MIRA INFORM REPORT

 

 

Report Date :

19.08.2013

 

IDENTIFICATION DETAILS

 

Name :

AGRAWAL STRUCTURE MILLS PRIVATE LIMTIED

 

 

Registered Office :

Govind Kunj, Near Krishna Talkies, Samta Colony, Raipur – 492001, Chhattisgarh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

10.11.1995

 

 

Com. Reg. No.:

10-010147

 

 

Capital Investment / Paid-up Capital :

Rs.50.898 Millions

 

 

CIN No.:

[Company Identification No.]

U27106CT1995PTC010147

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Steel rolled products, M.S. Ingots and Cl Casting Article.

 

 

No. of Employees :

Not Divulged

 


 

RATING & COMMENTS

 

MIRA’s Rating :

B (38)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 950000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

The profit margin is low. However, trade relations re fair. Business is active. Payment terms are 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.

 

 

ECGC Country Risk Classification List – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

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 DECLINED BY

 

Name :

Mr. Anil Kumar Agrawal

Designation :

Director

Contact No.:

91-9826428085

Date :

16.08.2013

 

 

LOCATIONS

 

Registered Office / Corporate Office :

Govind Kunj, Near Krishna Talkies, Samta Colony, Raipur – 492001, Chhattisgarh, India

Tel. No.:

Not Available

Mobile No.:

91-9826428085 (Mr. Anil Kumar Agrawal)

Fax No.:

Not Available

E-Mail :

Csrs2009@gmail.com

 

 

Plant :

Plot No 193, 194, Urla Industrial Area, P.O. Birgaon, Raipur – 493221, Chhattisgarh, India

Tel. No.:

91-771-2323288

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Anil Kumar Agrawal

Designation :

Director

Address :

Plot No. 94 Behind Amrit Talkeis, Samta Colony, Raipur - 492001, Chhattisgarh, India

Date of Appointment :

10.11.1995

DIN No.:

01678743

 

 

Name :

Ms. Renu Agrawal

Designation :

Director

Address :

Plot No. 94 Behind Amrit Talkeis, Samta Colony, Raipur - 492001, Chhattisgarh, India

Date of Appointment :

31.03.2006

DIN No.:

01595675

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

 

No. of Shares

Anil Agrawal

 

533750

Anil Agrawal (HUF)

 

52500

Renu Agrawal

 

2286800

D.R Strips Private Limited

 

2156750

Puja Tie Up Private Limited

 

10000

Spark Vanijya Private Limited

 

35000

Vikash Tracom Private Limited

 

15000

 

 

 

Total

 

5089800

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2012

 

Category

Percentage

Bodies corporate

43.55

Directors or relatives of Directors

56.45

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Steel rolled products, M.S. Ingots and Cl Casting Article.

 

 

Products :

Item Code No.

Product Description

34010011

MS Flat and ignot

 

PRODUCTION STATUS (As on 31.03.2011)

 

Particulars

31.03.2011

Installed capacity (as certified by management)

 

Rolled products

31000.00

Ingots

18000.00

C.I. Casting Article

N. A.

 

Particulars

31.03.2011

Actual Production:

 

Rolled Products/End Cuttings

27581.710

Ingots/Runner Riser

16481.72

C.I. Casting Article

535.250

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

  • Punjab National Bank, Main Branch, Jaistambh Chowk, Paipur – 492001, Chhattisgarh, India
  • State Bank of Indore, SSI Branch, G E Road, Raipur – 492001, Chhattisgarh, India

 

 

Facilities :

Secured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Long-term Borrowings

 

 

Other loans and advances

0.325

0.000

Short-term borrowings

0

0

Working capital loans from banks

151.296

162.440

Loans and advances from related parties

0.000

58.466

Total

151.621

220.906

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Joglekar Maitra and Company

Chartered Accountants

Address :

MIG - D - 1 8, Shailendra Nagar, Raipur, Chhattisgarh, India

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

AADFJ7934R

 

 

Associate concerns:

  • Agrasen Ispat Udyog
  • DR Strips Private Limited, India

CIN: U27101CT2006PTC018504

  • Gagan Resources Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5100000

Equity Shares

Rs.10/- each

Rs. 51.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5089800

Equity Shares

Rs.10/- each

Rs. 50.898 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

 

50.898

49.130

(b) Reserves & Surplus

 

185.511

94.375

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

236.409

143.505

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

4.259

2.520

(b) Deferred tax liabilities (Net)

 

3.995

4.178

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.099

0.071

Total Non-current Liabilities (3)

 

8.353

6.769

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

151.296

220.906

(b) Trade payables

 

52.739

78.247

(c) Other current liabilities

 

12.254

11.522

(d) Short-term provisions

 

7.565

5.709

Total Current Liabilities (4)

 

223.854

316.384

 

 

 

 

TOTAL

 

468.616

466.658

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

30.172

80.428

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

1.283

1.283

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

15.363

15.363

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

46.818

97.074

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

104.062

80.409

(c) Trade receivables

 

144.042

231.510

(d) Cash and cash equivalents

 

5.512

10.890

(e) Short-term loans and advances

 

165.010

42.880

(f) Other current assets

 

3.172

3.895

Total Current Assets

 

421.798

369.584

 

 

 

 

TOTAL

 

468.616

466.658

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

48.530

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

86.299

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

134.829

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

101.983

2] Unsecured Loans

 

 

24.836

TOTAL BORROWING

 

 

126.819

DEFERRED TAX LIABILITIES

 

 

2.841

 

 

 

 

TOTAL

 

 

264.489

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

35.420

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

Other Assets

 

 

17.992

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 
67.113

 

Sundry Debtors

 
 
109.568

 

Cash & Bank Balances

 
 
2.353

 

Other Current Assets

 
 
0.000

 

Loans & Advances

 
 
52.359

Total Current Assets

 
 
231.393

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
 
8.604

 

Other Current Liabilities

 
 
11.712

 

Provisions

 
 
0.000

Total Current Liabilities

 
 
20.316

Net Current Assets

 
 
211.077

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

264.489


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

1166.500

924.700

749.100

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

EXPENSES

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

5.987

4.957

4.985

 

 

 

 

 

 

TAX                                                                 

1.820

2.281

1.459

 

 

 

 

 

 

PROFIT AFTER TAX

4.503

2.676

3.526

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

16.269

12.743

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.88

0.55

0.74

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

Net Profit Margin

(PBT/Sales)

(%)

0.51

0.54

0.67

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.28

1.07

2.15

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.03

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.66

0.03

0.94

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.88

1.17

11.39

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

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 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

Yes

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 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

 

REVIEW OF OPERATION

 

During the year, the net profit for the year has been Rs. 5.987 Millions. as against Rs. 4.957 Millions during the previous financial year. The Directors are hopeful of better results in future.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Long-term Borrowings

 

 

Intercorporate deposits

2.656

2.520

Loans and advances from related parties

1.278

0.000

Total

3.934

2.520

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10374905

04/09/2012

80,000,000.00

UCO BANK

MID CORPORATE BRANCH, CRYSTAL TOWERS, OPP. MINOCHA PETROL PUMP, G.E ROAD, TELIBANDHA, RAIPUR, CHHATTISGARH - 492001, INDIA

B57441479

2

10069963

31/12/2008 *

20,000,000.00

PUNJAB NATIONAL BANK

MAIN BRANCH, JAISTAMBH CHOWK, RAIPUR, CHHATTISGARH - 492001, INDIA

A56344062

3

10020450

29/08/2006

5,000,000.00

PUNJAB NATIONAL BANK

MAIN BRANCH, JAISTAMBH CHOWK, RAIPUR, CHHATTISGARH - 492001, INDIA

A04215281

4

10020432

23/12/2010 *

200,000,000.00

PUNJAB NATIONAL BANK

MAIN BRANCH, RAIPUR, CHHATTISGARH - 492001, INDIA

B03349552

 

Note: * Date of charge modification

 

CONTINGENT LIABILITIES:

 

a)     Bank guarantee issued by Punjab National Bank on behalf of the company and was outstanding as on 31.03.12 is Rs. 17.735 Millions  (Previous Year Rs.49.680 Millions ) {As certified by the management . The above bank guarantee is secured by lien on fixed deposit amounting to Rs.4.749 Millions. The amount of bank guarantee and fixed deposit furnished and margin money towards the said bank guarantee is pending confirmation from bank.

 

b)     Other contingent liabilities: -As informed by management Rs. Nil                    

 

FIXED ASSETS

 

Tangible assets

 

  • Land
  • Buildings
  • Factory building
  • Plant and equipment
  • Factory equipments
  • Emission reduction equipment
  • Furniture and fixtures
  • Vehicles
  • Motor vehicles
  • Office equipment
  • Computer equipments
  • Other equipments

 

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.61.82

UK Pound

1

Rs.96.57

Euro

1

Rs.82.45

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

38

 

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.