MIRA INFORM REPORT

 

 

Report Date :

13.06.2013

 

IDENTIFICATION DETAILS

 

Name :

KAIL LIMITED (w.e.f. 21.11.2008)

 

 

Formally Known As :

KITCHEN APPLIANCES INDIA LIMITED

 

 

Registered Office :

Auto Cars Compound, Adalat Road, Aurangabad – 431005, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

30.06.2012

 

 

Date of Incorporation :

23.08.1995

 

 

Com. Reg. No.:

11-131152

 

 

Capital Investment / Paid-up Capital :

Rs. 376.100 Millions

 

 

CIN No.:

[Company Identification No.]

U99999MH1995PLC131152

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMK10651E

 

 

PAN No.:

[Permanent Account No.]

AAACK7417L

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturing and Trading of Electrical and Electronic Appliances 

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 19485000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having a satisfactory track record.

 

Company has been successful in wiping off its loss recorded during 2012. Financial position appears to be sound.

 

Trade relations are fair. Business is active. Payments terms are reported as 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)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating Explanation

Care has suspended the rating with immediate effect as the company has not furnished the information required by CARE for monitoring of the ratings.

Date

November 15, 2012

 

 

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 DENIED BY

 

MANAGEMENT NON – COOPERATIVE (91-33-24695446)

 

 

LOCATIONS

           

Registered Office :

Auto Cars Compound, Adalat Road, Aurangabad – 431005, Maharashtra, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

info@kail.co.in

aillimited@gmail.com

 

 

Office/ Factory1 :

No. 1, Tatla Road, Near Police Station, Garden Reach. Kolkata – 700024, West Bengal, India

Tel. No.:

91-33-24695446

 

 

Factory2  :

Sector – V, Block-BP, Salt Lake, City, Kolkata – 700091, West Bengal, India

Tel. No.:

91-33-23672874 / 4612 / 4613

Fax No.:

91-33-23672876

 

 

DIRECTORS

 

As on 29.12.2012

 

Name :

Mr. Shankar Sonaji Khande

Designation :

Additional Director

Address :

Plot No. C – 20, Ramkrishna Colony, Savedi, Near Markendiya Society, Ahmednagar – 414003, Maharashtra, India

Date of Birth/Age :

01.11.1964

Date of Appointment :

05.01.2012

DIN No.:

02884148

 

 

Name :

Mr. Sanjay Shambhuprasad Mehra

Designation :

Additional Director

Address :

P. No. 51 Swapna Nagari, S. No. 70/2, Behind Kasliwal Corner,  N-2 Area CIDCO, Aurangabad – 431003, Maharashtra, India

Date of Birth/Age :

22.04.1953

Date of Appointment :

05.01.2012

DIN No.:

02840800

 

 

Name :

Mr. Satish Balkisan Mawal

Designation :

Additional Director

Address :

6144, Sarjepura, Ward No. 12, Tal – Nagar, Ahemednagar – 414001, Maharashtra, India

Date of Birth/Age :

04.03.1957

Date of Appointment :

05.01.2012

DIN No.:

02750111

 

 

KEY EXECUTIVES

 

Name :

Ms. Anagha Milind Joshi

Designation :

Secretary

Address :

G -001, Vrundavan Heights, Opposite Guruganesh Nagar, Kothrud, Pune – 411029, Maharashtra, India

Date of Birth/Age :

16.11.1988

Date of Appointment :

10.10.2012

PAN No. :

AKNPJ1784F

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.12.2012

 

Names of Shareholders

No. of Shares

Videocon Industries Limited

1521000

Value Industries Limited

4186000

Dome – Bell electronics India Private Limited

6515000

Shree Dhool Trading and Agencies Limited

5657000

Force Appliances Private Limited

6009900

Century Appliances Limited

2286830

Greenfield Appliances Limited

985400

Platinum Appliances Private Limited

985400

TekCare India Private Limited 

3135500

Synergy Appliances Private Limited 

827900

Tusker Overseas Inc.

4000000

Evans Frazer and Company (India) Limited

1000000

Nippon Investment and Finance Company Private Limited 

500000

Suresh M. Hegde

70

 

 

                                                                                    Total

37610000

 

As on 29.12.2012

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

10.64

Bodies corporate

89.36

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is primarily engaged in manufacturing and trading of Electrical and Electronic Appliances.

 

 

Products :

ITC Code No.

Product and Services

85287219

Home Appliances

8415.10

Air Conditioner

8418.21

Refrigerator

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

IDBI Bank Limited, IDBI Tower, WTC complex, Cuffe Parade, Mumbai – 400005, Maharashtra, India

 

 

Facilities :

 

Secured Loan

30.06.2012

(Rs. In Millions)

30.06.2011

(Rs. In Millions)

 

 

 

 

 

 

Term loans from banks

687.500

1937.507

Rupee term loans from banks

500.000

0.000

Loans taken for vehicles

(Secured by way of hypothecation of Vehicles acquired out of the said of the loan.)

0.160

0.528

 

 

 

                               Total

1187.660

1938.035

 

Banking Relations :

--

 

 

Financial Institution :

SBICAP Trustee Compant Limited, 202, Maker Tower ‘E’ Cuffe Parade, Colaba, Mumbai – 400005, Maharashtra, India

 

 

Auditors :

 

Name :

Kadam and Company

Chartered Accountants

Address :

Vedant, 8/9, Viraj estate, Opp. Tarakpur Bus Stand, Ahmednagar – 414003, Maharashtra, India

PAN.:

AAIFK3708R

 

 

Associates :

Techno Electronics Limited

CIN No. U11204MH2007PLC171196

 

 

CAPITAL STRUCTURE

 

As on 30.06.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

45000000

Equity Shares

Rs.10/- each

Rs. 450.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

37610000

Equity Shares

Rs.10/- each

Rs. 376.100 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

30.06.2012

30.06.2011

30.06.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

376.100

376.100

376.100

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

4495.266

4864.624

4545.243

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

4871.366

5240.724

4921.343

LOAN FUNDS

 

 

 

1] Secured Loans

1187.660

1938.035

4727.841

2] Unsecured Loans

7758.983

6788.612

1850.000

TOTAL BORROWING

8946.643

8726.647

6577.841

DEFERRED TAX LIABILITIES

127.313

330.827

292.176

 

 

 

 

TOTAL

13945.322

14298.198

11791.360

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

3112.024

2357.638

2631.049

Capital work-in-progress

4407.407

4149.302

904.927

 

 

 

 

INVESTMENT

3783.392

3986.588

2472.227

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

3782.448

3365.384

3321.632

 

Sundry Debtors

2517.002

2872.820

2852.122

 

Cash & Bank Balances

731.136

544.366

964.508

 

Other Current Assets

26.438

14.023

105.211

 

Loans & Advances

487.502

541.648

387.197

Total Current Assets

7544.526

7338.241

7630.670

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

2751.796

2461.367

542.583

 

Other Current Liabilities

2069.666

919.273

1185.254

 

Provisions

80.565

152.931

119.676

Total Current Liabilities

4902.027

3533.571

1847.513

Net Current Assets

2642.499

3804.670

5783.157

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

13945.322

14298.198

11791.360

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

30.06.2012

30.06.2011

30.06.2010

 

SALES

 

 

 

 

 

Income

18915.298

19532.360

18927.192

 

 

Other Income

60.298

30.475

27.910

 

 

TOTAL                                     (A)

18975.596

19562.835

18955.102

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

459.100

952.990

 

 

Purchases of stock-in-trade

16151.011

15251.469

 

 

 

Changes in inventories of finished goods, work-in-progress and stock-in-trade

(317.038)

(55.817)

 

 

 

Employee benefit expense

206.806

254.568

 

 

 

Other expenses

1648.909

1379.386

 

 

 

TOTAL                                     (B)

18148.787

17782.596

17464.016

 

 

 

 

 

Less

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

826.809

1780.239

1491.086

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1157.499

1049.962

779.070

 

 

 

 

 

 

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

(330.691)

730.277

712.016

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

291.832

280.843

271.600

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

(622.523)

449.434

440.416

 

 

 

 

 

Less

TAX                                                                  (H)

(253.165)

130.054

337.937

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

(369.358)

319.380

102.479

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2804.203

2514.823

2452.344

 

 

 

 

 

Less

APPROPRIATIONS

NA

30.000

40.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

2434.845

2804.203

2514.823

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

1536.393

1718.645

 

TOTAL IMPORTS

NA

1536.393

1718.645

 

 

 

 

 

 

Earnings Per Share (Rs.)

(9.82)

8.49

9.68

 

 


KEY RATIOS

 

PARTICULARS

 

 

30.06.2012

30.06.2011

30.06.2010

PAT / Total Income

(%)

(1.95)

1.63

0.54

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(3.29)

2.30

2.32

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(5.84)

4.63

4.29

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.12)

0.08

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.84

1.66

1.34

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.54

2.08

4.13

 

 

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

Yes

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

No

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

Yes

 

 

UNSECURED LOAN:

 

Particulars

30.06.2012

(Rs. In Millions)

30.06.2011

(Rs. In Millions)

 

 

 

Term loans from others

4958.333

4541.667

Rupee term loans from banks

0.000

499.996

Working capital loans from banks

2800.650

1746.949

 

 

 

                              Total

7758.983

6788.612

 

 

BANKER CHARGES REPORT AS PER REGISTRY:

 

Corporate identity number of the company

U99999MH1995PLC131152

Name of the company

KAIL LIMITED

Address of the registered office or of the principal place of  business in India of the company

Auto Cars Compound, Adalat Road, Aurangabad – 431005, Maharashtra, India

E-Mail info@kail.co.in

This form is for

Creation of charge

Type of charge

Uncalled share capital

Immovable property

Any interest in immovable property

Book debts

Movable property (not being pledge)

Floating charge

Others

Calls made but not paid

Goodwill

Patent, license under a patent

Trademark

Copyright

Particular of charge holder

SBICAP Trustee Compant Limited, 202, Maker Tower ‘E’ Cuffe Parade, Colaba, Mumbai – 400005, Maharashtra, India

E-Mail corporate@sbicaptrustee.com

Nature of instrument creating charge

Indenture of Mortgage dated April 19, 2013 executed by KAIL Limited (the Company) in favour of SBICAP Trustee Company Limited, the Onshore Security Trustee acting for and on behalf of all the Rupee Term Loan Lender Banks.

Date of instrument Creating the charge

19.04.2013

Amount secured by the charge

Rs. 174720.000 Millions

Brief of the principal terms an conditions and extent and operation of the charge

Margin: NIL

 

Extent and operation of the charge: The Charge operates as inter alia, security for the due repayment, redemption and discharge of RTL Facility availed by the Company together with group Companies from the Lenders together with all interest, additional interest, default interest and any other amounts, fees, costs, charges, expenses and other monies due and payable to the Lender under various Financing Documents.

 

Others: As agreed to between the Company and all the Lender Banks from time to time. (List of Lender Banks is attached in Schedule 2 to Indenture of Mortgage

Short particulars of the property charged (Including location of the property)

         i.            The Part of piece and parcel of land measuring about 10 acres, 1 bhiga, 13 cottah, 10 chittaks and 10 sq ft including buildings, garage etc admeasuring 14852.16 sq.mtr. be the same a little more or less, situated at Mouza Ramnagar, P.S. Garden Reach, being premises no. 1, Taratolla Road, Kolkata 700024 all of Company's movables, plant and machinery all rights, title, interest, benefit, claims and demands whatsoever in respect of Accounts, operating cash flows, receivable all other assets of the Company, including cash in hand, investments made by Company General Assets of the Company

 

 

 


 

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. 58.27

UK Pound

1

Rs.91.16

Euro

1

Rs.77.50

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

46

 

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.