|
Report Date : |
19.07.2013 |
IDENTIFICATION DETAILS
|
Name : |
DIAMOND METAL SCREENS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Plot No.26, R. S. No.336/1, Majagaon, Udyambag, Belgaum – 590008,
Karnataka |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on)
: |
31.03.2012 |
|
|
|
|
Date of
Incorporation : |
07.09.1987 |
|
|
|
|
Com. Reg. No.: |
08-008572 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.5.000 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27109KA1987PTC008572 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Perforated Products. |
|
|
|
|
No. of Employees
: |
Not Available |
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 130000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established company having a satisfactory track
record. There appears slight dip in the sales turnover during 2012. However,
overall position seems to be decent. Trade retaliations are fair. Business is active. Payment terms are
usually correct. The company can be considered normal 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) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
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/ Factory : |
Plot No.26, R. S. No.336/1, Majagaon, Udyambag, Belgaum – 590008,
Karnataka, India |
|
Tel. No.: |
91-831-2441508/ 2441496/ 2407775/ 78 |
|
Fax No.: |
91-831-2441524/ 2426222 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
(AS ON 10.08.2012)
|
Name : |
Mr. Kishor Jayantilal Badani |
|
Designation : |
Chairman cum Managing Director |
|
Address : |
1st Cross, Ratna Sudha Hindwadi, Behind Hanamseth Hospital,
Belgaum – 590005, Karnataka, India |
|
Date of Birth/Age : |
20.02.1956 |
|
Date of Appointment : |
05.02.2002 |
|
DIN No.: |
01016322 |
|
|
|
|
Name : |
Ms. Manisha Kishor Badani |
|
Designation : |
Director |
|
Address : |
1st Cross, Ratna Sudha Hindwadi, Behind Hanamseth Hospital,
Belgaum – 590005, Karnataka, India |
|
Date of Birth/Age : |
28.09.1957 |
|
Date of Appointment : |
07.09.1987 |
|
DIN No.: |
01016337 |
|
|
|
|
Name : |
Mr. Satish Mahavir Patil |
|
Designation : |
Director |
|
Address : |
768/30, Girnar Hill RPD College Road, Tilakwadi, Belgaum – 590006,
Karnataka, India |
|
Date of Birth/Age : |
28.02.1955 |
|
Date of Appointment : |
07.09.1987 |
|
DIN No.: |
01318304 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
(AS ON 10.08.2012)
|
Names of Shareholders |
|
No. of Shares |
|
|
|
|
|
Kishor Jayantilal Badani |
|
21620 |
|
Manisha Kishor Badani |
|
11220 |
|
Satish Mahavir Patil |
|
17160 |
|
|
|
|
|
Total |
|
50000 |
(AS ON 14.03.2013)
|
Names of Allottees |
|
No. of Shares
Allotted |
|
|
|
|
|
Kishor Jayantilal Badani |
|
100000 |
|
|
|
|
|
Total |
|
100000 |
(AS ON 30.09.2012)
Equity Shares Break – up
|
Category |
|
Percentage |
|
|
|
|
|
Directors or relatives of directors |
|
100.00 |
|
|
|
|
|
Total
|
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Perforated Products. |
||||||||
|
|
|
||||||||
|
Products : |
|
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
|
|
|
|
Bankers : |
· The Saraswat Co-operative Bank limited Tilakwadi Branch, Belgaum – 590006, Karnataka, India · Axis Bank · ICICI Bank |
|
|
|
|
Facilities : |
-- |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
M. D. Chougule and Company Chartered Accountants |
|
Address : |
2nd Floor, Shahpurkar Complex, Gondhali Galli, Belgaum –
590002, Karnataka, India |
|
PAN No.: |
ABUPC7459C |
CAPITAL STRUCTURE
(AS ON 10.08.2012)
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
150000 |
Equity Shares |
Rs.100/- each |
Rs.15.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
150000 |
Equity Shares |
Rs.100/- each |
Rs.15.000 Millions |
|
|
|
|
|
(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 |
5.000 |
|
(b) Reserves & Surplus |
|
27.853 |
22.479 |
|
(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) |
|
32.853 |
27.479 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
20.117 |
34.833 |
|
(b) Deferred tax liabilities (Net) |
|
7.993 |
7.573 |
|
(c) Other long
term liabilities |
|
0.000 |
0.000 |
|
(d) long-term
provisions |
|
1.005 |
0.909 |
|
Total Non-current
Liabilities (3) |
|
29.115 |
43.315 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
|
30.137 |
32.033 |
|
(b)
Trade payables |
|
24.077 |
31.787 |
|
(c)
Other current liabilities |
|
34.596 |
17.321 |
|
(d) Short-term
provisions |
|
1.274 |
1.282 |
|
Total Current
Liabilities (4) |
|
90.084 |
82.423 |
|
|
|
|
|
|
TOTAL |
|
152.052 |
153.217 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
97.526 |
100.960 |
|
(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 |
|
0.050 |
0.050 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
|
3.888 |
3.845 |
|
(e) Other
Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current
Assets |
|
101.464 |
104.855 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
25.999 |
19.146 |
|
(c)
Trade receivables |
|
16.104 |
17.138 |
|
(d) Cash
and cash equivalents |
|
0.853 |
0.806 |
|
(e)
Short-term loans and advances |
|
7.607 |
11.174 |
|
(f)
Other current assets |
|
0.025 |
0.098 |
|
Total
Current Assets |
|
50.588 |
48.362 |
|
|
|
|
|
|
TOTAL |
|
152.052 |
153.217 |
|
SOURCES OF FUNDS |
|
|
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
5.000 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
28.291 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
33.291 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
60.179 |
|
|
2] Unsecured Loans |
|
|
5.252 |
|
|
TOTAL BORROWING |
|
|
65.431 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
98.722 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
91.116 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
0.050 |
|
|
DEFERREX TAX ASSETS |
|
|
7.837 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
23.367 |
|
|
Sundry Debtors |
|
|
11.081 |
|
|
Cash & Bank Balances |
|
|
4.231 |
|
|
Other Current Assets |
|
|
0.000 |
|
|
Loans & Advances |
|
|
20.482 |
|
Total
Current Assets |
|
|
59.161 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditor |
|
|
34.931 |
|
|
Other Current Liabilities |
|
|
23.636 |
|
|
Provisions |
|
|
0.875 |
|
Total
Current Liabilities |
|
|
59.442 |
|
|
Net Current Assets |
|
|
(0.281) |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
98.722 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
205.038 |
229.329 |
125.762 |
|
|
|
Other Income |
0.798 |
1.984 |
NA |
|
|
|
TOTAL |
205.836 |
231.313 |
NA |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL |
NA |
218.365 |
NA |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
NA |
12.948 |
0.167 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
NA |
3.727 |
0.127 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
NA |
9.221 |
0.040 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
NA |
88.602 |
27.345 |
|
|
TOTAL EARNINGS |
NA |
88.602 |
27.345 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
NA |
12.623 |
9.029 |
|
|
|
Capital Goods |
NA |
16.070 |
0.000 |
|
|
TOTAL IMPORTS |
NA |
28.693 |
9.029 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
NA |
184.40 |
33.88 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
NA
|
3.99 |
NA |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA
|
5.65 |
0.13 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
NA
|
8.45 |
0.11 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
NA
|
0.47 |
0.01 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
1.53
|
2.43 |
1.97 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.56
|
0.59 |
0.99 |
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 two 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 |
No |
|
33] |
Voter ID No of Proprietor/Partner/Director,
if available |
No |
|
34] |
External Agency Rating, if available |
No |
NOTE:
The Registered office of the company has been
shifted from 701 Of Majagaon, Udyambagh, Belgaum – 590008, Karnataka, India, to
the present address w.e.f. 16.01.2010.
FORM 8
|
This form is for |
Creation of
charge |
|
Charge identification
number of the modified |
|
|
Corporate
identity number of the company |
U27109KA1987PTC008572 |
|
Name of the
company |
DIAMOND METAL
SCREENS PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
Plot No.26, R. S.
No.336/1, Majagaon, Udyambag, Belgaum – 590008, Karnataka, India |
|
Type of charge |
Movable property (not being pledge) |
|
Particular of charge
holder |
The Saraswat
Co-Operative Bank Limited Tilakwadi Branch,
Tilakwadi, Belgaum – 590006, Karnataka, India |
|
Nature of
description of the instrument creating or modifying the charge |
Agreement of
Hypothecation of Vehicle |
|
Date of
instrument Creating the charge |
20/03/2013 |
|
Amount secured by
the charge |
Rs.3.500 Millions
|
|
Brief particulars
of the principal terms and conditions and extent and operation of the charge |
Rate of Interest 10.40% Terms of
Repayment Repayment within
60 monthly instalments Margin NA Extent and
Operation of the charge As mentioned in
the agreement. |
|
Short particulars
of the property charged |
Audi A6 2.0 TDI
having registration number KA22P 9763, registered in name of Diamond Metal
Screens Private Limited by Mrs. Manisha K Badani, Director of the Company. |
FIXED ASSETS:
· Land – Freehold
· Building
· Plant and Equipments
· Furniture and Fixture
· Office Equipment
· 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.59.71 |
|
|
1 |
Rs.90.59 |
|
Euro |
1 |
Rs.78.22 |
INFORMATION DETAILS
|
Report Prepared
by : |
NIT |
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 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
4 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
NO |
|
--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.