MIRA INFORM REPORT

 

 

Report Date :

27.10.2012

 

IDENTIFICATION DETAILS

 

Name :

GARIMA VIKAS METALS PRIVATE LIMITED (w.e.f.18.09.2012)

 

 

Formerly Known As :

GARIMA VIKAS METALS LIMITED (w.e.f. 17.08.2012)

GARIMA OVERSEAS LIMITED

 

 

Registered Office :

12-A, Shivaji Marg, New Delhi – 110015

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

12.01.2005

 

 

Com. Reg. No.:

55-239416

 

 

Capital Investment / Paid-up Capital :

Rs.158.290 Millions

 

 

CIN No.:

[Company Identification No.]

U27310DL2005PTC239416

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELG14409D

 

 

PAN No.:

[Permanent Account No.]

AACCG3284D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Automobile Casting.

 

 

No. of Employees :

300 (Approximately) (In Office + In Factory)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 250000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. There appears huge accumulated losses recorded by the company. However, trade relations are reported to be fair. Business is active. Payments are reported to be slow but correct.

 

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

 

NOTES :

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

 

 

INDIAN ECONOMIC OVERVIEW

 

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

Source : CIA

 

 

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

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

 

 

INFORMATION PARTED BY

 

Name :

Mr. R. S. Shekawat

Designation :

Accounts Manager

Contact No.:

91-8003994207

Date :

27.10.2012

 

 

LOCATIONS

 

Registered Office :

12-A, Shivaji Marg, New Delhi – 110015, India

Tel. No.:

91-11-42070707

Mobile No.:

91-8003994207 (Mr. R. S. Shekawat)

Fax No.:

91-11-25451004

E-Mail :

tradeco@rediffmail.com

shekawat@garimavikas.com

amit@sandenvikas.com 

 

 

Factory 1 :

Located at

 

·         Rajasthan, India

 

 

Factory 2 :

EPIP, B-146 to B-148 and F—157 to F-164 Neemrana District, Rajkot - 301705 Gujarat, India

 


 

DIRECTORS

 

Name :

Mr. Pravin Agarwal

Designation :

Director

 

 

Name :

Mr. Abhimanyu Sarof

Designation :

Director

 

 

KEY EXECUTIVES

 

Name :

Mr. R. S. Shekawat

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2011

 

Names of Shareholders

 

No. of Shares

 

 

 

Dinesh Parasrampuria

 

1570100

Rakesh Akar

 

848600

Rama Krishna

 

415000

Veenit N Jain

 

410000

Kapil Parasrampuria

 

192800

Kavita Parasrampuria

 

73500

Khusbhoo Parasrampuria

 

2500

Surbhi Parasrampuria

 

2500

Kavita Cement Private Limited

 

250000

Shanti Kripa Industries Limited

 

250000

Parasrampuria Rubber Private Limited

 

1185000

Parasrampuria Finvest Private Limited

 

250000

Parasrampuria Cement Private Limited

 

200000

Gokulesh Commercial Private Limited

 

3150000

Safal Investment Private Limited

 

2800000

Vishesh Plastics Private Limited

 

2737300

Suvidha Securitas Private Limited

 

1491700

Total

 

15829000

 

As on 30.09.2011

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

78.00

Directors or relatives of Directors

22.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Automobile Casting.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers and Retailers

 

 

No. of Employees :

300 (Approximately) (In Office + In Factory)

 

 

Bankers :

·         State Bank of Mysore, Tambi Tower, S. C. Road, Jaipur – 302001, Rajasthan, India

 

·         State Bank of Bikaner and Jaipur, New Delhi, India

 

 

Facilities :

Secured Loan

As on

31.03.2011

(Rs. in

Millions)

As on

31.03.2010

(Rs. in

Millions)

 

 

 

Rupee term loans from banks

178.641

221.664

Working capital loans from banks

138.247

77.763

Loans taken for vehicles

1.850

0.796

Total

318.738

300.223

 

 

 

Unsecured Loan

As on

31.03.2011

(Rs. in

Millions)

As on

31.03.2010

(Rs. in

Millions)

 

 

 

Working capital loans from others

2.715

1.715

Total

2.715

1.715

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R. K. Akar and Company

Chartered Accountants

Address :

1409, Akar Bhawan, Sangon Ka Rasta, Kishanpole Bazar, Jaipur 302 003, Rajasthan, India 

PAN No.:

AAEFR5990E

 


 

CAPITAL STRUCTURE

 

After 30.09.2011

 

Authorised Capital : Rs.275.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs.267.905 Millions

 

As on 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,60,00,000

Equity Shares

Rs.10/- each

Rs.160.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

 

 

 

 

1,58,29,000

Equity Shares

Rs.10/- each

Rs.158.290 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

158.290

140.000

140.000

2] Share Application Money

0.003

86.100

5.300

3] Reserves & Surplus

201.385

82.500

82.500

4] (Accumulated Losses)

(298.100)

(234.988)

(165.529)

NETWORTH

61.578

73.612

62.271

LOAN FUNDS

 

 

 

1] Secured Loans

318.738

300.223

312.535

2] Unsecured Loans

2.715

1.715

2.000

TOTAL BORROWING

321.453

301.938

314.535

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

380.031

375.550

376.806

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

301.349

307.077

311.053

Capital work-in-progress

4.536

4.209

1.352

 

 

 

 

INVESTMENT

0.103

0.103

0.103

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

38.656

31.269

34.521

 

Sundry Debtors

65.620

57.207

24.533

 

Cash & Bank Balances

4.690

2.578

2.902

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

15.088

11.114

20.966

Total Current Assets

124.054

102.168

82.922

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

37.560

31.298

8.693

 

Other Current Liabilities

1.834

0.335

 

Provisions

8.059

7.262

11.265

Total Current Liabilities

47.453

38.895

19.958

Net Current Assets

76.601

63.273

62.964

 

 

 

 

MISCELLANEOUS EXPENSES

0.442

0.888

1.334

 

 

 

 

TOTAL

380.301

375.550

376.806

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

281.457

198.359

103.685

 

 

Other Income

0.093

1.014

2.778

 

 

TOTAL                                     (A)

281.550

199.373

106.463

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Consumption materials changes inventories

199.361

148.546

120.815

 

 

Manufacturing service costs

56.955

42.966

 

 

 

Employee related expenses

25.052

18.729

 

 

 

Administrative selling other expenses

9.734

5.789

 

 

 

TOTAL                                     (B)

291.102

216.030

120.815

 

 

 

 

 

Less

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

(9.552)

(16.657)

(14.352)

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

37.936

37.573

39.313

 

 

 

 

 

 

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

(47.488)

(54.230)

(53.665)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

15.625

15.228

14.707

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

(63.113)

(69.458)

(68.372)

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.068

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

(63.113)

(69.458)

(68.440)

 

 

 

 

 

 

Earnings Per Share (Rs.)

(3.99)

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

(22.42)

(34.84)

(64.29)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(22.42)

(35.02)

(65.94)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(5.09)

(16.97)

(17.35)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(1.02)

(0.94)

(1.10)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

5.99

4.63

5.37

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.61

2.63

4.15

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITOR DETAILS:

(Rs. In Millions)

Particulars

31.03.2011

31.03.2010

31.03.2009

Sundry Creditor

 

 

 

Small Micro Enterprises

0.000

0.000

8.693

Others

37.560

31.298

 

Total

37.560

31.298

8.693

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

 

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

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

No

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

NOTE:

 

The registered office address of the company has been shifted from “Parasrampuria Chambers, Opposite Road No.1, Sikar Road, Vki Area, Jaipur – 302013, Rajasthan, India” to the present address w.e.f. 20.07.2012

 

OPERATION

 

During the financial year 2010-11, the sales and other income of the company has been increased from Rs.221.509 Millions to Rs.306.579 Millions but due to volatility in the prices of raw material and higher operating cost, the company could not turn around the profitability and incurred net loss of Rs. 63.113 Millions. In the current year, the company shall try to perform better.

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U27310DL2005PTC239416

Name of the company

GARIMA VIKAS METALS PRIVATE LIMITED

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

12-A, Shivaji Marg, New Delhi – 110015, India

E-mail Id : ussharda@yahoo.co.in 

This form is for

Modification of charge

Charge identification (ID) number of the charge to be modified

80058991

Type of charge

Immovable property

Any interest in immovable property

Book debts

Movable property (not being pledge)

Floating charge

Particular of charge holder

State Bank of Mysore, Tambi Tower, S. C. Road, Jaipur – 302001, Rajasthan, India

E-mail Id : battuji@yahoo.in

Nature of instrument creating charge

Sanction Letter,

Board Resolution

Guarantee Agreement S-64

D. P. Note

D.P. note Delivery Letter,

Form No. 1111

Date of instrument Creating the charge

08/02/2011

Amount secured by the charge

Rs.67.500 Millions

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

Rate of Interest

Interest to be charged @3.50 %  above base rate present effective rate being 12 % p.a. at monthly rests, subject to change from time to time.

 

Terms of Repayment

Repayable on demand.

 

Margin

Raw Material  25%

Stock in Process 30%

Finished Goods 30%

Stores/Components & Spares 30%

Book Debts 40%

FBP/FBD 10%

 

Extent and Operation of the charge

The Charge operates on first charge basis.

 

Others

The Limit Modified to Rs.67.500 Millions

Detailed as

(Rs. In Millions)

Cash Credit (Hyp.)

15.000 

Book Debts(within CC Hypo)

(5.000)

Bill Discounting against LC   

50.000

Letter of Credit                     

2.500

Total

67.500

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

First Pari Passu charge by way of Hypothecation of Company's entire current assets  i.e. raw materials, stock in process, finished goods, semi finished goods , spares  present and future as security.

 

First Pari Passu charge by way of Hypothecation  of Company's entire current assets, Book Debts,Claims and receivables   present and future as security.

 

Equitable Mortgage extended over Factory land situated at B -145  to B 147 & F - 148 to F -155 EPIP ,RIICO , Industrial Area , Neemrana ,District Alwar.

 

FIXED ASSETS:

 

·         Land and Building

·         Plant and Machinery

·         Electrical Fitting and Cables

·         Material Handling Equipments

·         Furniture

·         Lab Equipments

·         Pollution Control Equipments

·         Office Equipments

·         Computers

·         Vehicles 

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                  None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.53.63

UK Pound

1

Rs.86.18

Euro

1

Rs.69.75

 

 

INFORMATION DETAILS

 

Information Gathered by :

PJA

 

 

Report Prepared by :

BSN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

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

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

27

 

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

-

 

7

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.