|
Report Date : |
17.04.2013 |
IDENTIFICATION DETAILS
|
Name : |
SUNALCO ALLOYS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
26 Rungat Bhavan, 2nd Floor, 94/100 Fanaswadi,
Mumbai-400002, Maharashtra, India |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2012 |
|
|
|
|
Date of
Incorporation : |
29.10.2005 |
|
|
|
|
Com. Reg. No.: |
11-156915 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.42.378
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27200MH2005PTC156915 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMS49990D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturing, Trading and Importer of Ferrous and Non Ferrous Metals. |
|
|
|
|
No. of Employees
: |
175 [Approximately] [150
Contract, 25 Permanent] |
RATING & COMMENTS
|
MIRA’s Rating : |
B (31) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 685000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track record. Profit
margin of the company appears to be low. However, trade relations are reported
as fair. Business is active. Payments are reported to be slow but correct. The company can be considered for business dealings with some
cautions. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
ICRA |
|
Rating |
BB [Fund Based Limit] |
|
Rating Explanation |
Moderate risk of default |
|
Date |
20.10.2011 |
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. Parag Dave |
|
Designation : |
Finance Manager |
|
Contact No.: |
91-9322914052 |
|
Date : |
16.04.2013 |
LOCATIONS
|
Registered Office : |
26 Rungat Bhavan, 2nd Floor, 94/100 Fanaswadi,
Mumbai-400002, Maharashtra, India |
|
Tel. No.: |
91-22-22063950 |
|
Mobile No.: |
91-9322914052 (Mr. Parag Dave) |
|
Fax No.: |
91-22-22052132 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
2500 sq. ft |
|
Location : |
Owned |
|
|
|
|
Factory : |
Survey No. 74, 46, 78 (P), Muje Village, Lakampur, Taluka Wada,
Thane-421302, Maharashtra, India |
|
Location : |
Owned |
DIRECTORS
AS ON 31.08.2012
|
Name : |
Mr. Hitesh Hastimal Kachhara |
|
Designation : |
Director |
|
Address : |
2101/02, Great Eastern Garden, LBS Marg, Kanjur Marg (West),
Mumbai-400078, Maharashtra, India |
|
Date of Birth/Age : |
24.02.1975 |
|
Date of Appointment : |
29.10.2005 |
|
Din No.: |
01502244 |
|
|
|
|
Name : |
Mrs. Sosardevi Ganeshlal Jain |
|
Designation : |
Director |
|
Address : |
903/A, Kailash Tower, Vallabh Baug Lane, Ghatkopar (East),
Mumbai-400077, Maharashtra, India |
|
Date of Birth/Age : |
24.11.1945 |
|
Date of Appointment : |
29.10.2005 |
|
Din No.: |
02107663 |
KEY EXECUTIVES
|
Name : |
Mr. Parag Dave |
|
Designation : |
Finance Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 31.08.2012
NOTE: SHAREHOLDING DETAILS FILE ATTACHED.
AS ON 31.08.2012
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Bodies
corporate |
|
5.31 |
|
Directors
or relatives of directors |
|
94.69 |
|
TOTAL |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturing, Trading and Importer of Ferrous and Non Ferrous Metals. |
||||
|
|
|
||||
|
Products/ Services : |
|
||||
|
|
|
||||
|
Imports : |
|
||||
|
Products : |
Raw Materials |
||||
|
Countries : |
·
Europe ·
China ·
UK ·
Asia ·
Korea ·
US ·
Taiwan ·
Thailand |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Cash and Credit |
||||
|
|
|
||||
|
Purchasing : |
Cash and Credit |
PRODUCTION STATUS [AS ON 31.03.2012]
|
Licensed Capacity |
4800 Metric
Tones |
|
Installed Capacity |
6000 Metric
Tones |
GENERAL INFORMATION
|
Suppliers : |
·
Sunberg Limited, UK |
|
|
|
|
Customers : |
End Users ·
Aurangabad Electrical Private Limited |
|
|
|
|
No. of Employees : |
175 [Approximately] [150
Contract, 25 Permanent] |
|
|
|
|
Bankers : |
·
Canara Bank, Mittal Tower, C Wing, Ground Floor,
Nariman Point, Mumbai-400021, Maharashtra, India ·
HDFC Bank |
|
|
|
|
Facilities : |
-- |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
M H Jain and Company Chartered Accountant |
|
Address : |
103, Kothari Niwas, |
|
Tel. No.: |
91-22-25125416 |
|
Fax No.: |
91-22-23449097 |
|
PAN No: |
AABFM0559R |
|
|
|
|
Other Related Parties : |
Sonal Non Ferrous Metals Private Limited [U27209MH1999PTC119854] |
CAPITAL STRUCTURE
AS ON 31.03.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
525000 |
Equity Shares |
Rs.100/- each |
Rs.52.500 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
423777 |
Equity Shares |
Rs.100/- each |
Rs.42.378
Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
42.378 |
42.378 |
40.003 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
129.031 |
108.186 |
42.548 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
171.409 |
150.564 |
82.551 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
298.802 |
|
|
2] Unsecured Loans |
254.325 |
256.257 |
139.729 |
|
|
TOTAL BORROWING |
254.325 |
256.257 |
438.531 |
|
|
DEFERRED TAX LIABILITIES |
0.580 |
0.650 |
0.509 |
|
|
|
|
|
|
|
|
TOTAL |
426.314 |
407.471 |
521.591 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
81.489 |
76.547 |
53.581 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
355.758
|
230.822 |
102.549 |
|
|
Sundry Debtors |
420.813
|
609.998 |
408.062 |
|
|
Cash & Bank Balances |
6.272
|
7.431 |
2.982 |
|
|
Other Current Assets |
13.395
|
8.033 |
0.000 |
|
|
Loans & Advances |
33.561
|
27.431 |
54.982 |
|
Total
Current Assets |
829.799
|
883.715 |
568.575 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
34.081
|
19.713 |
25.070 |
|
|
Other Current Liabilities |
450.086
|
532.176 |
59.588 |
|
|
Provisions |
0.807
|
0.902 |
15.984 |
|
Total
Current Liabilities |
484.974
|
552.791 |
100.642 |
|
|
Net Current Assets |
344.825
|
330.924 |
467.933 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.077 |
|
|
|
|
|
|
|
|
TOTAL |
426.314 |
407.471 |
521.591 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
2811.200 |
2634.100 |
1655.100 |
|
|
|
Other Income |
NA |
140.286 |
NA |
|
|
|
TOTAL (A) |
NA |
2774.386 |
NA |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL (B) |
NA |
2671.933 |
NA |
|
|
|
|
|
|
|
|
Less |
PROFIT
/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
126.364 |
102.453 |
76.024 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
82.855 |
62.034 |
40.525 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
43.509 |
40.419 |
35.499 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
12.557 |
9.350 |
5.420 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
BEFORE TAX (E-F) (G) |
30.952 |
31.069 |
30.079 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
10.107 |
10.492 |
10.474 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
AFTER TAX (G-H) (I) |
20.845 |
20.577 |
19.605 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
52.061 |
31.548 |
11.943 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Fringe Benefit Tax |
0.000 |
0.025 |
0.000 |
|
|
|
Income Tax |
0.000 |
0.039 |
0.000 |
|
|
BALANCE CARRIED
TO THE B/S |
72.906 |
52.061 |
31.548 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
496.927 |
386.177 |
396.092 |
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
49.19 |
51.44 |
-- |
|
Expected Sales (2012-13) : Rs.3350.000 Millions.
The above information has been parted by Mr. Parag Dave.
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
NA
|
0.74 |
NA |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
1.10
|
1.17 |
1.82 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
3.40
|
3.23 |
4.83 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.18
|
0.21 |
0.36 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
1.48
|
1.70 |
5.31 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.71
|
1.60 |
5.65 |
LOCAL AGENCY FURTHER INFORMATION
DETAILS OF SUNDRY CREDITORS:
|
Particulars |
31.03.2012 [Rs. in millions] |
31.03.2011 [Rs. in millions] |
31.03.2010 [Rs. in millions] |
|
Sundry Creditors |
34.081
|
19.713 |
25.070 |
|
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 |
Yes |
|
5] |
Type of Business |
Yes |
|
6] |
Line of Business |
Yes |
|
7] |
Promoter's background |
Yes |
|
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 |
Yes |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister concerns |
Yes |
|
17] |
Major suppliers |
Yes |
|
18] |
Major customers |
Yes |
|
19] |
Payments terms |
Yes |
|
20] |
Export / Import details (if applicable) |
Yes |
|
21] |
Market information |
-- |
|
22] |
Litigations that the firm / promoter involved in |
-- |
|
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 |
|
31] |
PAN of Proprietor/Partner/Director, if available |
No |
|
32] |
Date
of Birth of Proprietor/Partner/Director, if available |
Yes |
|
33] |
Voter ID No of Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating, if available |
Yes |
|
Unsecured Loan |
As
on 31.03.2012 [Rs.
in Millions] |
As
on 31.03.2011 [Rs.
in Millions] |
|
Loans and advances from related parties |
54.700 |
54.800 |
|
Other loans and advances |
189.625 |
194.300 |
|
Term loans from banks |
0.000 |
0.018 |
|
Loans repayable on demand from others |
10.000 |
7.139 |
|
TOTAL
|
254.325 |
256.257 |
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 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 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 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.54.33 |
|
|
1 |
Rs.83.17 |
|
Euro |
1 |
Rs.71.05 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Report Prepared
by : |
TPT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
3 |
|
--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 |
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
31 |
This score serves as a reference to assess SC’s credit risk
and to set the amount of credit to be extended. It is calculated from a
composite of weighted scores obtained from each of the major sections of this
report. The assessed factors and their relative weights (as indicated through
%) are as follows:
Financial condition
(40%) Ownership background
(20%) Payment record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
- |
NB |
New Business |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.