

9.729

12.100

 

 

 

 

 

 

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

53.010

9.505

5.800

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

16.455

16.980

18.500

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

36.555

(7.475)

(12.700)

 

 

 

 

 

Less

TAX                                                                  (H)

19.847

(18.747)

(1.100)

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

16.708

11.272

(11.600)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

8.316

(2.956)

NA

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

25.024

8.316

NA

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

95.685

83.936

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

11.644

25.058

NA

 

 

Plant and Machineries

2.342

0.000

NA

 

TOTAL IMPORTS

13.986

25.058

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.92

1.97

NA

 


QUARTERLY RESULTS

 

PARTICULARS

 

30.06.2010

30.09.2010

31.12.2010

Type

1st Quarter

2nd Quarter

3rd Quarter

Net Sales

179.420

207.320

237.910

Total Expenditure

168.600

193.680

221.690

PBIDT (Excl OI)

10.820

13.640

16.220

Other Income

2.930

1.160

0.470

Operating Profit

13.750

14.800

16.690

Interest

1.500

1.510

1.360

PBDT

12.250

13.290

15.330

Depreciation

4.330

4.660

4.780

Profit Before Tax

7.920

8.630

10.550

Tax

4.100

5.130

5.480

Profit After Tax

3.820

3.500

5.070

Net Profit

3.820

3.500

5.070

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

2.37

1.99

(2.10)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

5.30

(1.34)

(2.30)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.91

(2.30)

(3.12)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.44

(0.11)

(0.23)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

3.43

4.09

6.54

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.98

1.85

1.47

 

 

LOCAL AGENCY FURTHER INFORMATION

 

OPERATIONS:

 

The Company fared well during the year. While sales and other income of the Company increased by approximately 25%, profit before interest, depreciation and tax registered three-fold increase over previous year.

 

 

 

EXPORTS

 

Company's Exports during the year were better at Rs. 95.700 millions, as compared to Rs. 83.900 millions in previous year in rupee terms. The global financial crisis particularly softening of the Euro has adversely affected the Company's export market, though the Company endeavors to secure more and more export orders.

 

MANAGEMENT DISCUSSION AND ANALYSIS REPORT

 

BUSINESS OVERVIEW

 

The Company is engaged in manufacture of Auto Control Cables and Gear Shifter Mechanisms with push pull cables. It is one of the major OEM suppliers to many Automobile Manufacturing Companies in India like Tata Motors, Hero Honda, Maruti Suzuki, Mahindra and   Mahindra, Piaggio, Ashok Leyland. The Company's products are well received in the global market too.

 

INDUSTRY STRUCTURE AND DEVELOPMENTS

 

Growth in the automobile industry generates more demand for the auto components. Indian auto component sector is capable of producing internationally accepted quality of auto components, which is evident from the continuous outsourcing of their products by the worldwide automobile companies.

 

Opportunities

 

Government spending on infrastructure and availability of new models of the auto products in the market should generate heavy demand for two-three wheelers, cars, jeeps, trucks and tractors resulting in to the corresponding demand for the products of the Company. Outsourcing of Automotive Components from India by the global Automobile manufacturers should improve the business prospects of OEM suppliers like us. The Company is continuously negotiating with the Global Auto Manufacturers and their subsidiaries in India and is hopeful to receive major orders from them.

 

Fixed Assets:

 

  • Land
  • Building
  • Plant and Machinery
  • Furniture and Fixtures
  • Office Equipments
  • Vehicles
  • Lease Hold Premises
  • Software

 

UNAUDITED FINANCIAL RESULTS (PROVISIONAL) FOR THE QUARTER ENDED 31ST DECEMBER, 2010

 

Rs. in Millions

Particular

3 Months Ended

 

31.12.2010

 

 

(a) Net Sales / Income from operations

235.654

(b) Other Operating Income

2.251

Total Income

237.905

Expenditure

 

a) (Increase) / Decrease in stock in trade and work in progress

(14.322)

b) Consumption of raw materials

175.795

c) Employees cost

32.025

d) Depreciation

4.778

e) Other expenditure

28.194

Total

226.470

Profit from operations before other income, interest and exceptional Items

11.435

Other income

0.473

Profit before interest and exceptional Items

11.908

Interest

1.359

Profit after Interest but before Exceptional Items

10.549

Exceptional Items

--

Profit (+)/Loss(-) from Ordinary Activities before tax

10.549

Tax expense

 

Current Tax

2.000

Deferred Tax

3.484

Net Profit (+)/Loss(-) from Ordinary Activities after

tax

5.065

Extraordinary Items

--

Net Profit (+) / Loss (-) for the year period

5.065

Paid up equity share capital (Face value of Rs.10/- per share)

57.133

Reserves excluding revaluation reserves as per balance sheet of previous accounting year

--

Earning per share (EPS)

 

 (a) Basic and diluted EPS before Extraordinary items

for the period, for the year to date and for the

previous year (not to be annualised)

0.89

(a) Basic and diluted EPS before Extraordinary items

for the period, for the year to date and for the

previous year (not to be annualised)

0.89

Public shareholding

 

          Number of shares

1428339

          Percentage of shareholding

25.00

 

 

Promoters and Promoters group Shareholding-

 

a) Pledged /Encumbered

 

Number of shares

Nil

Percentage of shares (as a % of total shareholding of the promoter and promoter group)

Nil

Percentage of shares (as a % of total share capital of the company)

Nil

 

 

b) Non  Encumbered

 

Number of shares

4285018

Percentage of shares (as a % of total shareholding of the promoter and promoter group)

100.00

Percentage of shares (as a % of total share capital of the company)

75.00

 

Note:

 

1 Exceptional Income / (Expenses) - Net for the quarter ended 31st December2010 comprise 01: Nil. Exceptional Income / (Expenses) - Net for he year ended 31st March2010 comprise of: Provision for doubtful debtors Rs. (732) millions and Prior Period expenses Rs. (79) millions.

 

2. The Company operates in one segment only, i.e. Automotive Components parts.

 

3. Duririg the quarter, one investor complaint was received, which was duly attended by the Company. No complaints were pending either at the beginning or at the end of the quarter.

 

4. Previous quarter I year’s figures are regrouped wherever necessary.

 

5. The above results, as reviewed by the Audit Committee have been taken on record by the Board of Directors at their meeting held on 29th January, 2011. Limited Review has been carried out by the Statutory Auditors of the company as per clause 41 of the Listing agreement with stock exchanges.

 

AS PER WEBSITE DETAILS:

 

Mile Stone:

 

1959: Company formed as a Trading Company

 

1963: Company ventured into the manufacturing of various engineering items.

 

1965: First to introduce Control cables in India

 

1972: Establishing plant to manufacture Flexible Shafts

 

1973: First to introduce Pressure Die Cast cable ends.

 

1983: Introduction of Friction Free Cables.

 

1996: Started Supplies to General Motors (U.S.A)

 

1998: Established an Engineering Center, first in the country for Control Cables.

 

1999: Established a Marketing office in England for Europe Operations.

 

2001: First to indigenously manufacture Gear Shift with Cables Control Mechanism in India.

 

2004: Developed and Established supplies of complete Hand Brake Assembly with Cables to the OEM’s.

 

2006: First to Indigenously Manufacture Push Pull cables in India.

 

2007: Remsons entered into a joint venture with Orscheln Products LLC. to manufacture various parts for the transportation industries

 

 

 

 


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.45.09

UK Pound

1

Rs.72.82

Euro

1

Rs.63.43

 


 

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

3

--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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

29

 

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.