MIRA INFORM REPORT

 

 

Report Date :

12.07.2013

 

IDENTIFICATION DETAILS

 

Name :

SHREE SATYA MINERALS PRIVATE LIMITED

 

 

Registered Office :

9 B, Shree Krupanand Vihar CHS, 19th Road, Khar (West), Mumbai – 400 052, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

27.02.1996

 

 

Com. Reg. No.:

11-097694

 

 

Capital Investment / Paid-up Capital :

Rs.5.000 Millions

 

 

CIN No.:

[Company Identification No.]

u51909mh1996ptc097694

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

mums37187D

 

 

PAN No.:

[Permanent Account No.]

aabcs4070

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Resin Coated Sand.

 

 

No. of Employees :

55 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (51)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 250000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record. Financial position of the company appears to be sound. It has achieved a better increase in its sales and profits during 2012.

 

Trade relations are reported as decent. Business is active. Payments are reported to be regular and as per commitments

 

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.

 

 

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 :

Ms. Janvi

Designation :

Admin Department

Contact No.:

91-7875556038

Date :

11.07.2013

 

 

LOCATIONS

 

Registered Office :

9B, Shree Krupanand Vihar Chs, 19th Road, Khar (West), Mumbai – 400 052, Maharashtra, India

Tel. No.:

91-22-24072650 / 26051048 / 26054383

Mobile No.:

91-7875556038 (Ms. Jannvi)

Fax No.:

91-22-24044828// 26486952

E-Mail :

ssatya@vsnl.com

mhassociatescs@gmail.com

accounts@shreesatya.com

ssatya@born7.vsnl.net.in

sales@shrresatya.com 

Website :

www.shreesatya.com

Location :

Owned 

 

 

Factory :

Unit No. 469, Highway No. 6, ambadvet pirangut, Taluka – Mulshi, District, Pune – 411 004, Maharashtra, India

Tel. No.:

91-20-25171766/25171855/30913087

Fax No.:

91-20-25171833

Location :

Owned 

 

 

DIRECTORS

 

As on: 29.09.2012

 

Name :

Mr. Satish Sudama Janwalikar

Designation :

Director    

Address :

9B, Shree Krupa anand Vihar, Chs, 19th Road, Khar (West), Mumbai – 400 052, Maharashtra

Date of Birth/Age :

06.03.1957

Qualification :

Graduate

Date of Appointment :

27.02.1996

DIN No.:

01248417

 

 

Name :

Mrs. Rashmi S Janwalikar

Designation :

Director    

Address :

9B, Shree Krupa anand Vihar, Chs, 19th Road, Khar (West), Mumbai – 400 052, Maharashtra

Date of Birth/Age :

08.01.1965

Qualification :

Graduate

Date of Appointment :

01.10.1996

DIN No.:

01249190

 

 

KEY EXECUTIVES

 

Name :

Ms. Janvi

Designation :

Admin Department

 

 

MAJOR SHAREHOLDERS

 

As on: 29.09.2012

 

Names of Shareholders

 

No. of Shares

Satish Sudma Janwalikar

 

35000

Rashmi Satish Janwalikar

 

15000

Total

 

50000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 29.09.2012

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Resin Coated Sand.

 

 

Imports :

 

Products :

Raw Material

Countries :

·         Japan

·         Korea

 

 

Terms :

 

Selling :

Credit/ Depend

 

 

Purchasing :

Credit/ Depend

 

 

GENERAL INFORMATION

 

No. of Employees :

55 (Approximately)

 

 

Bankers :

·         The Shamrao Vithal Co–Operative Bank Limited, SVC Tower, Nehru Road, Vakola Santacruz (East) Mumbai-400055, Maharashtra, India.

·         HDFC Bank Limited, HDFC Bank House Senapati Bapat Marg, Lower Parel (West), Mumbai, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWINGS

 

 

HDFC Car Loan-Audi A6

3.700

0.000

SVC Bank TL 225

17.415

14.260

5VC Bank OD 179 {Sudama Janwalikar - Khar Bungalow)

12.845

15.138

SHORT TERM BORROWINGS

 

 

SVC Bank CC 019

(Secure by way of Hypothecation of Raw Material, Stock in-progress. Finished Goods and Book Debts, Charge on Plant and Machinery, Factory Building)

8.510

9.395

Total

42.470

38.793

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Karia and Shah

Chartered Accountants 

Address :

309, 3rd Floor, Rajgir Sadan Opposite, Sion Railway Station, Laxmi Baug Sion (West) Mumbai – 400022, Maharashtra, India  

Tel. No.:

91-22-24044828/2407 2650

Fax No.:

91-22-2404 4828

E-Mail :

karishshah@yahoo.com

PAN No.:

AACPS107N

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.100/- each

Rs.5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.100/- each

Rs.5.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

5.000

0.377

(b) Reserves & Surplus

 

58.831

37.354

(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)

 

63.831

37.731

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

35.548

33.754

(b) Deferred tax liabilities (Net)

 

0.525

0.329

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

36.073

34.083

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

8.510

9.395

(b) Trade payables

 

13.259

18.398

(c) Other current liabilities

 

18.153

10.235

(d) Short-term provisions

 

0.000

0.000

Total Current Liabilities (4)

 

39.922

38.028

 

 

 

 

TOTAL

 

139.826

109.842

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

61.074

53.144

(ii) Intangible Assets

 

0.000

0.000

(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

 

61.074

53.144

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

5.094

3.943

(b) Inventories

 

10.965

6.361

(c) Trade receivables

 

41.497

33.625

(d) Cash and cash equivalents

 

0.707

0.379

(e) Short-term loans and advances

 

8.339

7.226

(f) Other current assets

 

12.150

5.164

Total Current Assets

 

78.752

56.698

 

 

 

 

TOTAL

 

139.826

109.842


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

0.377

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

27.270

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

27.647

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

28.827

2] Unsecured Loans

 

 

12.937

TOTAL BORROWING

 

 

41.764

DEFERRED TAX LIABILITIES

 

 

0.323

 

 

 

 

TOTAL

 

 

69.734

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

55.783

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

1.615

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

6.101

 

Sundry Debtors

 

 

18.345

 

Cash & Bank Balances

 

 

1.395

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

6.726

Total Current Assets

 

 

32.567

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

16.376

 

Other Current Liabilities

 

 

0.000

 

Provisions

 

 

3.855

Total Current Liabilities

 

 

20.231

Net Current Assets

 

 

12.336

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

69.734


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

203.990

160.978

81.588

 

 

Other Income

NA

0.133

0.395

 

 

TOTAL                                     (A)

NA

161.111

81.983

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

NA

141.996

38.176

 

 

Direct Expenses

 

 

22.707

 

 

Personnel Expenses

 

 

3.125

 

 

Selling and Distribution Expenses

 

 

3.645

 

 

Office and Administration Charges

 

 

4.462

 

 

TOTAL                                     (B)

NA

141.996

72.115

 

 

 

 

 

Less

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

NA

(Including Financial Expenses)

9.868

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

NA

 

5.477

 

 

 

 

 

 

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

38.776

19.115

4.391

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

NA

4.425

5.105

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX (E-F)                  (G)

NA

14.690

(0.714)

 

 

 

 

 

Less

TAX                                                                  (H)

NA

4.606

(0.046)

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX (G-H)                   (I)

22.977

10.084

(0.668)

 

 

 

 

 

Add

PROFIT ON REVALUATION

NA

NA

24.240

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

NA

23.572

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

39.235

27.883

NA

 

TOTAL IMPORTS

39.235

27.883

NA

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

459.54

2674.80

(177.19)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

NA

6.26

(0.81)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

9.13

(0.88)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

13.37

(0.81)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.39

(0.03)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.69

1.14

1.51

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.97

1.49

1.61

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF SUNDRY CREDITORS:

(Rs. in millions)

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

 

 

 

Sundry Creditors for goods

13.245

17.460

13.893

Sundry Creditors for Expenses

0.014

0.938

2.483

Total

13.259

18.398

16.376

 

 

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

No

17]

Major suppliers

No

18]

Major customers

No

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

 

 

FINANCIAL RESULTS:

 

The Manufacturing unit at Pune is Functioning well as per the projections and the Directors are looking ahead for the better prospects. During the year the total sales achieved stood at Rs. 203.990 Millions and the Cash Profit for the year (before depreciation) was Rs. 38.776 Millions. The final PROFIT for the year (after depreciation and taxes) at Rs.22.977 Millions.

 

 

FUTURE OUTLOOK:

 

The Directors are looking for the supply of better quality raw material from the mining area of Sindhudurg and hope to have a tie up with the manufacturer of graded silica sand on regular contract basis. Further the use of new Plant and machinery for producing the reclaimed sand will also bring the cost low and will help the company to plough back the better profits. Based on the revival and growth of the automobile sector the company projects turnover of Rs. 300.000 Millions during the Financial Year 2012-13 i.e. growth of more than 50%. With the better strength of the marketing and in particular now full time involvement of Mr.Kunal Janwalikar in marketing and recovery operation the company is looking ahead for the better situation and to achieve the targets.

 

 

UNSECURED LOAN:

(Rs. in millions)

Particulars

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWINGS

 

 

From Related Parties

 

 

Rashmi Janwalikar

0.071

0.129

Satish Janwalikar

0.649

2.859

Sudama Janwalikar

0.368

0.368

From Others

Mohan Kajrolkar

0.500

1.000

Total

1.588

4.356

 

 

FIXED ASSETS:

 

·         Air Conditioner

·         Motor Car

·         Computer

·         Industrial Shed

·         Furniture and Fixtures

·         Office Equipments

·         Plant and Machinery

·         Electrical Equipment

·         Capital Work In Progress

 


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.59.64

UK Pound

1

Rs.90.14

Euro

1

Rs.77.99

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

RAJ

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

8

--CREDIT LINES

1~10

6

--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

 

51

 

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

 

 

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.