MIRA INFORM REPORT

 

 

Report Date :

16.01.2012

 

IDENTIFICATION DETAILS

 

Name :

BRAHMAND UDYOG LIMITED

 

 

Formerly Known as :

BRAHMAND UDYOG PRIVATE LIMITED

 

 

Registered Office :

35, C.R. Avenue, 6th Floor, Kolkata – 700012, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

08.07.1998

 

 

Com. Reg. No.:

21-087459

 

 

Capital Investment / Paid-up Capital :

Rs. 28.252 Millions

 

 

CIN No.:

[Company Identification No.]

U28113WB1998PLC087459

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALB08646B

 

 

PAN No.:

[Permanent Account No.]

AACCB2748K

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer, Fabricators and Dealers in all types of Aluminium Castings and its related products.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 1100000

 

 

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 business dealings with some cautions.

 

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)

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 Office :

35, C.R. Avenue, 6th Floor, Kolkata – 700012, West Bengal, India

Tel. No.:

91-33-40181000 / 91-33-22115115

Fax No.:

Not Available

E-Mail :

info@vikashmetalpower.com

 

 

Corporate Office :

21, Hemanta Basu Sarani Centre Point, 3rd Floor, Room No. 312, Kolkata – 700001, West Bengal, India

Tel. No.:

91-33-2231-8305/06/07/08

Fax No.:

91-33-2231-8303

 

 

DIRECTORS

 

AS ON 30.09.2011

 

Name :

Mr. Akkash Patni

Designation :

Director

Address :

227/1A, A.J.C. Bose Road, Kolkata – 700020, West Bengal, India

Date of Birth/Age :

29.12.1978

Date of Appointment :

01.08.2007

DIN No.:

00554349

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Date of cessation

Company Status

Defaulting status

1

L27109WB1996PLC080353

VIKASH METAL AND POWER LIMITED

Director

6/5/2002

6/5/2002

-

Active

NO

2

U28113WB1998PLC087459

BRAHMAND UDYOG LIMITED

Director

1/8/2007

16/08/2002

-

Active

NO

3

U72200WB2001PLC093976

IMPEX INFOTECH LIMITED

Director

12/12/2006

10/12/2002

-

Active

NO

4

U27109WB2004PTC099216

SANGEETA ISPAT PRIVATE LIMITED

Director

30/09/2011

23/07/2004

-

Active

NO

5

U72900WB2004PLC100113

PATNI INFOTECH LIMITED

Director

12/10/2004

12/10/2004

-

Active

NO

6

U51909WB1995PLC067943

UNILEVER ENTERPRISES LIMITED

Director

10/2/2005

10/2/2005

21/01/2009

Active

NO

7

U51909WB1995PTC070721

ENARZIER COMMERCE PRIVATE LIMITED

Director

21/02/2005

21/02/2005

30/04/2007

Active

NO

8

U27109WB2004PLC098935

VIKASH SMELTERS AND ALLOYS LIMITED

Managing director

1/4/2008

10/3/2005

-

Active

NO

9

U51109WB1995PTC070616

CHIRAGSALA SALES PRIVATE LIMITED

Director

19/12/2005

19/12/2005

26/08/2010

Active

NO

10

U10100WB2007PLC115947

VIKASH URJA LIMITED

Director

21/05/2007

21/05/2007

-

Active

NO

11

U14210WB2008PLC122044

VIKASH ORES LIMITED

Director

24/01/2008

24/01/2008

-

Active

NO

12

U10100WB2009PLC140050

MOIRA MADHUJORE COAL LIMITED

Director

9/12/2009

9/12/2009

-

Active

NO

13

U74900WB2011PTC161460

VKP CORPORATION PRIVATE LIMITED

Director

4/4/2011

4/4/2011

-

Active

NO

14

U51109WB1996PLC078921

SAHYOGI DISTRIBUTORS LIMITED

Additional director

30/11/2011

30/11/2011

-

Active

NO

 

 

Name :

Mrs. Sangeeta Patni

Designation :

Director

Address :

227/1A, A.J.C. Bose Road, Kolkata – 700020, West Bengal, India

Date of Birth/Age :

17.06.1980

Date of Appointment :

22.02.2008

DIN No.:

00566332

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Date of cessation

Company Status

Defaulting status

1

U72200WB2001PLC093976

IMPEX INFOTECH LIMITED

Director

1/12/2004

1/12/2004

29/01/2007

Active

NO

2

U51109WB1995PLC072189

SWAMI VINIMAY LIMITED

Director

1/2/2005

1/2/2005

-

Active

NO

3

U28113WB1998PLC087459

BRAHMAND UDYOG LIMITED

Director

26/09/2008

22/02/2008

-

Active

NO

4

U51109WB1996PLC078921

SAHYOGI DISTRIBUTORS LIMITED

Director

26/09/2008

23/02/2008

30/11/2011

Active

NO

5

U51909WB1995PLC067943

UNILEVER ENTERPRISES LIMITED

Director

29/09/2009

21/01/2009

-

Active

NO

6

U51109WB1995PTC069359

LUCKYPRIME DEALER PRIVATE LIMITED

Director

30/04/2010

30/04/2010

-

Active

NO

 

 

Name :

Mr. Prem Lata Patni

Designation :

Director

Address :

227/1A, A.J.C. Bose Road, Kolkata – 700020, West Bengal, India

Date of Birth/Age :

17.09.1955

Date of Appointment :

01.08.2007

DIN No.:

01131387

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2011

 

Names of Shareholders

 

No. of Shares

Rajesh Patni

 

5100

Sunita Patni

 

5100

Unilever Enterprises Limited, India

 

1041000

Sahyogi Distributors Limited, India

 

886000

Swami Vinimay Limited, India

 

888000

 

 

 

Total

 

2825200

 

AS ON 30.09.2011

 

Equity Shares Break Up

Percentage

 

 

Bodies corporate

99.64

Directors or relatives of Directors

0.36

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Fabricators and Dealers in all types of Aluminium Castings and its related products.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Indian Bank, 3A, Hare Street, Strand Road Branch, Kolkata – 700001, West Bengal , India

 

 

Facilities :

Unsecured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

Other debts unsecured

1313.040

694.221

 

 

 

Total

1313.040

694.221

 

 

 

Banking Relations :

----

 

 

Auditors :

 

Name :

G. Goenka and Associated

Chartered Accountant

Address :

112, Ashutosh Muklherjee Road, Bhowanipore, 2nd Floor, Kolkata – 700025, West Bengal, India

Tel. No.:

91-33-24191378

E-Mail :

ggoenka2008@gmail.com

 

 

Enterprises Over which Key Managerial Personnel Have Control :

·         Chiragsala Sales (Private) Limited

·         Impex Infotech Limited

·         Vikash Metal and Power Limited

·         Swami Vinimay Limited

·         Uniliver Enterprises Limited

·         Impex Ferro Tech Limited

·         Vikash Smelters and Alloys Limited

·         Sahyogi Distributors Limited

·         Corbal Suppliers Private Limited

·         Lucky prime Dealers Private Limited

·         Plus Jet Finvest Private Limited

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2011

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

7500000

Equity Shares

Rs.10/- each

Rs. 75.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

2825200

Equity Shares

Rs.10/- each

Rs.28.252 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

28.252

19.652

19.552

2] Share Application Money

63.900

82.070

62.070

3] Reserves & Surplus

181.182

99.741

94.347

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

273.334

201.463

175.969

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

1313.040

694.221

212.797

TOTAL BORROWING

1313.040

694.221

212.797

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

1586.374

895.684

388.766

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

2.903

3.786

4.978

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

164.777

130.404

102.174

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.406

0.406

0.000

 

Sundry Debtors

286.455

241.315

308.949

 

Cash & Bank Balances

76.516

3.984

29.851

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

1484.453

1290.332

374.816

Total Current Assets

1847.830

1536.037

713.616

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

255.618

243.521

269.608

 

Other Current Liabilities

167.347

527.272

158.610

 

Provisions

6.281

3.915

4.004

Total Current Liabilities

429.246

774.708

432.222

Net Current Assets

1418.584

761.329

281.394

 

 

 

 

MISCELLANEOUS EXPENSES

0.110

0.165

0.220

 

 

 

 

TOTAL

1586.374

895.684

388.766

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

9039.443

740.670

737.288

 

 

Other Income

1.247

1.850

5.859

 

 

TOTAL                                     (A)

9040.690

742.520

743.147

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Consumption materials changes inventories

1028.224

724.855

 

 

Employee related expenses

0.751

0.707

728.016

 

 

Administrative selling other expenses

3.565

2.298

 

 

 

TOTAL                                     (B)

1032.540

727.860

728.016

 

 

 

 

 

Less

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

8.150

14.660

15.131

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.772

6.091

6.550

 

 

 

 

 

 

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

7.378

8.569

8.581

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.883

1.192

1.334

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

6.495

7.377

7.247

 

 

 

 

 

Less

TAX                                                                  (H)

2.140

2.091

1.824

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

4.355

5.286

5.423

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

21.141

16.147

10.892

 

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

25.182

21.141

16.147

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.57

2.69

2.77

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

0.04

0.71

0.72

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.07

0.99

0.98

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.35

0.47

1.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.03

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

6.30

7.29

3.66

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.30

1.98

1.65

 

 

LOCAL AGENCY FURTHER INFORMATION

 

FORM 8

 

Corporate identity number of the company

U28113WB1998PLC087459

Name of the company

BRAHMAND UDYOG  LIMITED

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

35, C.R. Avenue, 6th Floor, Kolkata – 700012, West Bengal, India

 

This form is for

Modification of charge

Type of charge

Immovable property

Book debts

Movable property (not being pledge)

Others

Particular of charge holder

Indian Bank, 3A, Hare Street, Strand Road Branch, Kolkata – 700001, West Bengal , India

Nature of instrument creating charge

D48 Agreement for irrevocable LC

D73 Agreement for hypothecation of goods received under LC

D27A Agreement for extension of hypothecation/pledge of movables

D101 Agreement for hypothecation of movables

D57 Agreement of Guarantee (3 Cos.)

Date of instrument Creating the charge

09/09/2011

Amount secured by the charge

Rs. 90.000 millions

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

Rate of interest

As specified in the sanction ticket

 

Terms of repayment

One Year

 

Margin

20% subject to minimum margin to be kept rs.12.500 millions for the entire limit

 

Extent and operation of the charge

First charge ( floating) on all goods lying or hereafter stored at godowns and yards and premises of the company or lying at any other godown whatsoever.50% of the LC bills must be deposited within 60days.

 

Other

Hypothecation of book debts and other current assets of the company along with EM of the bungalow in the name of Unilever enterprises Private Limited consisting of 3 storied bldg., courtyard, well on 10 cottons of land at holding no. 297/188 Apcar garden, Asansol Dist. Burdwan ( holding no. 297/188 wd. No.2 of amc C.S plot no. 543,R.S. KH. No.14912 in Mouza Asansol. Guarantors – Premlata, Sangeeta, Akash Patni, Unilever Enterprises Private Limited. Swami, Vinimay Limited And Sahayogi Distributors Limited.

 

Short particulars of the property charged (Including location of the property)

Bungalow in the name of Unilever enterprises Private Limited consisting of 3 storied bldg., courtyard,

 

Well on 10 cottahs of land at holding no. 297/188 Apcar garden, Asansol Dist. Burdwan

 

Holding no. 297/188 wd. No.2 of MCS-CS plot no. 543,R.S. Kh. No.14912 in Mouza Asansol

 

All those movables consisting of stocks, book debts and other current assets of the company.

 

All those goods, produce, merchandise stored from time to time in premises at Santuri Chowki Adsro at Raghunathpur Mouza Poradila, Dist-Purulia or wherever stored from time to time.

 

Particulars of the present modification

The credit limit to Brahmand Udyog Limited has been enhanced from Rs.60.000 millions to Rs. 90.000 millions by grant of Rs.30.000 millions LC facilities. By this modification, the charge is extended to the entire credit limit of Rs.90.000 millions.

 


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. 51.43

UK Pound

1

Rs. 79.10

Euro

1

Rs. 66.17

 


 

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

4

--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

 

31

 

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.