MIRA INFORM REPORT

 

 

Report Date :

07.12.2013

 

IDENTIFICATION DETAILS

 

Name :

KAY INTERNATIONAL LIMITED

 

 

Registered Office :

205 - 206 Lusa Tower, Azad Pur, New Delhi – 110033

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

12.06.1978

 

 

Com. Reg. No.:

55-009057

 

 

Capital Investment / Paid-up Capital :

Rs. 8.598 Millions

 

 

CIN No.:

[Company Identification No.]

U28939DL1978PLC009057

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELK05730E

 

 

PAN No.:

[Permanent Account No.]

AAACK1928L

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacture of Twin Rotary Blowers.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Profitability of the company appears to be decent. General financial position of the company appears to be sound and healthy.

 

Trade relations are reported as fair. Business is active. Payments are usually correct.

 

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.

 

 

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

 

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

Long term Fund Based Limits = BBB- (Suspended)

Rating Explanation

Moderate degree of safety and moderate credit risk

Date

June, 2013

 

Rating Agency Name

ICRA

Rating

Short term Non-Fund Based Limits = A3 (Suspended)

Rating Explanation

Moderate degree of safety and high credit risk

Date

June, 2013

 

Reason: the suspension in ability to carry out requisite information.

 

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. Arvind Bhardwaj

Designation :

Finance Manager

Date :

03.12.2013

 

 

LOCATIONS

 

Registered Office / Head Office :

205 - 206 Lusa Tower, Azad Pur, New Delhi – 110033, India

Tel. No.:

91-11-27671851 / 27679052

Fax No.:

91-11-27674703

E-Mail :

cavijayrenu@yahoo.co.in

Website :

www.kayblowers.com

 

 

Branch Office :

Located At

 

·         Ahmedabad

·         Mumbai

·         Chennai

·         Bengaluru

·         Durg

·         Jamshedpur

·         Kolkata

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Kanahiya Lal Arora

Designation :

Whole-Time Director

Address :

D-8, Model Town, New Delhi – 110009, India

Date of Birth/Age :

11.06.1945

Date of Appointment :

12.06.1978

DIN No.:

00019796

 

 

Name :

Mr. Kapil Arora

Designation :

Whole-Time Director

Address :

D-8, Model Town, New Delhi – 110009, India

Date of Birth/Age :

16.06.1969

Date of Appointment :

01.06.1989

DIN No.:

00019829

 

 

Name :

Mrs. Monika Arora

Designation :

Director

Address :

D-8, Model Town, New Delhi – 110009, India

Date of Birth/Age :

17.01.1949

Date of Appointment :

27.04.2007

DIN No.:

00019937

 

 

Name :

Mrs. Roma Arora

Designation :

Director

Address :

D-8, Model Town, New Delhi – 110009, India

Date of Birth/Age :

06.07.1969

Date of Appointment :

27.04.2007

DIN No.:

00019968

 

 

KEY EXECUTIVES

 

Name :

Mr. Arvind Bhardwaj

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Monika Arora

 

10

Kapil Arora

 

11990

Kanahiya Lal Arora

 

751721

Sagar Arora

 

400

Roma Arora

 

92289

Deepika Khosla

 

3300

Sahil Arora

 

54

Total

 

859764

 

As on 30.09.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture of Twin Rotary Blowers.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         Bank of Baroda, Model Town, Delhi - 110009, India

 

·         HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel (West), Mumbai - 400013, Maharashtra, India

 

·         Axis Bank Limited

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long-term borrowings

 

 

AXIS Bank Auto Loan a/c-AURO12600374322

3.911

5.216

HDFC Auto Loan No-14823134

0.000

2.303

HDFC-CRV--DL4CAH6927

0.000

0.148

HDFC-DL-8C-P-8448

0.259

0.388

HDFC-Loans New Mercedes Car

0.000

0.250

Bank of Baroda – 14181

0.000

0.223

Bank of Baroda – 14182

0.000

0.051

Bank of Baroda – 14183

0.000

2.230

Bank of Baroda Term Loan A/C 14468 For Project At Kundli

16.845

0.000

Loan from HSIIDC (Against Hypothecation of Land at Kundli)

17.402

28.004

Short-term borrowings

 

 

Against hypothication of stock of Raw Materials, Finished  Semi- Finished goods and Book Debts

40.260

35.101

Total

78.677

73.914

 

(Against Hypothecation of Machinery, Factory Building and Equitable Mortage of Factory Land and Building at Village Badmalik, Sonepat, Haryana and factory land and building under construction at factory land at Kundli, Haryana)

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

HDSG and Associates

Chartered Accountants

Address :

K-61, Basement Jungpura Extension, New Delhi – 110014, India

PAN No.:

AACFH5298R

 

 

Enterprises over which a key personnel is able to exercise significant influence :

·         Bob Kay Engineers and Irrigations Private Limited

·         Sagu Flexo and Packaging Private Limited

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

859764

Equity Shares

Rs.10/- each

Rs.8.598 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

8.598

8.598

8.598

(b) Reserves & Surplus

162.673

133.876

106.243

(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)

171.271

142.474

114.841

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

38.417

38.813

9.770

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

8.684

7.994

6.684

Total Non-current Liabilities (3)

47.101

46.807

16.454

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

40.260

35.101

34.773

(b) Trade payables

81.063

67.237

82.369

(c) Other current liabilities

66.360

48.089

41.988

(d) Short-term provisions

4.454

4.655

6.184

Total Current Liabilities (4)

192.137

155.082

165.314

 

 

 

 

TOTAL

410.509

344.363

296.609

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

185.985

126.968

53.399

(ii) Intangible Assets

0.278

0.338

0.475

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.125

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

2.305

1.687

1.111

(d)  Long-term Loan and Advances

1.901

1.226

1.126

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

190.469

130.344

56.111

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

32.473

31.913

29.543

(c) Trade receivables

104.909

92.063

114.432

(d) Cash and cash equivalents

45.121

65.263

28.788

(e) Short-term loans and advances

37.537

24.780

67.735

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

220.040

214.019

240.498

 

 

 

 

TOTAL

410.509

344.363

296.609

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

524.424

527.662

477.411

 

 

Other Income

4.019

2.483

1.281

 

 

TOTAL                                     (A)

528.443

530.145

478.692

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

324.080

328.882

303.258

 

 

Changes in inventories of finished goods, work-in-progress

(1.426)

2.632

-4.094

 

 

Employee benefits expense

70.054

64.879

54.299

 

 

Other expenses

75.527

75.043

67.122

 

 

TOTAL                                     (B)

468.235

471.436

420.585

 

 

 

 

 

Less

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

60.208

58.709

58.107

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

4.577

4.699

6.059

 

 

 

 

 

 

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

55.631

54.010

52.048

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

11.208

11.164

10.458

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

44.423

42.846

41.590

 

 

 

 

 

Less

TAX                                                                  (H)

14.627

14.213

14.186

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

29.796

28.633

27.404

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Export

33.825

22.293

7.448

 

TOTAL EARNINGS

33.825

22.293

7.448

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

1.486

30.414

0.112

 

TOTAL IMPORTS

1.486

30.414

0.112

 

 

 

 

 

 

Earnings Per Share (Rs.)

34.66

33.30

31.87

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

5.64

5.40

5.72

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

8.47

8.12

8.71

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.88

12.51

14.07

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.26

0.30

0.36

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.46

0.52

0.39

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.15

1.38

1.45

 

 

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

Yes

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10184008

14/12/2012 *

229,000,000.00

BANK OF BARODA

MODEL TOWN, DELHI, DELHI - 110009, INDIA

B64135379

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Land

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office equipment

·         Computer

 


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.61.67

UK Pound

1

Rs.100.65

Euro

1

Rs.84.25

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

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

5

--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

 

48

 

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.