|
Report Date : |
14.05.2012 |
IDENTIFICATION DETAILS
|
Name : |
JCBL LIMITED |
|
|
|
|
Formerly Known
As : |
JAYCEE COACH BUILDERS LIMITED |
|
|
|
|
Registered
Office : |
L -1 /18, Ground floor, Hauz Khas Enclave, Hauz Khas, New Delhi
-110016 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
26.06.1989 |
|
|
|
|
Com. Reg. No.: |
55-036743 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.52.002 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U34201DL1989PLC036743 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELJ04548F |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACJ0204G |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacture High Quality Japanese Technology Buses and Load Carriers
for Swaraj Mazda |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (46)_ |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 1640000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track. There appears
some dip in the turnover and profitability of the company However, 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 dealing 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 |
LOCATIONS
|
Registered Office : |
L -1 /18, Ground floor, Hauz Khas Enclave, Hauz Khas, New Delhi
-110016, India |
|
Tel. No.: |
91-11-51519570/32979043 |
|
Fax No.: |
91-11-41519570 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Head Office / Corporate office : |
Plot No.75, First Floor
Industrial Area, Phase -1, Chandigarh - 160 002, Punjab India. |
|
Tel. No.: |
91 -172 -3013095-96 |
|
Fax No.: |
91- 172 -3013097 |
|
|
|
|
Factory : |
|
|
Tel. No.: |
91-1762-308200-201 |
|
Fax No.: |
91-1762-308236 |
DIRECTORS
As on 30.09.2011
|
Name : |
Mr. Rajinder Aggarwal |
|
Designation : |
Managing Director |
|
Address: |
House No.561, Sector-18 Chandigarh-160 018, Punjab, India |
|
Date of Birth/Age : |
15.08.1946 |
|
Date of Appointment : |
01.04.2007 |
|
DIN No.: |
00744827 |
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 |
U74999DL2000PTC105201 |
JAYCEE CHALMERS INDIA PRIVATE LIMITED. |
Director |
11/4/2001 |
11/4/2001 |
- |
Under Process of Striking off |
NO |
|
2 |
U34201DL1989PLC036743 |
JCBL LIMITED |
Managing director |
1/4/2002 |
1/4/2002 |
- |
Active |
NO |
|
3 |
U35999DL2002PTC116194 |
JCBL INFRA EQUIPMENTS PRIVATE LIMITED |
Director |
15/07/2002 |
15/07/2002 |
15/10/2010 |
Active |
NO |
|
4 |
U26100HP2005PLC028909 |
AVEDA ECO GREEN LIMITED |
Director |
5/9/2005 |
5/9/2005 |
31/03/2009 |
Active |
NO |
|
5 |
U70101CH1997PTC020413 |
SPR ESTATES AND BUILDERS PRIVATE LIMITED |
Director |
29/09/2006 |
28/01/2006 |
- |
Active |
NO |
|
6 |
U51909CH2004PTC027206 |
SPECTATORS GLOBAL PRIVATE LIMITED |
Director |
15/04/2006 |
15/04/2006 |
- |
Active |
NO |
|
7 |
U74899DL1982PTC013536 |
KEI METALS PVT LTD |
Director |
31/08/2006 |
31/08/2006 |
- |
Active |
NO |
|
8 |
U50101DL2001PTC111613 |
GLOBE AUTOMOBILES PRIVATE LIMITED |
Director |
30/03/2007 |
30/03/2007 |
15/09/2007 |
Active |
NO |
|
9 |
U35990CH2007PTC030868 |
MSL GHE AUTO COMPONENTS PRIVATE LIMITED |
Director |
10/7/2007 |
10/7/2007 |
19/03/2010 |
Active |
NO |
|
10 |
U74900AP2008PTC062339 |
MITHRA JCBL COACHES PRIVATE LIMITED |
Director |
24/12/2008 |
24/12/2008 |
- |
Active |
NO |
|
11 |
U15200CH2005PTC028560 |
NOBLE FORMULATIONS PRIVATE LIMITED |
Director |
28/09/2009 |
1/5/2009 |
15/10/2010 |
Active |
NO |
|
12 |
U25200CH2009PTC031864 |
MSL STRATIFORME-COMPREFORME INDUSTRIES PRIVATE LIMITED |
Director |
13/11/2009 |
13/11/2009 |
- |
Active |
NO |
|
13 |
U74999DL1997PLC130836 |
MOBILITY SOLUTIONS LIMITED |
Managing director |
1/4/2012 |
1/7/2010 |
- |
Active |
NO |
|
Name : |
Mr. Rishi Aggarwal |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address: |
House No.561, Sector-18 Chandigarh-160 018, Punjab, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
17.05.1973 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.11.2004 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00161719 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ramesh Kumar Bhandari |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address: |
House No.79, Sector-8 B Chandigarh-160 008, Punjab, India |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.02.1951 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
31.12.1992 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00354242 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Jagdish Prasad Dhamija |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address: |
C-5/17, Model Town III, New Delhi, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.11.1944 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2001 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01668677 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Parminder Singh Sodhi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address: |
# G-14/15, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.11.1946 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.05.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00529217 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Ms. Vasudha Aggarwal |
|
Designation : |
Secretary |
|
Address: |
House No.735/14, Ahatta Murarilal, Kalka, Haryana-133 302, India |
|
Date of Birth/Age : |
08.01.1984 |
|
Date of Appointment : |
12.03.2008 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
Mr. Rajinder Aggarwal |
|
852390 |
|
Mr. Rishi Aggarwal |
|
1171476 |
|
Rajinder Aggarwal (HUF) |
|
285040 |
|
Ms. Sarita Aggarwal |
|
1769570 |
|
Ms. Aarti Aggarwal |
|
440 |
|
Mr. Vivek Datta |
|
222 |
|
Mr. Sandeep Chakroborty |
|
22 |
|
Mr. Girish Wadhwa |
|
200 |
|
Mr. S S Pramar |
|
200 |
|
Mr. Tushar Sharma |
|
200 |
|
Mr. Man Singh |
|
200 |
|
Mr. Dharam Pal |
|
200 |
|
Mr. Pramod Jha |
|
200 |
|
Mr. Sham Mnocha Lal |
|
200 |
|
Mr. Sanjeev Babbar |
|
200 |
|
Mr. Munshi Sharma |
|
200 |
|
Mr. K George |
|
200 |
|
Mr. Ashok Kalsi |
|
200 |
|
Mr. Rajbir Singh |
|
200 |
|
Mr. Gian CHand |
|
200 |
|
Mr. B Matta |
|
200 |
|
Mr. Suresh Bhatia |
|
200 |
|
Mr. Venkat Rao |
|
200 |
|
Mr. Daljeet Singh |
|
200 |
|
Mr. Baljeet Singh |
|
200 |
|
Mr. N Rajindran |
|
200 |
|
Ms. Nupur Aggarwal |
|
260000 |
|
Ms. Yashasvi Aggarwal |
|
100000 |
|
Ms. Sarita Aggarwal |
|
378620 |
|
Mr. Rishi Aggarwal |
|
378620 |
|
Total |
|
5200200 |
As on 30.09.2011
Equity Share Break up (Percentage of Total Equity)
|
Equity Share
Breakup |
|
Percentage of
Holding |
|
Category |
|
|
|
Directors or relatives of directors |
|
99.92 |
|
Other top fifty shareholders |
|
0.08 |
|
|
Total
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacture High Quality Japanese Technology Buses and Load Carriers
for Swaraj Mazda. |
PRODUCTION STATUS (31.03.2011)
|
Particulars |
Unit |
Licensed
Capacity |
Installed
Capacity |
Actual
Production |
|
Bus Body (Small) |
Nos. |
7500 |
5269 |
2229 |
|
Bus Body (Big) |
Nos. |
7500 |
5269 |
166 |
|
Integral Coach |
Nos. |
540 |
540 |
238 |
|
Cargo Box |
Nos. |
10200 |
10000 |
2507 |
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Bankers : |
Indian Overseas Bank, PYL Branch, PH-IV, Mohali, Punjab, India |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Kansal Singla and Associates Chartered Accountant |
|
Address : |
SCO 80-81, 4th Floor, Sector 17-C, Chandigarh-160027, India |
|
Tel. No.: |
91-172-5078401-02 |
|
Fax No.: |
91-172-5072903 |
|
Web Site |
|
|
PAN.: |
AAAFK9144R |
|
|
|
|
Related Party: |
·
Mobility Solutions Limited ·
MSL Ghe Auto Components Private Limited ·
JCBL India Private Limited ·
Acme Formulation Private Limited ·
JCBL Marrel Tippers Private Limited ·
Prism Metals Private Limited ·
Spectators Global Private Limited ·
KEI Metals Private Limited ·
JCBL AL Shriawi Infra Equipments Private Limited ·
Aveda Eco Green Limited ·
SPR Estates and Builders Private Limited ·
Mithra JCBL Coaches Private Limited ·
ACE Testing Solutions Private Limited ·
Noble Formulation Private Limited ·
MSL Stralifarme – Compreforme Solutions Private
Limited ·
Globe Automobiles Private Limited |
CAPITAL STRUCTURE
As on 30.09.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000000 |
Equity Shares |
Rs. 10/- each |
Rs.100.000 millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5200200 |
Equity Shares |
Rs. 10/- each |
Rs.52.002
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 |
52.002 |
52.002 |
52.002 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
359.295 |
319.401 |
266.733 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
411.297 |
371.403 |
318.735 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
542.976 |
527.641 |
546.925 |
|
|
2] Unsecured Loans |
109.255 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
652.231 |
527.641 |
546.925 |
|
|
DEFERRED TAX LIABILITIES |
55.966 |
49.368 |
39.893 |
|
|
|
|
|
|
|
|
TOTAL |
1119.494 |
948.412 |
905.553 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
497.614 |
497.675 |
410.153 |
|
|
Capital work-in-progress |
29.930 |
42.357 |
31.068 |
|
|
|
|
|
|
|
|
INVESTMENT |
71.327 |
38.827 |
28.826 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
370.019
|
355.868 |
314.729
|
|
|
Sundry Debtors |
472.040
|
293.699 |
367.509
|
|
|
Cash & Bank Balances |
37.606
|
34.103 |
49.259
|
|
|
Other Current Assets |
0.000
|
0.000 |
0.000
|
|
|
Loans & Advances |
136.434
|
148.292 |
107.168
|
|
Total
Current Assets |
1016.099
|
831.962 |
838.665 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
399.402
|
375.327 |
335.252
|
|
|
Other Current Liabilities |
74.764
|
59.476 |
44.095
|
|
|
Provisions |
21.310
|
27.606 |
23.812
|
|
Total
Current Liabilities |
495.476
|
462.409 |
403.159 |
|
|
Net Current Assets |
520.623
|
369.553 |
435.506 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
1119.494 |
948.412 |
905.553 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
2200.316 |
2451.349 |
1902.282 |
|
|
|
Other Income |
5.973 |
26.089 |
9.033 |
|
|
|
TOTAL (A) |
2206.289 |
2477.438 |
1911.315 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Raw Material Consumed |
1580.980 |
1883.111 |
1400.740 |
|
|
|
Manufacturing Expenses |
210.757 |
192.037 |
167.608 |
|
|
|
Employee related Expenses |
95.113 |
90.178 |
71.039 |
|
|
|
Administrative Expenses |
126.794 |
97.328 |
63.442 |
|
|
|
Prior period items before tax |
0.078 |
0.213 |
(1.020) |
|
|
|
Selling Expenses |
0.000 |
0.000 |
27.645 |
|
|
|
Loss on Sale of Fixed Assets |
0.000 |
0.000 |
1.170 |
|
|
|
Increase/(Decrease) in Finished Goods |
0.000 |
0.000 |
31.773 |
|
|
|
TOTAL (B) |
2013.722 |
2262.867 |
1763.417 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
192.567 |
214.571 |
147.895 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
90.443 |
98.756 |
84.125 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
102.124 |
115.815 |
63.770 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
37.433 |
29.784 |
19.064 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
64.691 |
86.031 |
44.706 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
21.628 |
30.195 |
18.566 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-I) (J) |
43.063 |
55.836 |
26.140 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
0.000 |
36.930 |
37.893 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
20.000 |
20.000 |
20.000 |
|
|
|
Dividend |
0.000 |
0.000 |
5.200 |
|
|
|
Tax on Dividend |
0.000 |
0.000 |
0.884 |
|
|
BALANCE CARRIED
TO THE B/S |
95.830 |
72.766 |
36.929 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
234.972 |
341.102 |
180.745 |
|
|
|
TOTAL IMPORTS |
234.972 |
341.102 |
180.745 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
8.30 |
10.78 |
5.03 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
1.95
|
2.25 |
1.37
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
2.94
|
3.51 |
2.35
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
4.27
|
6.47 |
3.58
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.16
|
0.23 |
0.14
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.79
|
2.67 |
2.98
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.05
|
1.80
|
2.08
|
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 |
Yes |
|
8) No. of employees |
No |
|
9) Name of person contacted |
No |
|
10) Designation of contact person |
No |
|
11) Turnover of firm for last three years |
No |
|
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 |
-- |
|
23) Banking Details |
Yes |
|
24) Banking facility details |
No |
|
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 |
OPERATIONS
Due to increase in the competition in luxury integral coach segment, the selling prices became less remunerative. So the company reduced its share of such business. The sales of such coaches have come down to Rs 545.900 Millions as compared to Rs 1185.000 Millions in the previous year. Otherwise there is increase in business volume and value in all other segments.
CONTINGENT
LIABILITY
(Rs.
in Millions)
|
Particulars |
31.03.2011 |
31.03.2010 |
|
Letters of Credit Opened |
11.615 |
64.101 |
|
Bank Guarantees (Against which the company has given Counter Guarantee to the bank. |
170.496 |
121.428 |
· Assessment of Income Tax has been completed up to Assessment Year 2008-09.
· Assessment of Sales Tax is pending for the Financial Year 2006-07, 2009-10 and 2010-11
· Claims against company not acknowledged as debt Rs. 39.467 Millions (Previous Year- Rs.33.162 Millions). The Company received Show Cause Notices from Central Excise department under Rule 10A of the Central Excise Act, amounting to Rs 36.290 Millions (Previous year Rs. 31.531 Millions) against fabrication of Bus body done on behalf of customers. The Company has contested the same and has been advised that the liability will come down to Rs. 2.000 Millions approx and this amount will be recovered from the concerned customers. Other Show Cause notice of Rs3.177 Millions (Previous Year Rs. 1.631 Millions) is against the Automobile Cess as per the Chapter note 5 to 87 of the Central Excise Act. The Company has furnished the reply and same is advised to be sustainable.
Fixed Assets
WEBSITE DETAILS
PROFILE
Subject - A name synonymous high quality,
utmost safety, groundbreaking technology and futuristic styling. Subject has to
its credit a fine line of Buses, Special Application Vehicles, Election
Campaign Vans, Display Vans, OB Vans, Radar Calibration Vans, Riot Control
Vehicles, Mobile Homes and Offices, Life-Saving Ambulances, Cargo Boxes and
Power-Packed Trailers.
From
being incorporated in 1989 as a company that would manufacture high quality
Japanese technology buses and load carriers for Swaraj Mazda, Subject has today
evolved into a highly successful coach building company.
By
diversifying into the manufacturing of several high quality Luxury Coaches,
Motor Homes, Trailers, Special Utility Vehicles and Cargo Boxes, Subject , has
become a name to reckon with in the automobile industry.
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.53.64 |
|
|
1 |
Rs.86.42 |
|
Euro |
1 |
Rs.69.29 |
INFORMATION DETAILS
|
Report Prepared
by : |
DPK |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
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 |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
46 |
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.