MIRA INFORM REPORT

 

 

Report Date :

06.12.2013

 

IDENTIFICATION DETAILS

 

Name :

BALBIR ALLOYS PRIVATE LIMITED

 

 

Registered Office :

207, Steel Centre, Ahmedabad Street, Carnac Bunder, Masjid (East), Mumbai – 400 009, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

03.01.1991

 

 

Com. Reg. No.:

11-191940

 

 

Capital Investment / Paid-up Capital :

Rs.31.500 Millions

 

 

CIN No.:

[Company Identification No.]

U27104MH1991PTC191940

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMB09942C/ MUMB06320G

 

 

PAN No.:

[Permanent Account No.]

AAACB2172M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Alloys, Steel Castings, Steel Ingots etc.

 

 

No. of Employees :

Information denied by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 915000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Profit margin of the company seems to be low.

 

However, trade relations are 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6  % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Term loan BB+

Rating Explanation

Moderate risk of default and high credit risk.

Date

October 2012

 

 

Rating Agency Name

ICRA

Rating

Letter at credit A4+

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

October 2012

 

 

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 DENIED BY

 

Name :

Mr. Keshav

Designation :

Finance Head

Contact No.:

91-8080696980

Date :

04.12.2013

 

 

LOCATIONS

 

Registered Office :

207, Steel Centre, Ahmedabad Street, Carnac Bunder, Masjid (East), Mumbai – 400 009, Maharashtra, India

Tel. No. :

91-22-23482260

Mobile No. :

91-8080696980 (Mr. Keshav)

Fax No. :

Not Available

E-Mail :

bapl@balbir.in

 

 

Factory :

 K – 10, ADDL. MIDC, Murbad, District Thane, Maharashtra, India

Tel. No. :

91-2524-645161

 

 

DIRECTORS

 

As on 27.09.2013

 

Name :

Mr. Vishal Bhushan

Designation :

Director

Address :

901, Cliff Tower, Mount Mary Road, Bandra (West), Mumbai – 400 050, Maharashtra, India

Date of Birth/Age :

12.02.1971

Date of Appointment :

18.05.1992

DIN No. :

00141870

 

 

Name :

Mr. Rakesh Kumar Sharma

Designation :

Director

Address :

C – 14/ 103, Madhav Shrusti, Near Godrej Hill, Kalyan, Thane – 421 301, Maharashtra, India

Date of Birth/Age :

06.09.1951

Date of Appointment :

29.09.2007

DIN No. :

01545079

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 27.09.2013

 

SHAREHOLDING DETAILS FILE ATTACHED

 

 

As on 27.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

58.02

Directors or relatives of Directors

41.32

Other top fifty shareholders

0.66

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Alloys, Steel Castings, Steel Ingots etc.

 

 

Products :

Item Code No. (ITC Code)

Product Description

72071010

Mild Steel Billet

72061010

Mild Steel Ingot

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by the management

 

 

Bankers :

Union Bank of India, Kaprubavadi Branch, Dhan Laxmi Industrial Estate, Lal Bahadur Shastri Marg, Kapurbavadi, Thane – 400 601, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Rupee term loan from bank

20.637

36.637

 

 

 

SHORT TERM BORROWINGS

 

 

Working capital loan from bank

174.257

186.106

 

 

 

Total

194.894

222.743

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kamal Kumar and Associates

Chartered Accountants

Address :

Shop No.18, Block 1, Emerald Plaza, Hiranandani Estate, Thane 400610, Maharashtra, India

PAN No. :

AAXPK6869J

 

 

Associates/Subsidiaries :

Balbir Ispat Private Limited, India

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs.10/- each

Rs.40.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3150000

Equity Shares

Rs.10/- each

Rs.31.500 Millions

 

 

 

 

 

 

After 27.09.2013

 

Authorised Capital : Rs.40.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs. 33.000 Millions

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

 

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

31.500

25.761

25.677

(b) Reserves & Surplus

197.298

155.796

145.249

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

228.798

181.557

170.926

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

22.664

53.615

56.618

(b) Deferred tax liabilities (Net)

7.751

7.775

6.224

(c) Other long term liabilities

2.928

2.928

2.546

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

33.343

64.318

65.388

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

177.796

186.106

188.339

(b) Trade payables

10.550

10.698

4.293

(c) Other current liabilities

25.089

25.479

37.604

(d) Short-term provisions

28.661

23.374

0.142

Total Current Liabilities (4)

242.096

245.657

230.378

 

 

 

 

TOTAL

504.237

491.532

466.692

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

132.139

143.542

152.691

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

3.576

3.053

1.796

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

13.288

13.288

13.288

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

10.783

4.500

0.000

Total Non-Current Assets

159.786

164.383

167.775

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

229.681

197.125

156.233

(c) Trade receivables

31.938

52.148

73.355

(d) Cash and cash equivalents

6.551

10.887

5.432

(e) Short-term loans and advances

76.281

66.989

61.003

(f) Other current assets

0.000

0.000

2.894

Total Current Assets

344.451

327.149

298.917

 

 

 

 

TOTAL

504.237

491.532

466.692

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

 

SALES

 

 

 

 

 

Income

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

2319.556

2264.520

2082.474

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

2269.630

2212.197

2039.286

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

49.926

52.323

43.188

 

 

 

 

 

Less

FINANCIAL EXPENSES            

29.799

30.692

22.440

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

20.127

21.631

20.748

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

11.420

11.407

11.169

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

8.707

10.224

9.579

 

 

 

 

 

Less

TAX                                                     

1.635

3.793

3.334

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

7.072

6.431

6.245

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

43.007

36.576

30.331

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

50.079

43.007

36.576

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.24

2.04

1.98

 


 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

 

PAT / Total Income

(%)

0.30

0.28

0.30

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.79

2.15

2.12

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.04

0.06

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.88

1.32

1.43

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.42

1.33

1.30

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS

 

Particulars

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

31.03.2011

(Rs. In Millions)

Current maturities of long-term debt

16.980

16.975

16.975

 

 

 

 

Total

16.980

16.975

16.975

 

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

No

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

Yes

 

 

NOTE:

 

The registered office of the company has been shifted from 122/ 235, Fazal Ganjguru Teg Bahadur Marg, Kanpur – 208 012, Uttar Pradesh to the present address w.e.f. 27.01.2009.

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Borrowing from government semi-government bodie

2.027

3.007

Loan and advance from others

0.000

13.971

 

 

 

SHORT TERM BORROWINGS

 

 

Loan and advance from related parties

3.539

0.000

 

 

 

Total

5.566

16.978

 


 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10394594

27/12/2012

10,000,000.00

UNION BANK OF INDIA

KAPRUBAVADI BRANCH, DHAN LAXMI INDUSTRIAL ESTATE,
GOKUL NAGAR,OLD AGRA ROAD, THANE (W), THANE, Maharashtra - 400601, INDIA

B65030173

2

10129918

27/10/2008

100,000,000.00

UNION BANK OF INDIA

KAPRUBAVADI BRANCH, DHAN LAXMI INDUSTRIAL ESTATE,
GOKUL NAGAR,OLD AGRA ROAD, THANE (W), THANE, Maharashtra - 400601, INDIA

A50772748

3

10011211

27/12/2012 *

170,000,000.00

UNION BANK OF INDIA

KAPRUBAVADI BRANCH, DHAN LAXMI INDUSTRIAL ESTATE,
LAL BAHADUR SHASTRI MARG, KAPURBAVADI,, THANE, Maharashtra - 400601, INDIA

B65029829

4

10011197

06/07/2006

15,000,000.00

UNION BANK OF INDIA LIMITED

Maharashtra, INDIA

A02759207

5

90281253

28/12/2012 *

249,600,000.00

UNION BANK OF INDIA

KAPRUBAVADI BRANCH, DHAN LAXMI INDUSTRIAL ESTATE,
LAL BAHADUR SHASTRI MARG, KAPURBAVADI,, THANE, Maharashtra - 400601, INDIA

B65030728

6

90275034

24/02/1999 *

11,500,000.00

UNION BANK OF INDIA

SSI FINANCE BRANCH KAPURBAVALI, THANE, Maharashtra - 400001, INDIA

-

 

* Date of charge modification

 

 

PERFORMANCE

 

The Company has achieved a turnover of Rs.2319.556 millions during the year against the previous year turnover of Rs. 2264.520 millions and earned profit after tax of Rs.7.072 millions during the year, against the Profit after tax of Rs.6.431 millions during the previous year.

 

 

FIXED ASSETS

 

Ø       Land

Ø       Buildings

Ø       Plant and equipment

Ø       Factory equipments

Ø       Emission reduction equipment

Ø       Vehicles

Ø       Office equipment

Ø       Computer 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.61.69

UK Pound

1

Rs.101.08

Euro

1

Rs.84.07

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--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

 

32

 

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.