MIRA
INFORM REPORT
|
Report Date : |
14.11.2011 |
IDENTIFICATION DETAILS
|
Name : |
AGM ENGINEERING WORKS |
|
|
|
|
Registered
Office : |
A/18, Gali No.3, Dabri Industrial Area, New Delhi – 110045 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Establishment : |
28.02.2007 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.10.355 Millions |
|
|
|
|
IEC No.: |
0510067751 |
|
|
|
|
PAN No.: [Permanent Account No.] |
ARYPK9145K |
|
|
|
|
Legal Form : |
Sole Proprietory Concern |
|
|
|
|
Line of Business
: |
Manufacturer, Exporter and Trader of Sheet Metals and Printed
Label. |
|
|
|
|
No. of Employees
: |
22 (Approximately) (Office – 5 and Factory 17) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (44) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established proprietory concern having satisfactory
track. Trade relations are reported as fair. Business is active. Payments are
reported to be usually correct. However, it would be take advisable securities while dealing with the
subject. |
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 – September 30, 2011
|
Country Name |
Previous Rating (30.06.2011) |
Current Rating (30.09.2011) |
|
|
A1 |
A1 |
|
|
|
|
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
LOCATIONS
|
Registered Office/ Factory : |
A/18, Gali No.3, Dabri Industrial Area, New Delhi – 110045, India |
|
Tel. No.: |
91-11-25391161 |
|
Mobile No.: |
91-9818545456 (Mr. Sunil Kumar Yadav) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Location : |
Owned (Factory – Rented) |
SOLE PROPRIETOR
|
Name : |
Mr. Sunil Kumar Yadav |
|
Designation : |
Proprietor |
|
Address : |
RZ-26 P/13 B, Indra Park, Palom Colony, New Delhi, India |
|
Date of Birth/Age : |
01.10.1974 |
|
Qualification : |
BA |
|
Experience : |
7 years |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer, Exporter and Trader of Sheet Metals and Printed Label. |
|
|
|
|
Exports : |
|
|
Products : |
Metal Sheets and Printed Label |
|
Countries : |
Tanzania |
GENERAL INFORMATION
|
Customers : |
Wholesalers and Retailers |
|
|
|
|
No. of Employees : |
22 (Approximately) (Office – 5 and Factory 17) |
|
|
|
|
Bankers : |
· Punjab and Sind Bank Janakpuri, Varam Vihar, India |
|
|
|
|
Facilities : |
Credit Limit: Rs.1.300 Millions |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Tibrewal Dalmia and Associates Chartered Accountants |
CAPITAL STRUCTURE
(AS ON 31.03.2011)
|
Capital Investment : |
|
|
Owned : |
Rs.10.355 Millions |
|
Borrowed : |
-- |
|
Total : |
Rs.10.355 Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
Note : Sole Proprietory and Partnership concerns are
exempted from filing their financials with the Government Authorities or
Registry Records.
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
10.355 |
9.891 |
9.908 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
10.355 |
9.891 |
9.908 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.772 |
1.348 |
1.302 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.500 |
|
|
TOTAL BORROWING |
0.772 |
1.348 |
1.802 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
11.127 |
11.239 |
11.710 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
7.050 |
7.040 |
7.938 |
|
|
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 |
4.581
|
4.501 |
4.270 |
|
|
Sundry Debtors |
0.388
|
0.669 |
0.841 |
|
|
Cash & Bank Balances |
0.004
|
0.055 |
0.006 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
0.000
|
0.000 |
0.000 |
|
Total
Current Assets |
4.973
|
5.225 |
5.117 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditor |
0.511
|
0.911 |
0.857 |
|
|
Other Current Liabilities |
0.385
|
0.115 |
0.488 |
|
|
Provisions |
0.000
|
0.000 |
0.000 |
|
Total
Current Liabilities |
0.896
|
1.026 |
1.345 |
|
|
Net Current Assets |
4.077
|
4.199 |
3.772 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
11.127 |
11.239 |
11.710 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
20.540 |
16.541 |
13.201 |
|
|
|
Other Income |
0.000 |
0.000 |
0.000 |
|
|
|
TOTAL |
20.540 |
16.541 |
13.201 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Goods Sold |
17.498 |
14.128 |
11.202 |
|
|
|
Freight and Cartage |
0.096 |
0.111 |
0.035 |
|
|
|
Electricity Expenses |
0.200 |
0.251 |
0.191 |
|
|
|
Accounting Charges |
0.064 |
0.048 |
0.048 |
|
|
|
Conveyance |
0.056 |
0.105 |
0.030 |
|
|
|
Car Repair and Maintenance |
0.106 |
0.010 |
0.005 |
|
|
|
Repairs and Maintenance |
0.056 |
0.202 |
0.005 |
|
|
|
Legal Expenses |
0.026 |
0.010 |
0.015 |
|
|
|
Miscellaneous expenses |
0.088 |
0.015 |
0.010 |
|
|
|
Salary |
0.540 |
0.290 |
0.250 |
|
|
|
Staff Welfare Expenses |
0.085 |
0.055 |
0.025 |
|
|
|
Telephone Expenses |
0.076 |
0.065 |
0.025 |
|
|
|
Printing Stationery |
0.036 |
0.011 |
0.019 |
|
|
|
Diwali Expenses |
0.045 |
0.028 |
0.025 |
|
|
|
Audit Fee |
0.022 |
0.015 |
0.011 |
|
|
|
Bonus |
0.037 |
0.026 |
0.027 |
|
|
|
TOTAL |
19.031 |
15.370 |
11.923 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
1.509 |
1.171 |
1.278 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
0.165 |
0.181 |
0.146 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
1.344 |
0.990 |
1.132 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
0.788 |
0.641 |
0.882 |
|
|
|
|
|
|
|
|
|
|
NET PROFIT |
0.556 |
0.349 |
0.250 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
2.71
|
2.11 |
1.89 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
2.71
|
2.11 |
1.89 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
4.62
|
2.85 |
1.91 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.05
|
0.04 |
0.03 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.16
|
0.24 |
0.32 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
5.55
|
5.09 |
3.80 |
LOCAL AGENCY FURTHER INFORMATION
ASSESSMENT OF WORKING
CAPITAL REQUIREMENT
PARTICULARS OF EXISTING/
PROPOSED LIMITS FROM THE BANKING SYSTEM
(RS. IN MILLIONS)
|
Particulars
|
Nature of Facility |
Existing Limits |
Limits Now Requested 2011-2012 |
|
|
|
|
|
|
A. Working Capital Limits |
|
|
|
|
-
Fund Based |
Cash Credit |
1.300 |
2.000 |
|
-
Non Fund Based |
Bank Guarantee |
-- |
8.000 |
|
|
|
|
|
|
B. term Loans/ DPGS Excluding Working
Capital Term Loans |
Term Loans |
-- |
-- |
------------------------------------------------------------------------------------------------------------------------------
OPERATING STATEMENT
(RS. IN MILLIONS)
|
Particulars
|
2011-12 |
2012-13 |
2013-14 |
|
|
(PROJECTED) |
||
|
|
|
|
|
|
Gross Sales |
|
|
|
|
Sales (Net of Returns) |
|
|
|
|
- Domestic Sales |
22.267 |
23.545 |
27.898 |
|
- Export Sales |
-- |
-- |
-- |
|
|
|
|
|
|
Sub Total |
22.267 |
23.545 |
27.898 |
|
|
|
|
|
|
Less: Excise Duty |
-- |
-- |
-- |
|
|
|
|
|
|
Net Sales |
22.267 |
23.545 |
27.898 |
|
|
|
|
|
|
% rise [+] or fall [-] in net sales as compared to
previous year |
-- |
-- |
-- |
|
|
|
|
|
|
Cost
of Sales |
|
|
|
|
|
|
|
|
|
Raw Materials (Including Stores) |
|
|
|
|
-
Imported |
-- |
-- |
-- |
|
-
Indigenous |
18.678 |
19.167 |
20.178 |
|
|
|
|
|
|
Fright and Cartage |
0.123 |
0.134 |
0.178 |
|
Power and Fuel |
0.256 |
0.287 |
0.378 |
|
Direct Labour |
0.778 |
0.814 |
0.889 |
|
Other Manufacturing Expenses |
0.156 |
0.156 |
0.210 |
|
Depreciation |
0.767 |
0.834 |
0.845 |
|
|
|
|
|
|
Sub
Total |
20.758 |
21.392 |
22.678 |
|
|
|
|
|
|
Add: Opening Stock-In-Process |
-- |
-- |
-- |
|
|
|
|
|
|
Sub
Total |
20.758 |
21.392 |
22.678 |
|
|
|
|
|
|
Less: Closing Stock-In-Process |
-- |
-- |
-- |
|
|
|
|
|
|
Cost
of Production |
20.758 |
21.392 |
22.678 |
|
|
|
|
|
|
Add: Opening Stock of Finished Goods |
5.823 |
7.578 |
8.978 |
|
|
|
|
|
|
Total |
26.581 |
28.970 |
31.656 |
|
|
|
|
|
|
Deduct: Closing Stock of Finished Goods |
7.578 |
8.978 |
9.913 |
|
|
|
|
|
|
SUB TOTAL (Total
cost of sales) |
19.003 |
19.992 |
21.743 |
|
|
|
|
|
|
Selling, General and Administrative Expenses |
1.789 |
2.245 |
3.278 |
|
|
|
|
|
|
Operating Profit before interests |
1.475 |
2.319 |
2.877 |
|
|
|
|
|
|
Interests |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Operating Profit After Interests |
1.475 |
2.319 |
2.877 |
|
|
|
|
|
|
Other Non Operating Income |
0.000 |
0.000 |
0.000 |
|
Other Non Operating Expenses |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Net
of Non-operating Income and Expenses |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Profit
before Tax/ Loss [PBT] |
1.475 |
2.319 |
2.877 |
|
|
|
|
|
|
Provision for taxes |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Net
Profit / Loss [PAT] |
1.475 |
2.319 |
2.877 |
|
|
|
|
|
|
Retained Profit |
1.475 |
2.319 |
2.877 |
------------------------------------------------------------------------------------------------------------------------------
ANALYSIS
OF BALANCE SHEET
(RS.
IN MILLIONS)
|
Particulars
|
2011-12 |
2012-13 |
2013-14 |
|
|
(PROJECTED) |
||
|
Short Term Borrowing from Bank |
|
|
|
|
i. From Application Bank |
-- |
-- |
-- |
|
ii. From Other Banks |
2.013 |
2.513 |
3.016 |
|
iii. Of which BP and BD |
-- |
-- |
-- |
|
|
|
|
|
|
SUB
TOTAL |
2.013 |
2.513 |
3.016 |
|
|
|
|
|
|
Short Term Borrowings From Others |
0.000 |
0.000 |
0.000 |
|
Sundry Creditors (Trader) |
0.976 |
1.078 |
1.189 |
|
Advances Payment from customers |
0.000 |
0.000 |
0.000 |
|
Provision For Taxes |
0.000 |
0.000 |
0.000 |
|
Creditor for Expenses |
0.000 |
0.000 |
0.000 |
|
Dividend Payable |
0.000 |
0.000 |
0.000 |
|
Other Statutory Liabilities (due within one years) |
0.000 |
0.000 |
0.000 |
|
Installments of term loans and Deferred Payment Credits |
0.000 |
0.000 |
0.000 |
|
Other current Liabilities and Provisions (due within one
years) |
0.589 |
0.489 |
0.521 |
|
|
|
|
|
|
Sub
Total |
1.565 |
1.567 |
1.710 |
|
|
|
|
|
|
TOTAL
CURRENT LIABILITIES |
3.578 |
4.080 |
4.726 |
|
|
|
|
|
|
TERM
LIABILITIES |
|
|
|
|
Debentures |
0.000 |
0.000 |
0.000 |
|
Redeemable Preference Shares |
0.000 |
0.000 |
0.000 |
|
Term Loans |
0.000 |
0.000 |
0.000 |
|
Deferred Payment Credits |
0.000 |
0.000 |
0.000 |
|
Vehicles Loan |
0.000 |
0.000 |
0.000 |
|
Term Loan HDFC Limited (Repayable after one year) |
0.000 |
0.000 |
0.000 |
|
Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
Term Deposit |
0.000 |
0.000 |
0.000 |
|
Deferred Tax Liability |
0.000 |
0.000 |
0.000 |
|
Other Term Liabilities |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
TOTAL
TERM LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
TOTAL
OF OUTSIDE LIABILITIES |
3.578 |
4.080 |
4.726 |
|
|
|
|
|
|
NET
WORTH |
|
|
|
|
Proprietor’s Capital |
11.256 |
11.678 |
12.178 |
|
General Reserve |
0.000 |
0.000 |
0.000 |
|
Other Reserve (Excluding Provision) |
0.000 |
0.000 |
0.000 |
|
Reserves and Surplus |
0.000 |
0.000 |
0.000 |
|
Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
Share Premium Account |
0.000 |
0.000 |
0.000 |
|
Surplus (+) or deficit (-) in Profit and Loss Account |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
TOTAL
NET WORTH |
11.667 |
13.267 |
14.589 |
|
|
|
|
|
|
TOTAL
LIABILITIES |
15.245 |
17.347 |
19.315 |
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS |
|
|
|
|
|
|
|
|
|
Cash and Bank Balance |
0.165 |
0.367 |
0.778 |
|
Investments [Other than long term investments] |
-- |
-- |
-- |
|
Receivables other than deferred and exports |
1.767 |
2.178 |
3.867 |
|
Export receivables |
-- |
-- |
-- |
|
Installments of deferred receivable |
-- |
-- |
-- |
|
|
|
|
|
|
Inventory |
-- |
-- |
-- |
|
Stock in Process |
-- |
-- |
-- |
|
Finished Goods |
7.578 |
8.978 |
9.913 |
|
Other Consumable Spares |
-- |
-- |
-- |
|
Advances to suppliers |
-- |
-- |
-- |
|
Advance Payment of Taxes |
-- |
-- |
-- |
|
Other Current Assets |
-- |
-- |
-- |
|
|
|
|
|
|
TOTAL
CURRENT ASSETS |
9.510 |
11.523 |
14.558 |
|
|
|
|
|
|
FIXED
ASSETS |
|
|
|
|
|
|
|
|
|
Gross Block (Land, Building, Machinery, furniture,
Fittings and Vehicles) |
8.234 |
8.367 |
8.456 |
|
Depreciation |
0.886 |
0.756 |
0.889 |
|
|
|
|
|
|
NET
BLOCK |
7.348 |
7.611 |
7.567 |
|
|
|
|
|
|
OTHER
NON CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
Investments in sub |
0.000 |
0.000 |
0.000 |
|
Advances suppliers of Capital goods and contractors |
0.000 |
0.000 |
0.000 |
|
Investment in Others |
0.000 |
0.000 |
0.000 |
|
Other Non-Current Investment |
0.000 |
0.000 |
0.000 |
|
Loans and Advance |
0.000 |
0.000 |
0.000 |
|
Receivables more than 6 month old |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
TOTAL
OTHER NON CURRENT ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
TOTAL
ASSETS |
16.858 |
19.134 |
22.100 |
|
|
|
|
|
|
Tangible Networth |
11.667 |
13.267 |
14.589 |
|
|
|
|
|
|
Net Working Capital |
4.319 |
5.656 |
7.022 |
|
|
|
|
|
|
Current Ratio |
2.66 |
2.82 |
3.08 |
|
|
|
|
|
|
TOL/ TNW |
0.31 |
0.31 |
0.32 |
------------------------------------------------------------------------------------------------------------------------------
COMPARATIVE STATEMENT OF CURRENT
ASSETS AND CURRENT LIABILITIES
(RS
IN MILLIONS)
|
Particulars |
2011-12 |
2012-13 |
2013-14 |
|
|
(PROJECTED) |
||
|
|
|
|
|
|
Raw Materials |
|
|
|
|
[a] Imported |
-- |
-- |
-- |
|
Months Consumption |
-- |
-- |
-- |
|
[b] Indigenous |
-- |
-- |
-- |
|
Months Consumption |
-- |
-- |
-- |
|
|
|
|
|
|
Other consumable spares |
|
|
|
|
Excluding those included 1 above |
|
|
|
|
[a] Imported |
-- |
-- |
-- |
|
Months Consumption |
-- |
-- |
-- |
|
[b] Indigenous |
-- |
-- |
-- |
|
Months Consumption |
-- |
-- |
-- |
|
|
|
|
|
|
Stock in process |
-- |
-- |
-- |
|
Months cost of production |
-- |
-- |
-- |
|
|
|
|
|
|
Finished goods |
7.367 |
8.598 |
9.913 |
|
Months cost of sales |
(4.65) |
(5.16) |
(5.47) |
|
|
|
|
|
|
Receivable other than export and deferred
receivables [including bills purchased and discounted by bankers] |
-- |
-- |
-- |
|
Months domestic sales |
-- |
-- |
-- |
|
|
|
|
|
|
Export receivables [including bills
purchased and discounted by bankers] |
|
|
|
|
Months export sales |
|
|
|
|
|
|
|
|
|
Advances to suppliers of raw materials and
stores/ spares consumable |
|
|
|
|
|
|
|
|
|
Other current Assets including cash and bank
balances and deferred receivable due within one year |
0.612 |
0.956 |
1.278 |
|
|
|
|
|
|
TOTAL CURRENT ASSETS |
7.979 |
9.554 |
11.191 |
|
|
(15.31) |
(19.69) |
(33.67) |
|
|
|
|
|
|
B CURRENT LIABILITIES |
|
|
|
|
[Other than bank borrowing for working
capital] |
|
|
|
|
|
|
|
|
|
Creditors for purchases of raw materials and
stores and consumable spares |
1.012 |
1.145 |
1.178 |
|
Months Purchases |
(0.65) |
(0.72) |
(0.70) |
|
|
|
|
|
|
Advances from customers |
-- |
-- |
-- |
|
|
|
|
|
|
Statutory Liabilities |
-- |
-- |
-- |
|
|
|
|
|
|
Other current liability including short term
borrowing dividend payable, installment of DPG public deposit, debentures etc
|
0.456 |
0.512 |
0.578 |
|
|
|
|
|
|
TOTAL |
1.468 |
1.657 |
1.756 |
------------------------------------------------------------------------------------------------------------------------------
ASSESSMENT OF WORKING CAPITAL REQUIREMENTS
(RS.
IN MILLIONS)
|
Particulars
|
2011-12 |
2012-13 |
2013-14 |
|
|
(PROJECTED) |
||
|
METHOD
OF LENDING 1 |
|
|
|
|
|
|
|
|
|
Total Current Assets |
7.979 |
9.554 |
11.191 |
|
|
|
|
|
|
Other current Liabilities (Other than Bank borrowings) |
1.468 |
1.657 |
1.756 |
|
|
|
|
|
|
Working Capital Gap |
6.511 |
7.897 |
9.435 |
|
|
|
|
|
|
Min. Stipulated net working capital (25% of WCG) |
1.628 |
1.974 |
2.359 |
|
|
|
|
|
|
Actual/ Project Net Working |
4.319 |
5.656 |
7.022 |
|
|
|
|
|
|
Item 3 minus item 4 |
4.883 |
5.923 |
7.076 |
|
|
|
|
|
|
Item 3 minus item 5 |
2.192 |
2.241 |
2.413 |
|
|
|
|
|
|
Maximum permissible bank finance |
2.192 |
2.241 |
2.413 |
|
|
|
|
|
|
Excess borrowing representing Shortfall in NWC |
-- |
-- |
-- |
------------------------------------------------------------------------------------------------------------------------------
STATEMENT OF ASSETS AND
LIABILITIES
NAME OF THE
APPLICANT: MR. SUNIL KUMAR YADAV
(RS. IN MILLIONS)
ASSETS
INVESTMENT IN BUSINESS
CAPITAL
|
Name of the company/ Firm/ concern in which
investment is made |
AGM Engineering Works |
|
|
|
|
Date of Investments |
31.03.2011 |
|
|
|
|
Present Value of Investments |
Rs.10.200
Millions |
VEHICLES OWNED
|
Model / Make |
2007 |
|
|
|
|
Date of Purchases |
January, 2007 |
|
|
|
|
Details of Loan against Vehicles |
-- |
|
|
|
|
Present Market Value |
Rs.0.200 Million
|
OTHER ASSETS
|
Furniture and Fixture |
0.050 |
|
|
|
|
Cash in Hand |
0.200 |
|
|
|
|
Jewellery |
1.500 |
|
|
|
|
Total Value of other Assets |
Rs.0.400 Million
|
|
TOTAL ASSETS |
RS.10.800
MILLIONS |
LIABILITIES
FURNISH
LOANS AVAILED FROM BANKS/ FINANCIAL INSTITUTIONS AND OTHER BORROWINGS
|
Name of the Bank/ Institution |
Punjab and Sind Bank |
|
|
|
|
Nature / Type of Loan |
OD Limit |
|
|
|
|
Date of Loan |
20 March, 2009 |
|
|
|
|
Amount of Loan availed |
1.300 |
|
|
|
|
Security offered if any |
Land and Building |
|
|
|
|
Amount Outstanding (TOTAL LIABILITIES) |
RS.0.800 MILLION |
|
NET WORTH |
RS.10.000
MILLIONS |
------------------------------------------------------------------------------------------------------------------------------
STATEMENT OF ASSETS AND
LIABILITIES
NAME OF THE
GUARANTOR: MR. SUNIL KUMAR YADAV
(RS. IN MILLIONS)
ASSETS
IMMOVABLE PROPERTY
|
Particulars |
Guarantor |
|
|
|
|
Address of the property with survey No./
Door No. etc. |
A-18, Gali No.10-3, Dabri Industrial Area, New Delhi – 110045, India |
|
|
|
|
Description: Land/ Site/ Building |
Building |
|
|
|
|
Whether freehold/ Leasehold |
Freehold |
|
|
|
|
Type of Property |
Commercial |
|
|
|
|
Area/ Extent of Land |
154 sq. Yards |
|
|
|
|
Mortgaged for availing loan if any details
thereof |
Punjab and Sind Bank |
|
|
|
|
Present Market/ Assessed Value |
Rs.15.000
Millions |
OTHER ASSETS
|
Furniture and Fixture |
-- |
|
|
|
|
Cash in Hand |
0.050 |
|
|
|
|
Jewellery |
0.200 |
|
|
|
|
Others Assets |
0.050 |
|
|
|
|
Total Value of other Assets |
Rs.0.300 Million
|
|
TOTAL ASSETS |
RS.15.300
MILLIONS |
|
NET WORTH |
RS.15.300
MILLIONS |
------------------------------------------------------------------------------------------------------------------------------
TRADE REFERENCES:
· S. S. Yadav – 91-981141242
· Deepak Kumar – 91-9818314948
· Sanjay Kumar – 91-9810182598
· Uzkan Kumar – 91-9716366164
------------------------------------------------------------------------------------------------------------------------------
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.50.28 |
|
|
1 |
Rs.80.08 |
|
Euro |
1 |
Rs.68.45 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
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 |
YES |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
44 |
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.