MIRA INFORM REPORT

 

 

Report Date :

24.12.2013

 

 

IDENTIFICATION DETAILS

 

Name :

SHIV KRUPA STEEL AND ALLOYS PRIVATE LIMITED

 

 

Registered Office :

204, Quay Street, Above Rajesh Hotel, Darukhana, Mumbai – 400010, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

24.04.2008

 

 

Com. Reg. No.:

11-181509

 

 

Capital Investment / Paid-up Capital :

Rs.20.000 Millions

 

 

CIN No.:

[Company Identification No.]

U27106MH2008PTC181509

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS59735E

 

 

PAN No.:

[Permanent Account No.]

AALCS9095B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacture and Sale of M.S. Plate.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 18000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. There appears some accumulated losses recorded by the company, However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings with some cautions.

 

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

 

Uptick in agriculture and construction spread some cheer as the economy grew a higher-than-expected 4.8 % in the three months through September. Manufacturing rose an annual rate per cent during the quarter and mining fell by 0.4 %, government data showed while farm output rose 46%.

 

India has emerged as the most attractive investment destination, thanks to a relaxation in foreign direct investment norms, says a report. India is followed by Brazil and China in the ranking part of EY’s Capital Confidence Barometer report based on a survey across 70 nations. The US, France and Japan have emerged as the top three investors likely to invest in India.

 

India has been ranked 83rd globally in terms of talent competitiveness of its human capital.  Switzerland, Singapore, Denmark, Sweden and Luxembourg are the top five in the list of 103 nations compiled by INSEAD business school.

 

Tax rates for companies in India are among the highest in the world and the number of payments is also more than the global average putting the country at low, 158th rank on the Paying Taxes. 2014 list by the World Bank and PWC. However, the time taken for tax payments is relatively less in India which is rated ahead of China and Japan.

 

1 billion smartphone shipments in 2013, a 39.3 % growth over 2012. This was being driven by low cost computing in emerging markets. By 2017, total smartphone shipments are expected to approach 1.7 billion units, resulting in a compound annual growth rate of 18.4 % between 2013 and 2017, according to research from IDC.

 

20 % vacancy rate of office space in Mumbai and Delhi in the third quarter, the highest in Asia after Chengdu, in China. According to Cushman and Wakefield, six Indian cities are among the 10 office markets with the worst vacancies.

 

Foreign banks will not have to pay stamp duty and capital gains tax, if they convert their branch operations into a wholly owned subsidiary, according to the Reserve Bank of India.

 

The Reserve Bank of India is planning to launch CPI – indexed bonds aimed to protecting the savings of retail investors from the impact the price rise by December end.

 

Central Bureau of Investigation has booked State Bank of India, Deputy Managing Director Shyamal Acharya and others in a graft case related to distribution of a loan of over Rs 4000 mn. Gold and jewellery worth Rs 6.7 mn have been recovered from the residence of Acharya.

 

 

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.

 

 

LOCATIONS

 

Registered Office :

204, Quay Street, Above Rajesh Hotel, Darukhana, Mumbai – 400010, Maharashtra, India

Tel. No.:

91-22-25585334 / 85

Fax No.:

91-22-25585834 / 85

E-Mail :

vrbansal@gmail.com

shivkrupasteelalloys@gmail.com

Area :

300 sq. ft.

Location :

Rented

 

 

Factory  :

Survey No. 5, Part 2 and 7, Variad Road, Village Torne Taluka Wala, Thane, Maharashtra, India

Tel. No.:

91-252-6645005

Area :

20000 sq. mtr.

Location :

Owned

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Vijaykumar Ramprakash Bansal

Designation :

Director

Address :

B-101, Neel Paradise Co-Operative Housing Society, Plot No. 12/1/C, Sector – 9, Neerul, Navi Mumbai, Maharashtra, India

Date of Birth/Age :

05.07.1973

PAN No.:

AABPB6705C

Date of Appointment :

24.04.2008

DIN No.:

02107101

 

 

Name :

Mr. Surender Agarwal

Designation :

Director

Address :

G-1, Chhaggan Mahal Co-Operative Housing Society, Road No. 4, Pestom Sagar, Mahul Marg, Chembur, Mumbai, Maharashtra, India

Date of Birth/Age :

12.03.1976

PAN No.:

ACXPA8270B

Date of Appointment :

24.04.2008

DIN No.:

02107126

 

 

Name :

Mrs. Sushma Sunil Agarwal

Designation :

Director

Address :

1/120, Borala Society, Chembur, Mumbai, Maharashtra, India

Date of Birth/Age :

01.01.1964

PAN No.:

ADLPA6103G

Date of Appointment :

27.09.2008

DIN No.:

02338039

 

 

Name :

Mr. Anand Murarilal Agarwal

Designation :

Director

Address :

Building No. 4/B-15,BLK No. 304, Gopal Nagar, Kalyan Road, 3rd Floor, Bhiwandi, Thane, Maharashtra, India

Date of Birth/Age :

03.10.1984

PAN No.:

AFUPA4870P

Date of Appointment :

27.09.2008

DIN No.:

02269718

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Surendra Agarwal

 

500000

Anand Agarwal

 

350000

Seema Bansal

 

100000

Sushma Agarwal

 

150000

Vijay. R. Bansal

 

400000

Praveen Agarwal

 

150000

Navin Goel

 

350000

 

 

 

Total

 

2000000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture and Sale of M.S. Plate.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Abhyudaya Co-Operative Bank Limited, Administrative Office, K. K. Tower, Abhyudaya Bank, Lane, Off. G. D. Ambekar Marg, Parel Village, Mumbai - 400012, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG-TERM BORROWINGS

 

 

Rupee term loans from banks

25.776

37.930

SHORT-TERM BORROWINGS

 

 

Working capital loans from banks

127.118

64.713

 

 

 

Total

152.894

102.643

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

A D Lalwani and Associates

Chartered Accountants

Address :

4-A, Ground Floor D T C Goregaonkar Lane, Attached To Central Cinema Charni Road East, Mumbai - 400004, Maharashtra, India

PAN.:

AAFFA9378B

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs.30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

20.000

20.000

20.000

(b) Reserves & Surplus

(15.496)

(13.577)

(22.415)

(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)

4.504

6.423

(2.415)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

25.776

37.930

59.238

(b) Deferred tax liabilities (Net)

0.000

0.000

1.255

(c) Other long term liabilities

0.000

0.000

2.736

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

25.776

37.930

63.229

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

129.941

85.240

86.683

(b) Trade payables

157.428

130.559

98.611

(c) Other current liabilities

70.382

73.153

68.817

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

357.751

288.952

254.111

 

 

 

 

TOTAL

388.031

333.305

314.925

 

 

 

 

ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

100.252

111.328

122.030

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.499

0.499

0.499

(c) Deferred tax assets (net)

1.031

6.132

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.210

Total Non-Current Assets

101.782

117.959

122.739

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

185.344

155.177

126.376

(c) Trade receivables

30.382

3.706

24.018

(d) Cash and cash equivalents

16.201

18.495

12.974

(e) Short-term loans and advances

54.194

37.875

28.679

(f) Other current assets

0.128

0.093

0.139

Total Current Assets

286.249

215.346

192.186

 

 

 

 

TOTAL

388.031

333.305

314.925


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

1144.379

1101.393

854.777

 

 

Other Income

29.918

10.449

0.128

 

 

TOTAL                                     (A)

1174.297

1111.842

854.905

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

1127.290

1067.346

818.162

 

 

 

 

 

Less

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

47.007

44.496

36.743

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

30.271

28.035

19.757

 

 

 

 

 

 

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

16.736

16.461

16.986

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

13.554

15.011

16.383

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

3.182

1.450

0.603

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

3.182

1.450

0.603

 

 

 

 

 

Less

DEFERRED TAX LIABILITY

5.100

7.386

(1.255)

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.59

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.27

0.13

0.07

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.28

0.13

0.07

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.82

0.44

0.19

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.71

0.23

(0.25)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

34.57

19.18

(60.42)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.80

0.75

0.76

 

 

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

No

10]

Designation of contact person

No

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

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2013

As on

31.03.2012

SHORT-TERM BORROWINGS

 

 

Other loans and advances

2.823

20.527

 

 

 

Total

2.823

20.527

 

 

OPERATION

 

During the year, the Company has achieved turnover of Rs 1144.400 Millions as compare to Rs 1101.300 Millions approx during last year. The management is taking appropriate step to improve Company’s bottom line

 

 

CURRENT YEAR OUT LOOK

 

The Company is also planning to take up necessary steps to set up the market of own product .The directors are making research to develop good quality product to tape the market in future.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10398776

11/01/2013

17,500,000.00

ABHYUDAYA CO-OP. BANK LIMITED

ADMINISTRATIVE OFFICE, K. K. TOWER, ABHYUDAYA, BANK LANE, OFF G. D. AMBEKAR MARG, PAREL VILLAGE, MUMBAI, MAHARASHTRA - 400012, INDIA

B66399718

2

10398785

11/01/2013

20,000,000.00

ABHYUDAYA CO-OP. BANK LTD.

ADMINISTRATIVE OFFICE, K. K. TOWER, OFF G. D., AMBEKAR MARG, PAREL VILLAGE, MUMBAI, MAHARASHTRA - 400012, INDIA

B66401464

3

10294361

06/06/2011

3,500,000.00

ABHYUDAYA CO-OP. BANK LTD.

ADMINISTRATIVE OFFICE, K.K. TOWER, ABHYUDAYA BANK,  LANE, G.D. AMBEDKAR MARG, PAREL VILLAGE, MUMBAI,  MAHARASHTRA - 400012, INDIA

B15881394

4

10139123

01/03/2013 *

296,000,000.00

Abhyudaya Co.op Bank Ltd.

ADMINISTRATIVE OFFICE, K.K. TOWER, ABHYUDAYA BANK,  LANE, G.D. AMBEDKAR MARG, PAREL VILLAGE, MUMBAI,  MAHARASHTRA - 400012, INDIA

B71543052

5

10132954

23/04/2012 *

80,000,000.00

ABHYUDAYA CO-OP. BANK LTD.

ADMINISTRATIVE OFFICE, K.K. TOWER, ABHYUDAYA BANK,  LANE, G.D. AMBEDKAR MARG, PAREL VILLAGE, MUMBAI,  MAHARASHTRA - 400012, INDIA

B40301566

6

10132862

06/12/2008

69,132,000.00

ABHYUDAYA CO-OP. BANK LTD.

ADMINISTRATIVE OFFICE, K.K. TOWER, ABHYUDAYA BANK,  LANE, G.D. AMBEDKAR MARG, PAREL VILLAGE, MUMBAI,  MAHARASHTRA - 400012, INDIA

A52277035

 

* Date of charge modification

 

 

FIXED ASSETS

 

Tangible Assets

·         Land

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         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 records 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.61.99

UK Pound

1

Rs.101.37

Euro

1

Rs.84.82

 

 

INFORMATION DETAILS

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

4

--RESERVES

1~10

--

--CREDIT LINES

1~10

2

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

26

 

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.