MIRA INFORM REPORT

 

 

Report Date :

26.12.2012

 

IDENTIFICATION DETAILS

 

Name :

YASH METALS PRIVATE LIMITED (w.e.f. 04.10.2007)

 

 

Formerly Known As :

BAHETI METALS AND ALLOYS PRIVATE LIMITED

 

 

Registered Office :

A, 2/3, L.R. Appartment, Opposite Police Commissioner Office, Shahibaug, Ahmedabad – 380 004, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

30.01.1985

 

 

Com. Reg. No.:

04-007610

 

 

Capital Investment / Paid-up Capital :

Rs.5.000 millions

 

 

CIN No.:

[Company Identification No.]

U27109GJ1985PTC007610

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMB00042A

 

 

PAN No.:

[Permanent Account No.]

AAACB4750B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Trader of Aluminium Scrap, Ferrous and Non Ferrous Castings.

 

 

No. of Employees :

45 (Approximately)

 

 

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 80000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

The liquidity of the company appears to be under pressure. There appears some dip in the sales and profits of the company during 2012. The profitability is low.

 

However, trade relations are reported as fair. Business is active. Payments terms are slow but correct.

 

The company can be considered for normal business dealings with caution. 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION DECLINED

 

Management Non Co-operative

(91-79-25627681)

 

LOCATIONS

                                               

Registered Office/ Factory/Warehouse :

A, 2/3, L.R. Appartment, Opposite Police Commissioner Office, Shahibaug, Ahmedabad – 380 004, Gujarat, India

Tel. No.:

91-79-25627681 / 82

Fax No.:

91-79-25627683

E-Mail :

bmfalsb@hotmail.com

b.yashmetal@gmail.com

bahetimetal@gmail.com

 

 

DIRECTORS

 

As on 13.09.2012

 

Name :

Mr. Balkrishan Shankarlal Shah

Designation :

Director

Address :

6, Jivraj Nagar Seciety, Opposite Police Commissioner Office, Shahibaug, Ahmedabad - 380 004, Gujarat, India

Date of Birth/Age :

10.07.1988

Date of Appointment :

26.04.2010

DIN No.:

03006486

 

 

Name :

Mr. Jayeshkumar Gopallal Bangad

Designation :

Director

Address :

47, Mangal Dhwani, NH-8, Near Ramrajay Nagar, Odhav, Ahmedabad – 382 415, Gujarat, India

Date of Birth/Age :

21.05.1978

Date of Appointment :

03.04.2009

DIN No.:

02603441

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 13.09.2012

 

Names of Shareholders

 

No. of Shares

Shankeral B. Shah

 

294500

Bansilal G. Shah

 

100

Rupalben B Shah

 

32000

Savhaben S. Shah

 

57595

Balkrishan S. Shah

 

51305

Minor Yash Shankerlal Shah

 

50500

Shankerlal B Shah HUF

 

11500

Shankerlal B Shah HUF

 

1500

Shankerlal B Shah (As a Proo. of M/S BR)

 

1000

Total

 

500000

 

As on 13.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of Aluminium Scrap, Ferrous and Non Ferrous Castings.

 

 

Products :

Product Description

Item Code

Aluminium Scrap

7602

 

 

GENERAL INFORMATION

 

No. of Employees :

45 (Approximately)

 

 

Bankers :

·         Axis Bank Limited, Trishul, 3rd Floor, Opposite Samartheshwar Temple, Law Garden, Ellis bridge, Ahmedabad – 380 006, Gujarat, India 

 

·         State Bank of India, GVMSAV Limited, Odhav Branch, Ahmedabad, Gujarat, India

 

 

Facilities :

Secured Loan

As on

31.03.2012

As on

31.03.2011

 

 

 

Term Loan

 

 

From Bank

 

 

Axis Bank Limited CC Account

19.938

0.000

Axis Bank Buyers Credit Account

115.563

0.000

 

 

 

Other Loans and Advances

 

 

Axis Bank Car Loan A/c

0.392

0.598

Total

135.893

0.598

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Wadhawan and Company

Chartered Accountants

Address :

703, “Sarap” Building, Opposite Navjivan Press, Navjivan, Ahmedabad – 380 014, Gujarat, India

PAN No.:

AAAFW9683R

 

                                                               

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs.5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs.5.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

5.000

5.000

5.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

14.897

12.401

9.869

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

19.897

17.401

14.869

LOAN FUNDS

 

 

 

1] Secured Loans

135.893

0.598

0.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

135.893

0.598

0.000

DEFERRED TAX LIABILITIES

0.023

0.034

0.022

 

 

 

 

TOTAL

155.813

18.033

14.891

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

4.397

4.500

0.323

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

139.749

9.654

9.654

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.826
0.000
0.000

 

Sundry Debtors

0.874
3.587
1.980

 

Cash & Bank Balances

0.101
0.066
0.053

 

Other Current Assets

0.000
0.000
0.000

 

Loans & Advances

21.565
40.656
18.371

Total Current Assets

23.366
44.309
20.404

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditors

3.309
31.338
13.387

 

Other Current Liabilities

3.346
6.906
 

 

Provisions

5.044
2.186
2.103

Total Current Liabilities

11.699
40.430
15.490

Net Current Assets

11.667
3.879
4.914

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

155.813

18.033

14.891

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

646.905

669.400

454.740

 

 

Other Income

8.542

1.331

 

 

 

TOTAL                                     (A)

655.447

670.731

454.740

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase

642.872

664.925

450.903

 

 

(Decrease) / increase in stock

(0.826)

0.000

 

 

 

Employee Benefits expenses

0.861

0.589

 

 

 

Other Expenses

8.592

1.407

 

 

 

TOTAL                                     (B)

651.499

666.921

450.903

(Including Financial Expenses) 

 

 

 

 

 

Less

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

3.948

3.810

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.443

0.071

 

 

 

 

 

 

 

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

3.505

3.739

3.837

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.103

0.046

0.032

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

3.402

3.693

3.805

 

 

 

 

 

Less

TAX                                                                  (H)

0.906

1.161

1.057

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

2.496

2.532

2.748

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

11.713

9.181

6.433

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

14.209

11.713

9.181

 

 

 

 

 

 

TOTAL IMPORTS

554.605

572.833

375.034

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.99

5.06

5.50

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.38
0.38
0.60

 

 

 
 
 

Net Profit Margin

(PBT/Sales)

(%)

0.53
0.55
NA

 

 

 
 
 

Return on Total Assets

(PBT/Total Assets}

(%)

12.25
7.57
18.36

 

 

 
 
 

Return on Investment (ROI)

(PBT/Networth)

 

0.17
0.21
0.26

 

 

 
 
 

Debt Equity Ratio

(Total Liability/Networth)

 

7.42
2.36
1.04

 

 

 
 
 

Current Ratio

(Current Asset/Current Liability)

 

2.00
1.10
1.32

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF SUNDRY CREDITORS:

(Rs. In Millions)

Particular

31.03.2012

31.03.2011

31.03.2010

Sundry Creditors

 

 

 

Baheti Metal and Ferro Alloys Limited

3.008

31.338

Not Available 

Palak Ferro Alloys

0.200

0.000

 

Amim Enterprise

0.101

0.000

 

Total

3.309

31.338

Not Available 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

NOTE

 

The Registered Office of the company has been shifted from 311 Gujarat Vepari Mahamandal Audhyogic Vasahat Limited, Odhav Raod, Ahmedabad, Gujarat, India to the present address w.e.f. 04.08.2008

 

REVIEW OF OPERATIONS

 

As will be noticed from figures of turnover which have decreased to Rs.646.900 Millions as compared to Rs.670.700 Millions for the previous year. 

 

FORM 8

 

Corporate identity number of the company

U27109GJ1985PTC007610

Name of the company

YASH METALS PRIVATE LIMITED

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

A, 2/3, L.R. Appartment, Opposite Police Commissioner Office, Shahibaug, Ahmedabad – 380 004, Gujarat, India

This form is for

Creation of charge

Type of charge

·         Immovable property

·         Others

o        Mortgage over immovable properties of the Co.

Particular of charge holder

Axis Bank Limited

Trishul, 3rd Floor, Opposite Samartheshwar Temple, Law Garden, Ellis bridge, Ahmedabad – 380 006, Gujarat, India 

E-Mail : cmchead.ahmedabad@axisbank.com

Nature of instrument creating charge

Memorandum of entry by way of equitable mortgage by deposit of title deeds (CCD 10A-1) executed on dated 18.05.2011

Date of instrument Creating the charge

18.05.2011

Amount secured by the charge

Rs.20.000 millions

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

Rate of Interest

Interest shall be charges @ base rate plus 2.75% p.a. (BR=9.50%), Presently 12.25% p.a. with monthly rests.

 

Terms of Repayment

Repayable on demand

 

Margin

Nil

 

Extent and Operation of the charge

The credit facilities sanctioned of Rs.20.000 millions secured memorandum of entry by way of equitable mortgage by deposit of title deeds over immovable properties of the company with an intent to create exclusive first charge in favour of the Bank as continue security for due repayment including all monies together with interest, costs, charges and expenses payable by borrower to the Bank.

 

Others

The details of credit facilities secured as under

Overdraft limit (Under Business MPower OD scheme)  : Rs.20.000 millions

Import/Inland LC (as a sub limit of OD limit)                 : (Rs.20.000 millions)

Buyer's credit limit ( as a sub limit of OD limit)             : (Rs.20.000 millions)

LER (as a sub limit of OD limit)                                    : (Rs.1.000 million)

making total overall aggregate credit facility of Rs.20.000 millions

Short particulars of the property or asset(s) charged (including complete address and location of the property)

·         Industrial property bearing sub plot no.311,adms.about 1111 sq. yards and construction thereon in Gujartat Vepari Maha Mandal Sahkari Udhyog Vasahat Limited a society registered under the provision of the Gujarat co-operative society Act,1961 under serial no.U-11 dated 17.10.1961 situated on land of Survey no.67,70,75 and 123 at mouje Odhav,Taluka city in the registration district of Ahmedabad

 

·         Industrial property bearing sub plot no. 311A, adms. about 613 sq. yards and construction thereon in Gujartat Vepari Maha Mandal Sahkari Udhyog Vasahat Limited a society registered under the provision of the -Gujarat co-operative society Act,1961 under serial no.U-11 dated 17.10.1961 situated on land of Survey no.67, 70, 75 and 123 at mouje Odhav, Taluka city in the registration district of Ahmedabad

·         Industrial property bearing sub plot no.315A,adms.about 558 sq. yards and construction thereon in Gujartat Vepari Maha Mandal Sahkari Udhyog Vasahat Limited a society registered under the provision of the ujarat co-operative society Act,1961 under serial no.U-11 dated 17.10.1961 situated on land of Survey no.67,70,75 and 123 at mouje Odhav,Taluka city in the registration district of Ahmedabad

 

FIXED ASSETS

 

·         Land

·         Factory Building

·         Office Building

·         Plant and Machinery

·         Electric Installation

·         Electric Generator Set

·         Air Conditioner

·         Scooter

·         Motor Car I-20


 

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 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.55.09

UK Pound

1

Rs.89.10

Euro

1

Rs.72.62

 

INFORMATION DETAILS

 

Information Gathered by :

PJA

 

 

Report Prepared by :

BSN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--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

-

 

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.