MIRA
INFORM REPORT
|
Report Date : |
24.01.2013 |
IDENTIFICATION DETAILS
|
Name : |
FLOW STAR ENGINEERING PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
7-F/2, North India Complex, 20/3, Mathura Road, Faridabad – 121005,
Haryana |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2012 |
|
|
|
|
Date of
Incorporation : |
28.09.2006 |
|
|
|
|
Com. Reg. No.: |
05-043390 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.2.420 millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74999HR2006PTC043390 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
RTKF00420A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCF0381M |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of Flow meters, Fuel Management System, Rota
meters, Pipeline Strainers, Sight Flow Indicators etc. |
|
|
|
|
No. of Employees
: |
50 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (27) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 12000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track record. The company
seems to have modest scale of operation.
Reserves of the company appear to be low. 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 caution. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – June 30, 2012
|
Country Name |
Previous Rating (31.03.2012) |
Current Rating (30.06.2012) |
|
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
India is developing into an open-market economy, yet traces
of its past autarkic policies remain. Economic liberalization, including industrial
deregulation, privatization of state-owned enterprises, and reduced controls on
foreign trade and investment, began in the early 1990s and has served to
accelerate the country's growth, which has averaged more than 7% per year since
1997. India's diverse economy encompasses traditional village farming, modern
agriculture, handicrafts, a wide range of modern industries, and a multitude of
services. Slightly more than half of the work force is in agriculture, but
services are the major source of economic growth, accounting for more than half
of India's output, with only one-third of its labor force. India has
capitalized on its large educated English-speaking population to become a major
exporter of information technology services and software workers. In 2010, the
Indian economy rebounded robustly from the global financial crisis - in large
part because of strong domestic demand - and growth exceeded 8% year-on-year in
real terms. However, India's economic growth in 2011 slowed because of persistently
high inflation and interest rates and little progress on economic reforms. High
international crude prices have exacerbated the government's fuel subsidy
expenditures contributing to a higher fiscal deficit, and a worsening current
account deficit. Little economic reform took place in 2011 largely due to
corruption scandals that have slowed legislative work. India's medium-term
growth outlook is positive due to a young population and corresponding low
dependency ratio, healthy savings and investment rates, and increasing
integration into the global economy. India has many long-term challenges that
it has not yet fully addressed, including widespread poverty, inadequate
physical and social infrastructure, limited non-agricultural employment
opportunities, scarce access to quality basic and higher education, and
accommodating rural-to-urban migration.
|
Source
: CIA |
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. Khalid Akhtar |
|
Designation : |
Director |
|
Contact No.: |
91-9818899864 |
|
Date : |
18.01.2013 |
LOCATIONS
|
Registered Office / Factory : |
7-F/2, North India Complex, 20/3, Mathura Road, Faridabad – 121005,
Haryana, India |
|
Tel. No.: |
91-129-4060669 / 2248669 / 4069662 / 4069661 |
|
Mobile No.: |
91-9818899864 (Mr. Khalid) |
|
Fax No.: |
91-129-4065661 / 4069663 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
800 sq. ft |
|
Location : |
Owned |
DIRECTORS
As on 29.09.2012
|
Name : |
Mr. Ramu Lal Raika |
|
Designation : |
Director |
|
Address : |
312, Sector – 7A, Faridabad – 121006, Haryana, India |
|
Date of Birth/Age : |
25.01.1970 |
|
Date of Appointment : |
28.09.2006 |
|
DIN No.: |
00932450 |
|
|
|
|
Name : |
Mr. Hem Raj Saini |
|
Designation : |
Director |
|
Address : |
H.N. 17/1, Village Neemka, Block 2,
Faridabad - 121004 Haryana, India |
|
Date of Birth/Age : |
20.07.1960 |
|
Date of Appointment : |
24.12.2008 |
|
DIN No.: |
00932546 |
|
|
|
|
Name : |
Mr. Tapan Kumar Jana |
|
Designation : |
Director |
|
Address : |
264, DDA Flats, Badarpur, New Delhi –
110044, India |
|
Date of Birth/Age : |
20.09.1968 |
|
Date of Appointment : |
24.12.2008 |
|
DIN No.: |
01358347 |
|
|
|
|
Name : |
Mr. Khalid Mohammed Jamil Akhtar |
|
Designation : |
Director |
|
Address : |
Buiding No. 541, 1st Floor,
ST-37, Zakir Nagar, New Delhi – 110025,
India |
|
Date of Birth/Age : |
18.10.1976 |
|
Date of Appointment : |
28.09.2006 |
|
DIN No.: |
01563572 |
MAJOR SHAREHOLDERS
As on 29.09.2012
|
Names of Shareholders |
|
No. of Shares |
|
Hem Raj Saini |
|
70000 |
|
Arti Saini |
|
13000 |
|
Ramu Lal Raika |
|
2000 |
|
Tapan Kumar Jana |
|
20000 |
|
Khalid Mohammed Jamil Akhtar |
|
17000 |
|
Flowtar Instrument Private Limited |
|
120000 |
|
Total |
|
242000 |
Equity Share Break up (Percentage of Total Equity)
As on 29.09.2012
|
Category |
Percentage |
|
Bodies corporate |
49.59 |
|
Directors or relatives of Directors |
50.41 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Flow meters, Fuel Management System, Rota
meters, Pipeline Strainers, Sight Flow Indicators etc. |
|
|
|
|
Products: |
Sale of Process Control Instruments |
|
|
|
|
Exports : |
|
|
Products : |
·
Flow meters ·
Fuel Management System ·
Rota meters ·
Pipeline Strainers ·
Sight Flow Indicators |
|
Countries : |
Indonesia Dubai |
|
|
|
|
Imports : |
|
|
Products : |
Raw Material |
|
Countries : |
China |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
GENERAL INFORMATION
|
Suppliers : |
·
Hindustan Pipes ·
Highten Engineering |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Customers : |
Retailers |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
No. of Employees : |
50 (Approximately) |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Bankers : |
·
The Nainital Bank Limited, Nainital, Uttranchal Tel No.: 91-5942-235754 ·
Axis Bank, Faridabad ·
ICICI Bank |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Facilities : |
Cash Credit – Rs. 5.500 Millions [From The Nainital Bank Limited] Term Loan – Rs. 0.470 mIllions [From The Nainital Bank Limited]
|
|
|
|
|
Banking
Relations : |
---- |
|
|
|
|
Auditors : |
|
|
Name : |
Rajan Gautam and Associates Chartered Accountants |
|
Address : |
B- 60, Nehru Ground, Faridabad – 121001, Haryana, India |
|
PAN No.: |
BAIPS2321H |
CAPITAL STRUCTURE
As on 29.09.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
250000 |
Equity Shares |
Rs.10/- each |
Rs. 2.500 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
242000 |
Equity Shares |
Rs.10/- each |
Rs. 2.420 Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are in
Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
2.420 |
2.420 |
1.500 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.920 |
|
|
3] Reserves & Surplus |
0.693 |
0.478 |
0.339 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
3.113 |
2.898 |
2.759 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
5.759 |
5.625 |
3.997 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
5.759 |
5.625 |
3.997 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
8.872 |
8.523 |
6.756 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
2.671 |
2.814 |
2.215 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX ASSETS |
0.021 |
0.021 |
0.021 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
4.943
|
4.511 |
3.879 |
|
|
Sundry Debtors |
5.155
|
3.059 |
2.879 |
|
|
Cash & Bank Balances |
0.177
|
0.666 |
0.300 |
|
|
Other Current Assets |
0.018
|
0.153 |
0.000 |
|
|
Loans & Advances |
0.947
|
0.004 |
0.392 |
|
Total
Current Assets |
11.240
|
8.393 |
7.450 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
4.409
|
2.395 |
2.640 |
|
|
Other Current Liabilities |
0.541
|
0.250 |
0.224 |
|
|
Provisions |
0.110
|
0.060 |
0.066 |
|
Total
Current Liabilities |
5.060
|
2.705 |
2.930 |
|
|
Net Current Assets |
6.180
|
5.688 |
4.520 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
8.872 |
8.523 |
6.756 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
28.895 |
20.201 |
17.053 |
|
|
|
Other Income |
0.000 |
0.013 |
0.000 |
|
|
|
TOTAL (A) |
28.895 |
20.214 |
17.053 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Purchase |
|
10.652 |
11.265 |
|
|
|
Operating Expense |
|
2.650 |
2.241 |
|
|
|
Personnel Expense |
|
2.462 |
1.851 |
|
|
|
Administrative Expense |
|
3.434 |
2.460 |
|
|
|
Selling Expense |
|
0.454 |
0.360 |
|
|
|
Increase / Decrease in Stock |
|
(0.632) |
(1.950) |
|
|
|
TOTAL (B) |
28.570 |
19.021 |
16.227 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
28.570 (Including Depreciation
and Finance Expense) |
1.194 |
0.826 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
|
0.564 |
0.273 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
|
0.630 |
0.553 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
|
0.431 |
0.353 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
0.325 |
0.199 |
0.200 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
0.110 |
0.060 |
0.072 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-I) (J) |
0.215 |
0.139 |
0.128 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
0.478 |
0.339 |
0.211 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
0.693 |
0.478 |
0.339 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
0.89 |
0.57 |
0.85 |
|
Expected Sales (2012-2013) : Rs. 40.000 MIllions
The above information has been parted by Mr. Khalid Akhtar.
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
0.74
|
0.69 |
0.75 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
1.12
|
0.98 |
1.17 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.99
|
1.79 |
1.93 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
2.88
|
0.93 |
0.05 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.47
|
2.87 |
2.51 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.22
|
3.10 |
2.54 |
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 |
Yes |
|
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 |
Yes |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister
concerns |
No |
|
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 |
Yes |
|
30] |
Major Shareholders, if
available |
Yes |
|
31] |
Date of Birth of
Proprietor/Partner/Director, if available |
Yes |
|
32] |
PAN of
Proprietor/Partner/Director, if available |
No |
|
33] |
Voter ID No of Proprietor/Partner/Director,
if available |
No |
|
34] |
External Agency Rating,
if available |
No |
Note:
Registered office of the company has been shifted from 264, DDA Flats,
Badarpur, Delhi – 11004, India to the Present address.
TRADE REFERENCE
·
Ranbaxy Laboratories Limited
FIXED ASSETS
·
Air conditioner
·
By cycle
·
Computer
·
Cooler
·
Dies and Fixture
·
Electric fans
·
Furniture and Fixture
·
Generator Set
·
Motor car
·
Office Equipment
·
Oven
·
Plant and Machinery
·
Power and Invertor
·
Tools and Equipments
·
Water cooler
·
Weighing scale
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.53.77 |
|
|
1 |
Rs.85.13 |
|
Euro |
1 |
Rs.71.56 |
INFORMATION DETAILS
|
Information Gathered
by : |
SVA |
|
|
|
|
Report Prepared
by : |
SPN |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
27 |
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.