|
Report Date : |
02.05.2012 |
IDENTIFICATION DETAILS
|
Name : |
USHDEV INTERNATIONAL LIMITED |
|
|
|
|
Registered
Office : |
New Harileela House, 6th Floor, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
18.05.1994 |
|
|
|
|
Com. Reg. No.: |
11-078468 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.294.258 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
L40102MH1994PLC078468 |
|
|
|
|
Legal Form : |
Public Limited Liability Company. The company’s shares are listed on the
Stock Exchange. |
|
|
|
|
Line of Business
: |
Subject is engaged in power generation and trading of metals. |
|
|
|
|
No. of Employees
: |
75 (Approximately) (In Office + In Factory ) |
RATING & COMMENTS
|
MIRA’s Rating : |
A (59) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Maximum Credit Limit : |
USD 12000000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established company having fine track. Financial
position of the company appears to be sound. Trade relations are reported as fair.
Business is active. Payments are reported to be regular 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.
INFORMATION PARTED BY
|
Name : |
Ms. Payal |
|
Designation : |
Deputy General Manager |
|
Contact No.: |
91-22-66368888 |
LOCATIONS
|
Registered Office : |
New Harileela House, 6th Floor, Mint Road, Mumbai-400001,
Maharashtra, India |
|
Tel. No.: |
Not Available |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
|
|
|
Corporate
Office: |
6th Floor, Apeejay House, 130 Mumbai Samachar Marg, Fort, Mumbai
– 400006, Maharashtra, India |
|
Tel. No.: |
91-22-22672450/60/66368888 |
|
Fax No.: |
91-22-22671931 |
|
|
|
|
Factory 1 : |
Taluka Dharapuram, Periyaa District, |
|
|
|
|
Factory 2 : |
|
|
|
|
|
Factory 3 : |
|
|
|
|
|
Factory 4 : |
|
|
|
|
|
Factory 5 : |
|
|
|
|
|
Factory 6 : |
|
|
|
|
|
Factory 7 : |
Andipatti Taluka, Theni District, |
|
|
|
|
Factory 8 : |
Village Khabalwadi, Taluka Koregaon, District Satara, Maharashtra,
India |
DIRECTORS
AS ON 31.03.2011
|
Name : |
Ms. Suman Gupta |
|
Designation : |
Chairperson |
|
|
|
|
Name : |
Mr. Prateek Gupta |
|
Designation : |
Managing Director |
|
|
|
|
Name : |
Mr. Narayan Hegde |
|
Designation : |
Non Executive Independent Director |
|
|
|
|
Name : |
Mr. Vinay Kamal |
|
Designation : |
Non Executive Independent Director |
|
|
|
|
Name : |
Mr. Suresh Lakhiani |
|
Designation : |
Non Executive Independent Director |
KEY EXECUTIVES
|
Name : |
Ms. Payal |
|
Designation : |
Deputy General Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 31.03.2012
|
Category of
Shareholders |
Total No. of Shares |
a %
of No. of Shares |
|
(A) Shareholding of Promoter and Promoter Group |
|
|
|
|
|
|
|
|
9,300,281 |
31.61 |
|
|
6,792,170 |
23.08 |
|
|
16,092,451 |
54.69 |
|
|
|
|
|
Total shareholding of Promoter and Promoter Group (A) |
16,092,451 |
54.69 |
|
(B) Public Shareholding |
|
|
|
|
|
|
|
|
14,000 |
0.05 |
|
|
1,758,628 |
5.98 |
|
|
1,772,628 |
6.02 |
|
|
|
|
|
|
1,517,540 |
5.16 |
|
|
|
|
|
|
173,681 |
0.59 |
|
|
8,113,679 |
27.57 |
|
|
1,755,821 |
5.97 |
|
|
7,156 |
0.02 |
|
|
1,748,665 |
5.94 |
|
|
11,560,721 |
39.29 |
|
Total Public shareholding (B) |
13,333,349 |
45.31 |
|
Total (A)+(B) |
29,425,800 |
100.00 |
|
(C) Shares held by Custodians and against which Depository Receipts
have been issued |
- |
- |
|
|
- |
- |
|
|
- |
- |
|
|
- |
- |
|
Total (A)+(B)+(C) |
29,425,800 |
- |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in power generation and trading of metals. |
GENERAL INFORMATION
|
Customers : |
Traders |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
No. of Employees : |
75 (Approximately) (In Office + In Factory ) |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Bankers : |
·
ICICI Bank Limited ·
IDBI Bank Limited ·
Indian Overseas Bank ·
Oriental Bank of Commerce ·
State Bank of India ·
State Bank of Mysore ·
State Bank of Bikaner and Jaipur ·
State Bank of Travancore ·
Federal Bank Limited |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
Banking Relations
: |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
M.P. Chitale and Company Chartered Accountants |
|
Address : |
Hamam House, Ambalal Doshi Marg, Fort, Mumbai-400001, |
|
|
|
|
Associates : |
·
Ushdev Securities Limited ·
Ushdev Commercial Services Private Limited ·
Ushdev Trade Limited ·
Montex Trading Private Limited ·
Enshrine Property Management Private Limited ·
Vijay Gupta (HUF) ·
Ushdev Mercantile Private Limited ·
Ushdev Power Holdings Private Limited (Formerly Ushdev
Exporters and Importers Private Limited) ·
P. G. Mercantile Private Limited ·
GG Trading Private Limited ·
Honest Trading Company ·
G G Corporation |
|
|
|
|
Subsidiaries : |
·
UIL (Singapore) Pte. Limited ·
UIL Hongkong Limited |
CAPITAL STRUCTURE
AS ON 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
30000000 |
Equity Shares |
Rs.10/- each |
Rs. 300.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
29425800 |
Equity Shares |
Rs.10/- each |
Rs. 294.258
Millions |
|
|
|
|
|
Notes:
a)
20,000 equity shares issued on conversion of 19%
optionally convertible redeemable
preference shares in 1997-98
b)
57,42,900 equity shares allotted as fully paid up
bonus shares by capitalization of Share Premium Account in 2007-08
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 |
294.258 |
294.258 |
276.258 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
2728.533 |
2387.053 |
1656.985 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
3022.791 |
2681.311 |
1933.243 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
2225.458 |
1204.542 |
92.822 |
|
|
2] Unsecured Loans |
1374.821 |
367.653 |
667.804 |
|
|
TOTAL BORROWING |
3600.279 |
1572.195 |
760.626 |
|
|
DEFERRED TAX LIABILITIES |
36.504 |
41.568 |
43.443 |
|
|
|
|
|
|
|
|
TOTAL |
6659.574 |
4295.074 |
2737.312 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
1472.432 |
1058.160 |
499.797 |
|
|
Capital work-in-progress |
50.000 |
49.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
694.742 |
1.031 |
1.108 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
149.439
|
0.000
|
0.000 |
|
|
Sundry Debtors |
11096.851
|
5192.151
|
3178.160 |
|
|
Cash & Bank Balances |
1620.979
|
880.202
|
401.247 |
|
|
Other Current Assets |
0.000
|
0.000
|
0.000 |
|
|
Loans & Advances |
2883.753
|
1608.404
|
1097.992 |
|
Total
Current Assets |
15751.022
|
7680.757 |
4677.399 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
5146.401
|
1177.683 |
1926.405 |
|
|
Other Current Liabilities |
6090.164
|
3243.892
|
446.714 |
|
|
Provisions |
72.057
|
72.299
|
67.873 |
|
Total
Current Liabilities |
11308.622
|
4493.874 |
2440.992 |
|
|
Net Current Assets |
4442.400
|
3186.883
|
2236.407 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
6659.574 |
4295.074 |
2737.312 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income from Operation |
25681.512 |
17359.818 |
13804.165 |
|
|
|
Other Income |
261.034 |
134.637 |
53.708 |
|
|
|
TOTAL (A) |
25942.546 |
17494.455 |
13857.873 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of goods sold |
24425.244 |
16684.104 |
13177.304 |
|
|
|
Personnel cost |
9.342 |
4.956 |
4.175 |
|
|
|
Administration and other charges |
73.514 |
19.976 |
24.241 |
|
|
|
TOTAL (B) |
24508.100 |
16709.036 |
13205.720 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
1434.446 |
785.419 |
652.153 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
845.347 |
406.252 |
367.549 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
589.099 |
379.167 |
284.604 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
76.141 |
50.789 |
34.480 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
512.958 |
328.378 |
250.124 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
97.236 |
55.525 |
34.963 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
415.722 |
272.853 |
215.161 |
|
|
|
|
|
|
|
|
|
Less |
TAX FOR EARLIER
YEARS |
2.185 |
3.286 |
0.000 |
|
|
|
|
|
|
|
|
|
|
NET PROFIT FOR
THE YEAR |
413.537 |
269.567 |
215.161 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
501.321 |
331.010 |
205.239 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Proposed dividend on equity shares |
61.794 |
61.794 |
58.014 |
|
|
|
Corporate distribution tax on above |
10.263 |
10.505 |
9.860 |
|
|
|
Transfer to general reserves |
41.354 |
26.957 |
21.516 |
|
|
BALANCE CARRIED
TO THE B/S |
801.447 |
501.321 |
331.010 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Sale of Steel |
1619.249 |
300.585 |
1002.004 |
|
|
|
Repayment of Loan by Subsidiaries |
4.349 |
0.000 |
0.000 |
|
|
TOTAL EARNINGS |
1623.598 |
300.585 |
1002.004 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
14.05 |
9.72 |
16.97 |
|
QUARTERLY RESULTS
|
PARTICULARS |
30.06.2011 |
30.09.2011 |
31.12.2011 |
|
|
1st
Quarter |
2nd
Quarter |
3rd
Quarter |
|
Net Sales |
7387.380 |
9228.730 |
9706.350 |
|
Total Expenditure |
7134.750 |
9270.840 |
10078.150 |
|
PBIDT (Excl OI) |
252.630 |
(42.110) |
(371.800) |
|
Other Income |
180.780 |
470.530 |
859.900 |
|
Operating Profit |
433.400 |
428.420 |
488.110 |
|
Interest |
281.390 |
304.240 |
308.840 |
|
Exceptional Items |
0.000 |
0.000 |
0.000 |
|
PBDT |
162.010 |
124.180 |
179.270 |
|
Depreciation |
23.040 |
23.210 |
23.100 |
|
Profit Before Tax |
138.970 |
100.970 |
156.170 |
|
Tax |
29.060 |
3.540 |
32.250 |
|
Provisions and contingencies |
0.000 |
0.000 |
0.000 |
|
Profit After Tax |
109.910 |
97.430 |
123.910 |
|
Extraordinary Items |
0.000 |
0.000 |
0.000 |
|
Prior Period Expenses |
0.000 |
0.000 |
0.000 |
|
Other Adjustments |
0.000 |
0.000 |
0.000 |
|
Net Profit |
109.910 |
97.430 |
123.910 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
1.60
|
1.56 |
1.99 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
2.00
|
1.81 |
2.23 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
2.98
|
4.83 |
8.29 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.17
|
0.13 |
0.21 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
4.94
|
1.66 |
1.54 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.39
|
1.92 |
1.43 |
LOCAL AGENCY FURTHER INFORMATION
|
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 |
-- |
|
8) No. of employees |
Yes |
|
9) Name of person contacted |
Yes |
|
10) Designation of contact person |
Yes |
|
11) Turnover of firm for last two years |
No |
|
12) Profitability for last three years |
Yes |
|
13) Reasons for variation <> 20% |
Yes |
|
14) Estimation for coming financial year |
No |
|
15) Capital in the business |
Yes |
|
16) Details of sister concerns |
Yes |
|
17) Major suppliers |
No |
|
18) Major customers |
No |
|
19) Payments terms |
Yes |
|
20) Export / Import details (if applicable) |
No |
|
21) Market information |
-- |
|
22) Litigations that the firm / promoter |
-- |
|
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 |
No |
Note: Registered office
of the company has been shifted from New Herileela House, 6th Floor,
Mint road, Fort Mumbai-400001, Maharashtra, India to the present address.
PERFORMANCE DURING THE YEAR
POWER SECTOR
The Company has carried
out its expansion plan in the relevant year also and has invested an amount of
Rs. 1738.800 millions in five states i.e. Tamil Nadu, Rajasthan, Karnataka,
Gujarat and Maharashtra. They give the details of the Company projects as
below:
|
Date of Installation |
Location |
No. of WEG’s |
Installed Capacity |
Investments Rs. in Millions |
|
27.03.1997 |
Tamilnadu 1 |
11 |
2.53 MW |
140.635 |
|
29.03.2005 |
Tamilnadu 2 |
2 |
1.60 MW |
80.747 |
|
29.03.2006 |
Rajasthan |
3 |
2.40 MW |
117.848 |
|
29.03.2006 |
Karnataka |
2 |
1.60 MW |
78.565 |
|
30.03.2007 |
Gujarat 1 |
2 |
1.60 MW |
74.000 |
|
10.07.2007 |
Gujarat 2 |
4 |
3.20 MW |
148.000 |
|
26.09.2009 |
Tamilnadu 3 |
6 |
9.9 MW |
609.000 |
|
27.11.2010 |
Maharashtra 1 |
4 |
8.0 MW |
490.000 |
|
Total |
|
34 |
30.83 MW |
1738.794 |
STEEL SECTOR
The Company’s
emphasis on core competencies has paid off multifold’s. The company has been
successful in increasing its market share in the steel sector, thus in turn has
been successful in increasing its presence in the this sector. This has
resulted in an increase in top line income of 88%.
MANAGEMENT DISCUSSION AND ANALYSIS FORWARD LOOKING
STATEMENTS:
INDUSTRY STRUCTURE AND DEVELOPMENT
The Industry is on
a growth path in terms of capacities and global consumption with global demand
and supply growing in tandem.
OUTLOOK
The Company is
well respected in both aforesaid sectors i.e. Steel and Power generation. A
detailed expansion is on an anvil especially in the Power generation sector to
increase power generating capacity’s year on the most competitive terms.
DISCUSSIONS ON FINANCIAL PERFORMANCE WITH RESPECT
TO OPERATIONAL PERFORMANCE
The financial
performance with respect to the operational performance during the year was
reasonably good. The Company is on expansion path and the Company has taken a
proactive financing strategy to pursue this growth.
MATERIAL FINANCIAL AND COMMERCIAL TRANSACTIONS
During the
financial year, there are no materially significant financial and commercial
transactions with the related parties conflicting with the interest of the
Company. The Promoters and the Directors are not dealing in the shares of the
Company.
UNAUDITED
CONSOLIDATED FINANCIAL RESULT FOR THE QUARTER ENDED 30.06.2011
Rs. in Millions
|
Sr. No. |
Particulars |
3 Months ended |
|
30.06.2011 |
||
|
Consolidated |
||
|
Reviewed /Unaudited |
||
|
1 |
Net Sales |
11725.855 |
|
|
Other
Operating Income |
28.716 |
|
2 |
Total
Expenditure |
11333.207 |
|
|
a) Decrease/(Increase)
in Stock-in-trade |
122.967 |
|
|
b)
Purchase of Traded Goods |
11161.105 |
|
|
c)
Employee Cost |
6.060 |
|
|
d)
Depreciation |
23.055 |
|
|
e) Other
Expenditure |
20.021 |
|
3 |
Profit from
Operations before Other Income, Interest and Exceptional Item |
421.364 |
|
4 |
Other
Income |
27.935 |
|
5 |
Profit
before-Interest and Exceptional Hems |
449.299 |
|
6 |
Interest |
289.688 |
|
7 |
Profit after
Interest but before exceptional items |
159.612 |
|
8 |
Exceptional
Items |
- |
|
9 |
Profit/(Loss)
from Ordinary Activities before tax |
159.612 |
|
10 |
Tax
Expenses-Current year |
30.544 |
|
|
Earlier Years |
- |
|
|
Deferred tax (Asset)/Liability |
1.256 |
|
11 |
Net
Profit/(Loss) from Ordinary Activities after lax |
127.811 |
|
12 |
Extraordinary
Item (Net of tax expense) |
- |
|
13 |
Net
Profit/(Loss) for the period |
127.811 |
|
14 |
Paid up
equity share capital Face Value of Rs. 10/- each Share Application Money (
Promoters Contribution) |
294.258 |
|
15 |
Reserves excluding revaluation
reserves (as per Balance Sheet) |
- |
|
16 |
Basic
EPS-Non Annualized (in Rs.) |
4.34 |
|
|
Diluted
EPS-Non Annualized (in Rs.) |
4.34 |
|
17 |
Public Shareholding |
|
|
|
-Number of
Shares |
15739,649 |
|
|
-Percentage
of shareholding in % |
53.49% |
|
18 |
Promoters and promoter group
shareholding a) Pledged |
|
|
|
-Number of
Shares |
9,758,706 |
|
|
-Percentage
of Shares( as a % of the total shareholding |
71.30% |
|
|
of
promoter & promoter group) |
|
|
|
-Percentage
of Shares (as a % of the total share Capital of the company) |
33.16% |
|
|
b)
Non-encumbered |
|
|
|
-Number of
Shares |
3,927,445 |
|
|
-Percentage
of Shares( as a % of the total shareholding of promoter & promoter group) |
28.70% |
|
|
-Percentage
of Shares (as a % of the total share Capital of (the company) |
13.35% |
NOTES:
1.
The
unaudited accounts for the quarter ended 30th June, 2011 have been taken on
record in the meeting of the Board of Directors held on 11th August, 2011.
2.
The
figures of the previous year/ period have been regrouped/ reclassified wherever
necessary.
3.
There
were no investor complaints pending as at the beginning of the quarter. No
complaint was received by the company during the quarter ended 30th June, 2011.
4.
The
above results have been subjected to a Limited Review by the Statutory Auditors.
5.
The
above mentioned pledged equity shares by (he promoters of the Company are
collateral security for Company's borrowing,
6.
Purchases
are net of Exchange Fluctuation Gain of Rs. 72.291 Millions and Sales are net
of Exchange Fluctuation Gain of Rs. 82.719 Millions
7.
The Consolidated Financial results
incorporate the Results of UIL (Singapore) Pte. Limited and UH Hong Kong
Limited
SEGMENT
INFORMATION AS PER CLAUSE 41 OF THE LISTING AGREEMENT FOR THE QUARTER ENDED
30TH JUNE, 2011
Rs.
in Millions
|
Particulars |
Quarter ended |
|
30.06.2011 |
|
|
|
Consolidated |
|
|
(Unaudited) |
|
Segment Revenue- Net Sales |
|
|
Metal |
11670.008 |
|
Power Generation |
55.847 |
|
Total Segment Revenue |
11725.855 |
|
Segment Results |
|
|
Profit/ (Loss)before tax, interest & extraordinary items |
|
|
Metal |
413.410 |
|
Power Generation |
32.411 |
|
Total |
445.821 |
|
Less : Interest & Financial Charges |
289.688 |
|
Add : Other Unallocated Income |
27.935 |
|
Less : Other Unallocated Expenses |
24.457 |
|
Profit Before Tax |
159.612 |
|
Less: Provision for Tax |
|
|
-Current Year |
30.544 |
|
-Earlier Years |
|
|
-Deferred Tax Liability /(Asset) |
1.256 |
|
Net Prof / (Loss) |
127.811 |
|
Capital Employed |
|
|
Metal |
2035.765 |
|
Power Generation |
789.509 |
|
Unallocated Assets |
2152.677 |
|
Unallocated Liabilities |
1824.406 |
FIXED ASSETS:
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.52.52 |
|
|
1 |
Rs.85.59 |
|
Euro |
1 |
Rs.69.61 |
INFORMATION DETAILS
|
Report Prepared
by : |
TPT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
7 |
|
PAID-UP CAPITAL |
1~10 |
7 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
7 |
|
--PROFITABILIRY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
7 |
|
--LEVERAGE |
1~10 |
7 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
6 |
|
--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 |
YES |
|
--LISTED |
YES/NO |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
59 |
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.