MIRA
INFORM REPORT
|
Report Date : |
22.10.2011 |
IDENTIFICATION DETAILS
|
Name : |
KAYTX INDUSTRIES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
G. T. Road, Village Ambay Majra, Mandi Gobindgarh, Fatehgarh Sahib–
147301, Punjab |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
20.10.2005 |
|
|
|
|
Com. Reg. No.: |
16-029106 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.10.800 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27100PB2005PTC029106 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
PTLK11515A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCK6745M |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of Fabricators, Channels, Rounds, etc. |
|
|
|
|
No. of Employees
: |
90 (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 191000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an 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.
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 |
INFORMATION PARTED BY
|
Name : |
Mr. Salil Agarwal |
|
Designation : |
Director |
|
Contact No.: |
91-9876100919 |
|
Date : |
19.10.2011 |
LOCATIONS
|
Registered Office/ Factory : |
G. T. Road, Village Ambay Majra, Mandi Gobindgarh, Fatehgarh Sahib –
147301, Punjab, India |
|
Tel. No.: |
91-1765-529114 |
|
Mobile No.: |
91-9876100919 (Mr. Salil Agarwal) |
|
Fax No.: |
91-1765-250009 |
|
E-Mail : |
|
|
Area : |
4000 Sq. ft |
|
Location : |
Owned |
DIRECTORS
As on 31.03.2010
|
Name : |
Mr. Salil Agarwal |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Purshottam Agarwal |
|
Designation : |
Director |
Note: As confirmed by Mr. Salil there are only two
directors in the company.
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2010
|
Names of Shareholders |
No. of Shares |
|
Praveen Datta |
390000 |
|
Mohit Dutt |
350000 |
|
Rohit Dutt |
340000 |
|
Total |
1080000 |
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2010
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Fabricators, Channels, Rounds, etc. |
|
|
|
|
Exports : |
|
|
Products : |
·
Fabricators ·
Channels |
|
Countries : |
·
Nepal |
|
|
|
|
Terms : |
|
|
Selling : |
Cash/ Credit |
|
|
|
|
Purchasing : |
Cash/ Credit |
GENERAL INFORMATION
|
Customers : |
Wholesalers Retailers ·
Costal Project ·
Ascon |
|
|
|
|
No. of Employees : |
90 (Approximately) |
|
|
|
|
Bankers : |
·
State Bank of Patiala, Main Branch, Mandi Gobindgarh
- 147301, Punjab, India ·
Punjab National Bank, Railway Road, Mandi
Gobindgarh – 147301, Punjab, India |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditor 1 : |
|
|
Name : |
Jivan Bansal and Company Chartered Accountants |
|
Address : |
Punjab, India |
|
|
|
|
Auditor 2 : |
|
|
Name : |
Datta Singla and Company Chartered Accountants |
|
Address : |
#34, Sector – 4 D, Battan Lal Road, Mandi Gobindgarh - 147301, Punjab,
India |
|
PAN.: |
AAAFD8577H |
CAPITAL STRUCTURE
After 30.09.2010
Authorised Capital : Rs.25.000 Millions
Issued, Subscribed & Paid-up Capital : Rs.24.800 Millions
As on 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
2500000 |
Equity Shares |
Rs.10/- each |
Rs.25.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
1080000 |
Equity Shares |
Rs.10/- each |
Rs.10.800
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 |
10.800 |
10.800 |
10.800 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
37.020 |
32.439 |
26.945 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
47.820 |
43.239 |
37.745 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
128.276 |
150.416 |
142.822 |
|
|
2] Unsecured Loans |
92.218 |
39.125 |
20.494 |
|
|
TOTAL BORROWING |
220.494 |
189.541 |
163.316 |
|
|
DEFERRED TAX LIABILITIES |
6.031 |
5.137 |
4.017 |
|
|
|
|
|
|
|
|
TOTAL |
274.345 |
237.917 |
205.078 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
60.129 |
61.048 |
62.931 |
|
|
Capital work-in-progress |
5.450 |
5.450 |
5.450 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
178.687
|
156.586
|
91.182
|
|
|
Sundry Debtors |
86.190
|
84.804
|
81.626
|
|
|
Cash & Bank Balances |
8.560
|
20.400
|
4.379
|
|
|
Other Current Assets |
0.000 |
0.000 |
0.000
|
|
|
Loans & Advances |
31.424 |
33.769 |
32.182
|
|
Total
Current Assets |
304.861
|
295.559
|
209.369
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
|
|
|
Other Current Liabilities |
96.127
|
123.148
|
71.706
|
|
|
Provisions |
|
1.055
|
1.062
|
|
Total
Current Liabilities |
96.127
|
124.203
|
72.768
|
|
|
Net Current Assets |
208.734
|
171.356
|
136.601
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.032 |
0.063 |
0.096 |
|
|
|
|
|
|
|
|
TOTAL |
274.345 |
237.917 |
205.078 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
TOTAL |
675.142 |
937.205 |
737.156 |
|
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL |
665.110 |
926.240 |
724.511 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
10.032 |
10.965 |
12.645 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
3.342 |
3.157 |
2.793 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
6.690 |
7.808 |
9.852 |
|
|
|
|
|
|
|
|
|
|
TAX |
1.173 |
1.055 |
1.062 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
5.517 |
6.753 |
8.790 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
5.11 |
6.25 |
- |
|
|
Particulars |
|
|
31.03.2011 |
|
Sales Turnover (Approximately) |
|
|
1000.000 |
|
|
|
|
|
Expected Sales ( 2011-12 ) : Not Divulged
The above information has been parted by Mr. Salil Agarwal.
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
0.82
|
0.72
|
1.19 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.83
|
2.19
|
3.62 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.14
|
0.18
|
0.26 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
6.62
|
7.26
|
1.93 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
3.17
|
2.38
|
2.88 |
LOCAL AGENCY FURTHER INFORMATION
|
Corporate
identity number of the company |
U27100PB2005PTC029106 |
|
Name of the
company |
KAYTX INDUSTRIES PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
G. T Road, Village Ambay Majra, Mandi Govindgarh, Fatehgarh Sahib –
147 301, Punjab, India Email Id : KAYTXINDUSTRIES@YAHOO.COM |
|
This form is for |
Creation of
charge |
|
Type of charge |
Immovable
Property Book Debts Others |
|
Particular of
charge holder |
State Bank of Patiala, Main Branch, Mandi Gobindgarh – 147301, Punjab,
India Email Id : my.client123@gmail.com |
|
Nature of
description of the instrument creating or modifying the charge |
Letter of
Arrangement (SME -1) Agreement of Loan
cum Hypothecation (SME -2) Letter of
Undertaking Guarantee
Agreement DP Note |
|
Date of
instrument Creating the charge |
28.05.2011 |
|
Amount secured by
the charge |
Rs.300.000
Millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest 3.5% above Bank’s
Base Rate i.e.9.5%. Present effective rate 13% p.a. Terms of Repayment Repayable on
Demand Margin Fund Based Limit Raw Material : Imported =
25% Raw Material : Indigenous =
25% Semi-Finished Goods = 25% Finished Goods = 25% Domestic Receivables = 50% Non Fund Based
Limit Letter of Credit = 15% Extent and Operation of the charge 100% Others Nil |
|
Short particulars
of the property charged |
·
Hypothecation
of all kinds of Stocks and all other Current Assets including Book Debts,
Bills/RR/MTRs of approved carriers covering dispatch of Consignments ·
Equitable
mortgage of property measuring 80 K covering Sale Deed No. 1762, 462 and 463
in the name of the company ·
Equitable
mortgage of Plot in the name of R.P Rolling Mills Private Limited wide Sale
Deed No. 171 ·
First
charge over the entire fixed assets of the company ·
Corporate
Guarantee of M/s. R. P Rolling Mills Private Limited |
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.50.07 |
|
|
1 |
Rs.79.15 |
|
Euro |
1 |
Rs.69.03 |
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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--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.