MIRA INFORM REPORT

 

 

Report Date :

28.05.2012

 

IDENTIFICATION DETAILS

 

Name :

DIVGI METALWARES PRIVATE LIMITED

 

 

Registered Office :

Gat No. 139/B, Village Shivare, Pune Satara Road, Tal. Bhor, Pune – 412205, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

30.06.2010

 

 

Date of Incorporation :

16.12.1964

 

 

Com. Reg. No.:

11-013085

 

 

Capital Investment / Paid-up Capital :

Rs. 47.900 Millions

 

 

CIN No.:

[Company Identification No.]

U32201MH1964PTC013085

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNED00055g

 

 

PAN No.:

[Permanent Account No.]

AAACD7364h

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Gears.

 

 

No. of Employees :

250 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 10000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. There appears a huge accumulated losses recorded by the company. Profitability of the company is under pressure. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Sandeep

Designation :

Manager

Contact No.:

91-9822634837

Date :

25.05.2012

 

 

LOCATIONS

 

Registered Office / Factory :

Gat No. 139/B, Village Shivare, Pune Satara Road, Tal. Bhor, Pune – 412205, Maharashtra, India

Tel. No.:

91-2113203079

Mobile No.:

91-9822634837 (Mr. Sandeep)

Fax No.:

Not Available

E-Mail :

sddeshparde@divgi-warner.com

accounts@divgimetals.com

Website :

http://www.divgimetals.com

Location :

Owned

 

 

DIRECTORS

 

As on 31.12.2010

 

Name :

Mr. Sanjay Bhalchandra Divgi

Designation :

Director

Address :

9/A, Madhukamal Nagar, Paud Road, Pune – 411029, Maharashtra, India

Date of Birth/Age :

01.01.1962

Date of Appointment :

01.10.2002

DIN No.:

00471465

 

 

Name :

Mr. Jitendra Bhaskar Divgi

Designation :

Director

Address :

273/1/2, Baner Road, Pune – 411045, Maharashtra, India

Date of Birth/Age :

26.10.1962

Date of Appointment :

16.07.2002

DIN No.:

00471531

 

 

Name :

Mr. Bharat Bhalchandra Divgi

Designation :

Director

Address :

9/A, Madhukamal Nagar, Paud Road, Pune – 411029, Maharashtra, India

Date of Birth/Age :

04.02.1959

Date of Appointment :

01.10.1998

DIN No.:

00471587

 

 

Name :

Mr. Hirendra  Bhaskar Divgi

Designation :

Director

Address :

17, Kanchanjunga, Housing Society, Gaikwad Nagar, Aundh, Pune - 411007, Maharashtra, India

Date of Birth/Age :

01.01.1962

Date of Appointment :

05.11.1964

DIN No.:

01634431

 

 

Name :

Mr. Pradip Vasant Dubhashi

Designation :

Director

Address :

B 29, Abhimaan Shree Hsg. Soc., Pashan Road, Pune – 411008, Maharashtra, India

Date of Birth/Age :

25.08.1948

Date of Appointment :

20.12.2010

DIN No.:

01445030

 

 

Name :

Mr. Pundalik Dinkar Kudwa

Designation :

Director

Address :

S. No. 45/18, CTS, 95/1/B, Kumar panoramal, Pl No. 04, Gultak, Pune – 411042, Maharashtra, India

Date of Birth/Age :

07.10.1955

Date of Appointment :

20.12.2010

DIN No.:

03385091

 

 

KEY EXECUTIVES

 

Name :

Mr. Sandeep

Designation :

Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.12.2010

 

Names of Shareholders

 

No. of Shares

Jitendra Bhaskar Divgi

 

8196

Hirendra  Bhaskar Divgi

 

8243

Ashish Anant Divgi

 

5201

Sanjay Bhalchandra Divgi

 

4746

Bharat Bhalchandra Divgi

 

4943

Manjunath Swamiroa Rao

 

140

Divgi Investment Private Limited, India

 

4283

Kishor Mangesh Kalbag

 

1120

Arun Ramdas Idgunji

 

1120

Divgi N Bhaskar J / W Divgi Holdings Private Limited, India

 

11733

Divgi Ambika J / W Divgi Holdings Private Limited, India

 

8407

Divgi Bhalchandra J / W Divgi Holdings Private Limited, India

 

9162

Divgi B Shalini J / W Divgi Holdings Private Limited, India

 

4302

Divgi N Mohan J / W Divgi Holdings Private Limited, India

 

10087

Divgi M Jayashree J / W Divgi Holdings Private Limited, India

 

7733

Divgi Umesh J / W Divgi Holdings Private Limited, India

 

19817

Divgi Holdings Private Limited, India

 

369767

Total

 

479000

 

 

As on 31.12.2010

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

21.91

Other

 

78.09

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Gears.

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Germany
  • Switzerland
  • Brazil

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Paessler Ag – Switzerland

 

 

Customers :

Wholesalers and Retailers

  • Mahendra and Mahendra

 

 

No. of Employees :

250 (Approximately)

 

 

Bankers :

·         The Saraswat Co-Operative Bank Limited, 2nd Floor, Above F C Road Branch, Ganeshwadi, Opp. Hotel Vaishali, Shivaji Nagar, Pune – 411004, Maharashtra, India

  • HDFC Bank

 

 

Facilities :

Secured Loans

Rs. In Millions

30.06.2010

Rs. In Millions

30.06.2009

Term Loan From Banks

Term Loan - Sarasawat Co-op Bank Ltd

5.079

11.005

Other Facilities

Bills Discounted with Bank

10.365

6.448

Total

15.444

17.453

 

 

Unsecured Loans

Rs. In Millions

30.06.2010

Rs. In Millions

30.06.2009

Advance received from customers

3.451

2.860

Inter Corporate Deposit

9.376

9.376

Deposits from shareholders

5.639

5.639

Total

18.466

17.875

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

A.R. Sulakhe and Company

Chartered Accountants

Address :

Anand Apartment, 1180/2, Shivajinagar, Pune – 411005, Maharashtra, India

Tel. No.:

91-20-30281847 / 25535600 / 30281845

Fax No.:

91-20-30281847

PAN No.:

AAHFS1054P

E-Mail :

sulakhe@vsnl.com

ar.sulakhe@gmail.com

 

 

Associates/Subsidiaries :

Divgi Warner Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 30.06.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs. 100/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

479000

Equity Shares

Rs. 100/- each

Rs. 47.900 Millions

 

 

 

 

 

 

Note:

 

Of the above shares

a)       3,69,767 shares are held by Holding Company, Divgi Holdings Private Limited

b)       2,250 Equity Shares were alloted as fully paid pursuant to a contract without payment being received in cash

c)       87,910 Equity Shares were alloted as fully paid bonus shares by capitalising General Reserves

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

30.06.2010

30.06.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

47.900

47.900

15.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(43.283)

(36.813)

(26.464)

NETWORTH

4.617

11.087

(11.464)

LOAN FUNDS

 

 

 

1] Secured Loans

15.445

17.453

20.899

2] Unsecured Loans

18.466

17.876

41.807

TOTAL BORROWING

33.911

35.329

62.706

DEFERRED TAX LIABILITIES

5.237

5.889

5.125

 

 

 

 

TOTAL

43.765

52.305

56.367

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

47.782

50.842

55.342

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

17.990

17.989

17.989

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

2.909

4.911

6.376

 

Sundry Debtors

19.802

8.957

14.030

 

Cash & Bank Balances

2.343

11.435

1.095

 

Other Current Assets

7.184

5.820

8.095

 

Loans & Advances

7.674

4.958

8.088

Total Current Assets

39.912

36.081

37.684

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

25.881

20.792

18.479

 

Other Current Liabilities

21.030

16.225

19.200

 

Provisions

15.184

15.766

16.969

Total Current Liabilities

62.095

52.783

54.648

Net Current Assets

(22.183)

(16.702)

(16.964)

 

 

 

 

MISCELLANEOUS EXPENSES

0.176

0.176

0.000

 

 

 

 

TOTAL

43.765

52.305

56.367

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

30.06.2010

30.06.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

73.002

59.065

87.787

 

 

Other Income

NA

14.337

 

 

 

TOTAL                                    

NA

73.402

87.787

 

 

 

 

 

Less

EXPENSES

NA

76.314

NA

 

 

TOTAL                                    

NA

76.314

NA

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

(1.236)

(2.912)

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

2.774

2.941

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

(4.010)

(5.853)

11.809

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

3.109

4.667

4.530

 

 

 

 

 

 

PROFIT BEFORE TAX

(7.119)

(10.520)

7.278

 

 

 

 

 

Less

TAX                                                                 

(0.652)

0.962

(1.135)

 

 

 

 

 

 

PROFIT AFTER TAX

(6.467)

(11.482)

8.413

 

 

 

 

 

Add

EARLIER YEAR EXPENSES

NA

0.000

2.252

 

 

 

 

 

Add

CAPITAL PROFIT ON SALE OF FIXED ASSETS

NA

1.132

0.000

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

(10.350)

6.161

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

0.449

0.067

0.000

 

TOTAL EARNINGS

0.449

0.067

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

9.64

--

--

 

 

Particulars

 

 

 

2011-2012

Sales Turnover (Approximately)

 

 

150.000

 

 

 

 

 

Expected Sales (2012-2013) : Rs. 200.000 Millions

 

The above information has been parted by Mr. Sandeep.

 

 

KEY RATIOS

 

PARTICULARS

 

 

30.06.2010

30.06.2009

31.03.2008

PAT / Total Income

(%)

NA

(15.64)

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(9.75)

(17.81)

8.29

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(8.12)

(13.21)

7.82

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(1.54)

(0.95)

(0.63)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

21.93

8.48

10.68

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.64

0.68

0.69

 

 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITORS DETAILS:

 

Particulars

 Rs. in millions 30.06.2010

Rs. in millions  30.06.2009

Rs. in millions  31.03.2008

 

 

 

 

Sundry Creditors for supplies and services

25.881

20.792

18.479

Total

25.881

20.792

18.479

 

 

 

 

 

 

Check list by info Agents

Available in Report (Yes/ No)

Year of Establishment

Yes

Locality of the Firm

Yes

Constitution of the Firm

Yes

Premises details

-------------

Type of Business

Yes

Line of Business 

Yes

Promoter’s Background 

Yes

No. of Employees

Yes

Name of Person Contacted

Yes

Designation of Contact person

Yes

Turnover of Firm for last three years

Yes

Profitability for last three years

Yes

Reasons for variation <> 20%

------------

Estimation for coming financial year

Yes

Capital in the business

Yes

Details of sister concerns

Yes

Major Suppliers

Yes

Major Customers

Yes

Payments Terms

Yes

Export/ Imports Details (If applicable)

Yes

Market Information

----------------

Litigations that the firm/ Promoters Involved in

-------------

Banking details

Yes

Banking Facility Details

Yes

Conduct of the Banking Account

-------------

Buyer visit details

-----------

Financials, if provided

Yes

Incorporation details is applicable

Yes

Last Accounts filed at ROC

Yes

Major Shareholders, if available

Yes

 

 

Note:

 

The registered office of the company has been shifted from Mont Vert Arcade, 3rd Floor, 140/1A, Pashan Sus Road, Pune, Maharashtra, India to the present address w.e.f. 10.12.2008.

 

 

OPERATIONS

 

The turnover of current year is Rs. 73.002 Millions as compared to the earlier year's turnover of Rs. 59.065 Millions. The Company is hopeful of reporting better financial results in the coming year.

 

 

BANK CHARGES:

 

Corporate identity number of the company

U32201MH1964PTC013085

Name of the company

DIVGI METALWARES PRIVATE LIMITED

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

Gat No. 139/B, Village Shivare, Pune Satara Road, Tal. Bhor, Pune – 412205, Maharashtra, India

This form is for

Creation of charge

Type of charge

Others

Particular of charge holder

The Saraswat Co-Operative Bank Limited, 2nd Floor, Above F C Road Branch, Ganeshwadi, Opp. Hotel Vaishali, Shivaji Nagar, Pune – 411004, Maharashtra, India

Email: csadeshpande@gmail.com

Nature of description of the instrument creating or modifying the charge

1) Agreement of Hypothecation of Vehicle Dated 27th December 2011

2) Agreement of Hypothecation of Vehicle Dated 27th December 2011

Date of instrument Creating the charge

27.12.2011

Amount secured by the charge

Rs. 0.001 Million

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

Rate of Interest

Interest to be paid at 11.50% p. a. with monthly rests from the date of loan disbursed.

 

Terms of Repayment

Term loan repayable by monthly installment of both cars are EMI Rs. 0.001 Million for maximmo and EMI Rs. 0.014 Million for Indigo car for 60 months.

 

If it is not repaid as stipulated above or and failure to comply with any terms and conditions of the advance - repayment through S.I. To ca/1265 with Karve Road Branch.

 

Extent and Operation of the charge

Type of facility -: Term Loan I & Ii (Vehicle loan)

 

Others

All other  terms and conditions as per the agreement

Short particulars of the property charged

The borrower/s doth do hereby hypothecate to and in favour of the bank the motor vehicle viz. maxximo 8 seater and indigo ECS Lx Bs IV at, registered with the RTO Pune.

 

 

FIXED ASSETS:

 

  • Air Conditioner
  • Computer
  • Elect. Fitting – Gen
  • Elect. Fitting – Mach
  • Factory Building
  • Furniture, Fixtures and Office Equipments
  • Other Assets
  • Plant and Machinery
  • Vehicles
  • Cycle
  • Freehold Land

 

 

TRADE REFERENCES:

 

  • Paessler Ag – Switzerland
  • Mahendra and Mahendra

 

 


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. 55.72

UK Pound

1

Rs. 87.26

Euro

1

Rs. 69.98

 

 

INFORMATION DETAILS

 

Information Gathered by :

PJA

 

 

Report Prepared by :

ACH

 

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

2

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

No

--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

 

26

 

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.