MIRA INFORM REPORT

 

 

Report Date :

09.08.2013

 

IDENTIFICATION DETAILS

 

Name :

ADVANCED BOLTING SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

“ABS House”, Plot No. W116(A), TTC Industrial Area, MIDC, Khairane, Thane Belapur Road, Navi Mumbai – 400708, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

29.05.2008

 

 

Com. Reg. No.:

11-182826

 

 

Capital Investment / Paid-up Capital :

Rs. 18.133 Millions

 

 

CIN No.:

[Company Identification No.]

U29130MH2008PTC182826

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMA33086E

 

 

PAN No.:

[Permanent Account No.]

AAHCA0785E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Hydraulic Tools 

 

 

No. of Employees :

150 (Approximately)

 

 

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 170000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

Trade relations are fair. Business is active. Payment terms are usually correct and as per commitments.

 

The company can be considered 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.

 

INDIAN ECONOMIC OVERVIEW

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

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. R. Yadav

Designation :

Finance Head

Contact No.:

91-22-41714444

Date :

08.08.2013

 

 

LOCATIONS

 

Registered Office / Factory :

“ABS House”, Plot No. W116(A), TTC Industrial Area, MIDC, Khairane, Thane Belapur Road, Navi Mumbai – 400708, Maharashtra, India

Tel. No.:

91-22-41714444

Fax No.:

91-22-27610167

E-Mail :

bala@absgroup.net.in

sales@absgroup.net.in  

Website :

http://www.absgroup.net.in

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Balasubramanian Lakshminarayanan

Designation :

Director

Address :

D-6, Fair Lawn CHS, V.N. Purav Marg, Mumbai – 400071, Maharashtra, India

Date of Birth/Age :

11.06.1970

Date of Appointment :

29.05.2008

DIN No.:

02093593

 

 

Name :

Mrs. Aparna Balasubramanian

Designation :

Director

Address :

D-6, Fair Lawn CHS, V.N. Purav Marg, Mumbai – 400071, Maharashtra, India

Date of Birth/Age :

31.08.1975

Date of Appointment :

29.05.2008

DIN No.:

02093700

 

 

Name :

Srividya Ganesh

Designation :

Director

Address :

Plot No. 15-B, Enayiram Street, Chamundeswari Nagar, Chrompet, Chennai – 600044, Tamilnadu, India

Date of Birth/Age :

03.05.1968

Date of Appointment :

15.05.2012

DIN No.:

05308663

 

 

KEY EXECUTIVES

 

Name :

Mr. R. R. Yadav

Designation :

Finance Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

 

No. of Shares

 

Balasubramanian Lakshminarayanan

 

1808252

Aparna Balasubramanian

 

5000

Savitri Narayan

 

1

B. R. Mandora

 

1

Dev Enterprises

 

1

E. M. Electricals Loan

 

1

S. B. Consultants

 

1

 

 

 

Total

 

1813257

 

 

AS ON 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

99.99

Others

 

0.01

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Hydraulic Tools 

 

 

Imports :

 

Products :

Raw Material

Countries :

  • USA
  • Germany
  • UK

 

 

Terms :

 

Selling :

Cash / Credit

 

 

Purchasing :

Cash / Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

150 (Approximately) 

 

 

Bankers :

  • ICICI Bank Limited, Landmarkrace Cource Circle, Alkapuri, Baroda - 390015, Gujarat, India
  • Union Bank of India, Hasti Industrial Estate, Unit No. 37-38, Mahape, Navi Mumbai - 400710, Maharashtra, India
  • Yes Bank Limited

 

 

Facilities :

 

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Term loans

 

 

From banks

27.226

1.660

Loans repayable on demand

28.176

18.088

Total

55.402

19.748

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

A.M Solanki and Associates

Chartered Accountants

Address :

302, Rajgruh, Opposite Axis Bank, Subhash Road, Vile Parle (East), Mumbai – 400057, Maharashtra, India

Income-tax PAN of auditor or auditor's firm :

AAAFA0434G

 

 

Related party :

S.B. Consultant

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2500000

Equity Shares

Rs. 10/- each

Rs. 25.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1813257

Equity Shares

Rs. 10/- each

Rs.18.133 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

18.133

18.133

(b) Reserves & Surplus

 

0.000

0.000

(c) Money received against share warrants

 

26.273

15.825

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

44.406

33.958

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

42.003

3.345

(b) Deferred tax liabilities (Net)

 

1.135

0.129

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.106

0.108

Total Non-current Liabilities (3)

 

43.244

3.582

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

28.176

18.088

(b) Trade payables

 

75.633

47.694

(c) Other current liabilities

 

12.628

6.232

(d) Short-term provisions

 

5.955

1.600

Total Current Liabilities (4)

 

122.392

73.614

 

 

 

 

TOTAL

 

210.042

111.154

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

72.479

17.805

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

10.799

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

17.131

9.310

(e) Other Non-current assets

 

0.157

0.151

Total Non-Current Assets

 

89.767

38.065

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

30.049

16.797

(c) Trade receivables

 

86.694

51.635

(d) Cash and cash equivalents

 

1.933

2.074

(e) Short-term loans and advances

 

1.595

2.579

(f) Other current assets

 

0.004

0.004

Total Current Assets

 

120.275

73.089

 

 

 

 

TOTAL

 

 

 

 

 


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

13.600

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

7.029

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

20.629

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

17.446

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

17.446

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

38.075

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

8.036

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERRED TAX ASSETS

 

 

0.040

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

16.012

 

Sundry Debtors

 

 

33.867

 

Cash & Bank Balances

 

 

5.871

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

12.851

Total Current Assets

 

 

68.601

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

30.284

 

Other Current Liabilities

 

 

1.786

 

Provisions

 

 

6.733

Total Current Liabilities

 

 

38.803

Net Current Assets

 

 

29.798

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.201

 

 

 

 

TOTAL

 

 

38.075

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

Revenue from operations (net)

275.880

189.287

 

 

 

Other Income

1.667

1.423

 

 

 

TOTAL                                     (A)

277.547

190.710

N.A.

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of stock-in-trade

185.259

116.951

 

 

Changes in inventories of finished goods, work-in-progress and stock-in-trade

(13.252)

(0.784)

 

 

 

Employee benefits expense

51.358

31.782

 

 

 

Other expenses

28.141

23.526

 

 

 

TOTAL                                     (B)

251.506

171.475

N.A.

 

 

 

 

 

Less

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

26.041

19.235

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

5.698

3.427

 

 

 

 

 

 

 

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

20.343

15.808

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

4.192

3.298

 

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

16.151

12.510

N.A.

 

 

 

 

 

Less

TAX                                                                  (H)

5.703

4.182

N.A.

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

10.448

8.328

5.262

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export of goods on FOB basis

0.911

0.012

N.A.

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Tools  & Spare Parts

108.352

88.523

55.187

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.76

4.59

N.A.

 

 

Particulars

 

 

 

31.03.2013

Sales Turnover (Approximately)

 

 

300.000

 

Expected Sales (2013-14) : Rs. 400.000 Millions

 

The above information has been parted by Mr. R. R. Yadav

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

3.76

4.37

N.A.

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

5.85

6.61

N.A.

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.69

12.47

N.A.

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.36

0.37

N.A.

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.58

0.63

0.85

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.98

0.99

1.77

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT

Rs. In Millions

Particular

31.03.2012

31.03.2011

31.03.2010

 

 

 

 

Current maturities of long-term debt

 

9.031

0.000

NA

 

 

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

Yes

8]

No. of employees

No

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last two 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

No

18]

Major customers

No

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

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

Yes

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 of the company has been shifted from Unit No.24, Hasti Industrial Premises Co-Operative Limited, Plot No. R-798, MIDC Industrial Area, Mahape, Navi Mumbai – 400701, Maharashtra, India to the present w.e.f.10.06.2012.

 

 

CORPORATE INFORMATION

 

The name of the Company is subject. The Registered office of the Company is situated in the state of Maharashtra i.e. within the jurisdication of the Registrar of Companies, Maharashtra at Mumbai. The main business of the company is to sale and Hire the Tools which are used for Torquing and Tensioning wrenches. They also accept tools of their customers for servicing purpose and they charge for the same if it exceed the warranty period.

 

UNSECURED LOANS

 

Unsecured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

From other parties

9.129

1.500

Loans and advances from related parties

5.648

0.185

Total

14.777

1.685

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10421342

07/06/2013 *

102,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, Gujarat - 390015, INDIA

B77365708

 

* Date of charge modification


FIXED ASSETS:

 

  • Buildings
  • Plant and Equipment
  • Furniture and Fixtures
  • Vehicles
  • Office equipment
  • Computers

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 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.61.12

UK Pound

1

Rs.94.77

Euro

1

Rs.81.54

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

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

-

 

 

 

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.