MIRA
INFORM REPORT
|
Report Date : |
19.12.2013 |
IDENTIFICATION DETAILS
|
Name : |
MONO STEEL ( |
|
|
|
|
Registered
Office : |
210, P.J. Mewawala Chamber, 13, Kaziz Sayed Street, 2nd Floor, Mumbai
– 400 009, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 (Consolidated) |
|
|
|
|
Date of
Incorporation : |
16.03.1992 |
|
|
|
|
Com. Reg. No.: |
11-065934 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.130.000 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27106MH1992PLC065934 |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
MUMM08532G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCM3137C |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Sponge Iron and MS Billets. |
|
|
|
|
No. of Employees
: |
150 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (45) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 4300000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. There appears dip in profit of the company in 2013. However, networth
of the company appears to be strong. Trade relation reported to be fair. Business is active. Payment terms
are reported to be 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.
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.
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. Ketan Dhruv |
|
Designation : |
Accounts Officer |
|
Contact No.: |
91-9879576771 |
|
Date : |
16.12.2013 |
LOCATIONS
|
Registered Office : |
210, P.J. Mewawala Chamber, 13, Kaziz Sayed Street, 2nd
Floor, Mumbai – 400 009, |
|
Tel. No.: |
91-22-23453648 |
|
Mobile No.: |
91-9879576771 (Mr. Ketan Dhruv) 91-9825208508 (Mr. Hiren Bhai) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
500 Sq. Ft |
|
Location : |
Owned |
|
|
|
|
Factory : |
Survey No. 374, 397/2, 398 and 396/1 Paiki 2, Dhamadaka, Taluka,
Anjar, District Kutch - 370200, Gujarat, India |
|
Tel. No.: |
91-2837-285911 |
|
Fax No.: |
91-2837-285910 |
|
E-Mail : |
|
|
Area : |
8000 Sq. Ft |
|
Location : |
Owned |
|
|
|
|
Admin Office : |
202, Prithvi Complex, Kalanala, Bhavnagar - 364001, Gujarat, India |
|
Tel. No.: |
91-278-2515677/3004502 |
|
Fax No.: |
91-278-3004500 |
|
E-Mail : |
|
|
Area : |
600 Sq. Ft |
|
Location : |
Owned |
DIRECTORS
As on 28.09.2012
|
Name : |
Mr. Jaysukhlal M. Shah |
|
Designation : |
Director |
|
Address : |
Krishna Nagar, Geeta Chawk, |
|
Date of Birth/Age : |
07.10.1948 |
|
Date of Appointment : |
21.01.2005 |
|
DIN No.: |
00319874 |
|
|
|
|
Name : |
Mr. Chimanlal M. Shah |
|
Designation : |
Director |
|
Address : |
Krishna Nagar, Geeta Chawk, |
|
Date of Birth/Age : |
12.06.1939 |
|
Date of Appointment : |
21.01.2005 |
|
DIN No.: |
00320042 |
|
|
|
|
Name : |
Mr. Bhupatrai M. Shah |
|
Designation : |
Director |
|
Address : |
Krishna Nagar, Geeta Chawk, |
|
Date of Birth/Age : |
11.07.1982 |
|
Date of Appointment : |
05.10.2010 |
|
DIN No.: |
00320612 |
KEY EXECUTIVES
|
Name : |
Mr. Ketan Dhruv |
|
Designation : |
Accounts Officer |
|
|
|
|
Name : |
Mr. Hiren Bhai |
|
Designation : |
Factory Incharge |
MAJOR SHAREHOLDERS
As on 28.09.2012
|
Names of Shareholders |
|
No. of Shares |
|
AM Ispat Limited, India |
|
1100000 |
|
Bhadresh J. Shah |
|
600000 |
|
Bhavesh Shah |
|
400000 |
|
Bhupatrai Shah |
|
800000 |
|
Charulata Shah |
|
500000 |
|
Chhaya Shah |
|
344500 |
|
Chimanlal Shah |
|
500000 |
|
Dalkan Ship Breaking Limited |
|
1400000 |
|
Dharmendra Shah |
|
600000 |
|
Dipti Shah |
|
40000 |
|
Gaurang Shah |
|
340000 |
|
Gaurav Shah |
|
500000 |
|
Gunvantiben Shah |
|
750000 |
|
Hemali Shah |
|
311500 |
|
Hiren Shah |
|
500000 |
|
Hitesh Shah |
|
500000 |
|
Jaysukhlal Shah |
|
550000 |
|
Manjulaben Shah |
|
400000 |
|
Nehal Shah |
|
250000 |
|
Paras Ship Breaking Limited, India |
|
670000 |
|
Parul Shah |
|
500000 |
|
Pushpaben Shah |
|
506000 |
|
Sangita Shah |
|
290000 |
|
Tejas Shah |
|
48000 |
|
Vinaychand Shah |
|
600000 |
|
Total |
|
13000000 |
Equity Share Break up (Percentage of Total Equity)
As on 28.09.2012
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Sponge Iron and MS Billets. |
||||||
|
|
|
||||||
|
Products : |
|
||||||
|
|
|
||||||
|
Imports : |
|
||||||
|
Products : |
Raw Material |
||||||
|
Countries : |
South Africa |
||||||
|
|
|
||||||
|
Terms : |
|
||||||
|
Selling : |
Cash |
||||||
|
|
|
||||||
|
Purchasing : |
L/C |
GENERAL INFORMATION
|
Suppliers : |
Adani Enterprises Limited |
||||||||||||
|
|
|
||||||||||||
|
Customers : |
Vinayak TMT Bars Private Limited |
||||||||||||
|
|
|
||||||||||||
|
No. of Employees : |
150 (Approximately) |
||||||||||||
|
|
|
||||||||||||
|
Bankers : |
·
Bank of India ·
Dena Bank ·
Punjab National Bank ·
Bank of Baroda |
||||||||||||
|
|
|
||||||||||||
|
Facilities : |
Total Facility Fund and Non Fund = Rs.2700.000 Millions
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Piyush Champak Shah Chartered Accountants |
|
Address : |
165, Sameul Street, Masjid Bunder, Mumbai – 400009, Maharashtra, India
|
|
PAN No.: |
ACOPS3132P |
|
|
|
|
Related Parties : (As on 31.03.2012) |
·
Keyur Ispat Limited ·
CIN No.: U27100MH1999PLC121538 ·
Dalkan Ship Breaking Limited ·
CIN No.: U61100MH1994PLC080405 ·
Paras Steel Corporation ·
AM Ispat Limited CIN No.: U27100MH1999PLC121539 ·
M V Steel |
CAPITAL STRUCTURE
As on 28.09.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
13000000 |
Equity Shares |
Rs. 10/- each |
Rs.130.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
13000000 |
Equity Shares |
Rs.10/- each |
Rs.130.000 Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2013 |
31.03.2012 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
130.000 |
130.000 |
|
(b) Reserves & Surplus |
|
966.441 |
945.708 |
|
(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) |
|
1096.441 |
1075.708 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
871.298 |
1106.221 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long term liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
0.000 |
0.000 |
|
Total Non-current Liabilities (3) |
|
871.298 |
1106.221 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
396.246 |
222.674 |
|
(b) Trade payables |
|
1228.095 |
1109.480 |
|
(c) Other current
liabilities |
|
18.212 |
25.420 |
|
(d) Short-term provisions |
|
10.400 |
9.774 |
|
Total Current Liabilities (4) |
|
1652.953 |
1367.348 |
|
|
|
|
|
|
TOTAL |
|
3620.692 |
3549.277 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
1472.778 |
1664.612 |
|
(ii) Intangible Assets |
|
0.559 |
0.620 |
|
(iii) Capital
work-in-progress |
|
0.000 |
0.000 |
|
(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 |
|
0.000 |
0.000 |
|
(e) Other Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current Assets |
|
1473.337 |
1665.232 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
901.641 |
941.320 |
|
(c) Trade receivables |
|
176.307 |
233.108 |
|
(d) Cash and cash
equivalents |
|
4.976 |
54.452 |
|
(e) Short-term loans and
advances |
|
1064.431 |
655.165 |
|
(f) Other current assets |
|
0.000 |
0.000 |
|
Total Current Assets |
|
2147.355 |
1884.045 |
|
|
|
|
|
|
TOTAL |
|
3620.692 |
3549.277 |
PROFIT & LOSS
ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
4016.728 |
3093.957 |
|
|
|
Other Income |
|
56.753 |
55.806 |
|
|
|
TOTAL |
|
4073.481 |
3149.763 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of material consumed |
|
2646.168 |
2716.793 |
|
|
|
Changes in Inventories of finished goods, work-in-progress and
stock-in-trade |
|
39.679 |
-581.387 |
|
|
|
Employee Benefits Expenses |
|
22.585 |
17.614 |
|
|
|
Other Expenses |
|
973.241 |
701.881 |
|
|
|
TOTAL |
|
3681.673 |
2854.901 |
|
|
|
|
|
|
|
|
Less |
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
|
391.808 |
294.862 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
111.580 |
57.836 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
280.228 |
237.026 |
|
|
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
|
228.699 |
91.647 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS) BEFORE
TAX |
|
51.529 |
145.379 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
10.400 |
9.773 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX |
|
41.129 |
135.606 |
|
|
|
|
|
|
|
|
|
|
Earnings Per Share
(Shares 13000000 of Rs.10 Each for 2013 and 13000000 of Rs.10 Each for 2013) |
|
|
|
|
|
|
(a) Basic |
|
|
|
|
|
|
(i)
Continuing Operations |
|
3.16 |
10.43 |
|
|
|
(ii)
Total Operations |
|
3.16 |
10.43 |
|
|
|
|
|
|
|
|
|
|
(b) Diluted |
|
|
|
|
|
|
(i)
Continuing Operations |
|
3.16 |
10.43 |
|
|
|
(ii)
Total Operations |
|
3.16 |
10.43 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Excluding extraordinary items) (Shares 13000000 of Rs.10 Each for 2013
and 13000000 of Rs.10 Each for 2013) |
|
|
|
|
|
|
(a) Basic |
|
|
|
|
|
|
(iii)
Continuing Operations |
|
3.16 |
10.43 |
|
|
|
(iv)
Total Operations |
|
3.16 |
10.43 |
|
|
|
|
|
|
|
|
|
|
(b) Diluted |
|
|
|
|
|
|
(iii)
Continuing Operations |
|
3.16 |
10.43 |
|
|
|
(iv)
Total Operations |
|
3.16 |
10.43 |
|
KEY RATIOS
(CONSOLIDATED)
|
PARTICULARS |
|
|
31.03.2013 |
31.03.2012 |
|
PAT / Total Income |
(%) |
|
1.01 |
4.31 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
1.28 |
4.70 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
1.42 |
4.10 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.05 |
0.14 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
|
1.16 |
1.24 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
1.30 |
1.38 |
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2012 |
31.03.2011 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
130.000 |
130.000 |
|
(b) Reserves & Surplus |
|
945.708 |
821.892 |
|
(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) |
|
1075.708 |
951.892 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
749.234 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long term liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
0.000 |
0.000 |
|
Total Non-current Liabilities (3) |
|
749.234 |
0.000 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
588.508 |
661.112 |
|
(b) Trade payables |
|
1104.090 |
605.708 |
|
(c) Other current
liabilities |
|
21.964 |
0.000 |
|
(d) Short-term provisions |
|
9.773 |
12.003 |
|
Total Current Liabilities (4) |
|
1724.335 |
1278.823 |
|
|
|
|
|
|
TOTAL |
|
3459.277 |
2230.715 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
582.590 |
684.227 |
|
(ii) Intangible Assets |
|
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
|
1082.643 |
0.000 |
|
(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 |
|
639.348 |
976.854 |
|
(e) Other Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current Assets |
|
2304.581 |
1661.081 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
941.320 |
359.933 |
|
(c) Trade receivables |
|
233.108 |
199.624 |
|
(d) Cash and cash
equivalents |
|
54.452 |
10.077 |
|
(e) Short-term loans and
advances |
|
0.000 |
0.000 |
|
(f) Other current assets |
|
15.816 |
0.000 |
|
Total Current Assets |
|
1244.696 |
569.634 |
|
|
|
|
|
|
TOTAL |
|
3549.277 |
2230.715 |
|
SOURCES OF FUNDS |
|
|
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
130.000 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
651.074 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
781.074 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
121.194 |
|
|
2] Unsecured Loans |
|
|
189.086 |
|
|
TOTAL BORROWING |
|
|
310.280 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
1091.354 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
722.834 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
0.000 |
|
|
DEFERRED TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
218.144 |
|
|
Sundry Debtors |
|
|
158.030 |
|
|
Cash & Bank Balances |
|
|
2.324 |
|
|
Other Current Assets |
|
|
0.000 |
|
|
Loans & Advances |
|
|
325.544 |
|
Total
Current Assets |
|
|
704.042 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
314.980 |
|
|
Other Current Liabilities |
|
|
9.542 |
|
|
Provisions |
|
|
11.000 |
|
Total
Current Liabilities |
|
|
335.522 |
|
|
Net Current Assets |
|
|
368.520 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
1091.354 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
2976.242 |
2943.183 |
2756.741 |
|
|
|
Other Income |
100.745 |
43.295 |
47.469 |
|
|
|
TOTAL (A) |
3076.987 |
2986.478 |
2804.210 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Purchase of Stock-in-trade |
2716.793 |
1728.442 |
|
|
|
|
Changes in Inventories of finished goods, work-in-progress and
stock-in-trade |
(581.386) |
(141.788) |
|
|
|
|
Employee Benefits Expenses |
17.613 |
16.992 |
|
|
|
|
Other Expenses |
640.935 |
1105.234 |
|
|
|
|
TOTAL (B) |
2793.955 |
2708.880 |
2404.020 |
|
|
|
|
|
|
|
|
Less |
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
283.032 |
277.598 |
400.190 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
46.005 |
0.000 |
30.047 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)
(E) |
237.027 |
277.598 |
370.143 |
|
|
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION (F) |
91.648 |
101.710 |
70.101 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX (E-F) (G) |
145.379 |
175.888 |
300.042 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
9.773 |
12.003 |
11.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX (G-H) (I) |
135.606 |
163.885 |
289.042 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
10.43 |
12.61 |
NA |
|
%20LIMITED%20-%20247111_MIRA%2019-Dec-2013_files/image001.gif){kind=small}
|
Particulars |
|
|
31.03.2013 |
|
Sales Turnover (Approximately) |
|
|
4030.000 |
The above information has been parted by Mr. Ketan Dhruv (Accounts
Officer)
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
4.41 |
5.49 |
10.31 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
4.88 |
5.98 |
10.88 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
7.96 |
14.03 |
21.03 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.14 |
0.18 |
0.38 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.24 |
0.69 |
0.40 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.72 |
0.45 |
2.10 |
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 |
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 |
No |
|
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 |
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 |
No |
|
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 |
UNSECURED LOANS:
|
Particulars |
31.03.2012 Rs. In Millions |
31.03.2011 Rs. In Millions |
|
Short Term Borrowings |
|
|
|
Other loans and advances |
588.508 |
661.112 |
|
Total |
588.508 |
661.112 |
NOTE: CURRENT
MATURITIES OF LONG TERM DEBT DETAILS NOT AVAILABLE
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10452273 |
13/09/2013 |
3,414,000,000.00 |
PNB
INVESTMENT SERVICE LIMITED - SEC TRUSTEE OF BOI CO |
MOTOR SALES AND SERVICES BUILDING,
ASHRAM ROAD, AHMEDABAD, Gujarat - 380009, INDIA |
B86353232
|
|
2 |
10394814 |
19/12/2012 |
1,350,000,000.00 |
BANK
OF INDIA |
AHMEDABAD MID CORPORATE
BRANCH, 1ST FLOOR BOI BLDG , NR SWASTIK CHAR RASTA, C G ROAD, NAVARANGPURA, |
B65109332
|
|
3 |
10345529 |
12/03/2012 |
500,000,000.00 |
DENA
BANK |
Industrial Finance Branch, 2nd
Floor, Dena Laxmi Building, 188-A, Ashram Road, Ahmedabad, Gujarat - 380009,
INDIA |
B36269082
|
|
4 |
10314324
|
19/03/2013
* |
3,414,000,000.00
|
BOI CONSORTIUM - BANK OF INDA - DENA BANK - BANK
O |
AHMEDABAD
MID CORPORATE BRANCH, 1ST FLOOR BOI BLDG, NR SWASTIK CHAR RASTA, C G ROAD,
NAVARANGPURA, |
B75207175
|
*Date of modification Charges
TRADE REFERENCES:
·
Adani Enterprises Limited
·
Vinayak TMT Bars Private Limited
FIXED ASSETS:
·
Land
·
Building
·
Plant and Machinery
·
Furniture and Fixture
·
Computer
·
Vehicles
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 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.61.96 |
|
|
1 |
Rs.101.14 |
|
Euro |
1 |
Rs.85.33 |
INFORMATION DETAILS
|
Information
Gathered by : |
HNA |
|
|
|
|
Report Prepared
by : |
VNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
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 |
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 |
|
45 |
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.