MIRA INFORM REPORT

 

 

Report Date :

18.06.2013

 

IDENTIFICATION DETAILS

 

Name :

GAYATHRI STRUCTURAL AND ROOFING PRIVATE LIMITED

 

 

Registered Office :

#536/5, M.S. Ramaiah Enclave, 8th Mile, Opposite Shell Petrol Pump, Tumkur Road, Bangalore – 560 073, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

16.05.2008

 

 

Com. Reg. No.:

08-046457

 

 

Capital Investment / Paid-up Capital :

Rs.3.000 millions

 

 

CIN No.:

[Company Identification No.]

U28112KA2008PTC046457

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and service provider in the domain of Pre Engineered Building, Pre Engineered Steel Building, Pre Engineered Metal Building, Tabular Structures, Steel Buildings, Industrial Shed Structures, Walk Ways, Green House.

 

 

No. of Employees :

40 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 23000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

The reserve of the company is low. The company has earned minimal profits during 2012.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

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 – 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

 

 

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 (GENERAL DETAILS)

 

Name :

Ms. Nenuka

Designation :

Accounts Department

Contact No.:

91-80-28390308

Date :

15.06.2013

 

 

LOCATIONS

 

Registered Office/ Factory :

#536/5, M.S. Ramaiah Enclave, 8th Mile, Opposite Shell Petrol Pump, Tumkur Road, Bangalore – 560 073, Karnataka

Tel. No.:

91-80-28390308/ 28390241

Fax No.:

91-80-28390428/ 23578455

E-Mail :

info@gsrpl.in

mkd.bengalur@gmail.com

gayathristructurals@gmail.com

3droofing@gmail.com

Website :

http://www.gayathriroofing.net

Location :

Owned

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Prabhavathi Raman Karuvatil

Designation :

Director

Address :

594/22, 7th Main, K.N. Extensions, Yeshwanthapur, Bangalore – 560 022, Karnataka, India

Date of Birth/Age :

14.05.1966

Date of Appointment :

16.05.2008

DIN No.:

02088567

 

 

Name :

Mr. Shiva Shankar Narayan Rao Kadaba

Designation :

Director

Address :

594/22, 7th Main, K.N. Extensions, Yeshwanthapur, Bangalore – 560 022, Karnataka, India

Date of Birth/Age :

25.05.1948

Date of Appointment :

16.05.2008

DIN No.:

02120619

 

 

KEY EXECUTIVES

 

Name :

Ms. Nenuka

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

 

 

No. of Shares

Shiva Shankar Narayan Rao Kadaba

 

150000

Prabhavathi Raman Karuvatil

 

150000

Total

 

300000

 

As on 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and service provider in the domain of Pre Engineered Building, Pre Engineered Steel Building, Pre Engineered Metal Building, Tabular Structures, Steel Buildings, Industrial Shed Structures, Walk Ways, Green House.

 

 

Products/ Services :

·         Pre Engineering Building

·         Tabular Structures  

·         Prefabricated Steel Structures

·         Prefabricated Steel Structure Buildings

·         Steel Buildings

·         Industrial Shed Structures

·         Walk Ways

·         Green House

·         Poly House

·         Bridges

·         Space Frame Structure

 

 

Terms :

 

Selling :

Cash, Credit and Advance

 

 

Purchasing :

Cash, Credit and Advance 

 

 

GENERAL INFORMATION

 

Suppliers :

·         Agro Steels

·         Bhagya Lakshmi Steel Supply

·         Gupta Enterprises

·         Classic Weild Associated

·         Divya Enterprises

·         Excel Enterprises

·         Landmark Fasteners Private Limited

·         Mewa Steel Supplier

·         Pai Industrial and Medicals Gases

·         Thomas Hardware Stores

·         Web Advisor

·         Sneha Industrial Gases

·         Sinewave Generators Private Limited

·         Pai Industrial Associates

·         Pneumec Controls Private Limited

·         Roofing India Systems

 

 

Customers :

End Users

 

·         DRDO

·         Hindustan Aeronautics Limited (HAL)

·         Indian Airforce

·         ABB Limited

·         Hotel Royal Orchid

·         Hotel Bell

·         Hotel Taj West End

·         BEML Ltd (RS)

·         ABB Ltd – Nelamangala

·         Featherlite Office System

·         ABB Limited – Peenya

·         Renuka Devi Construction

 

 

No. of Employees :

40 (Approximately)

 

 

Bankers :

Syndicate Bank, Yeshwanthapur Branch, Gopal Complex, Bazar Street, Yeshwanthapur, Bangalore – 560 022, Karnataka, India

 

 

Facilities :

Secured Loan

As on 31.03.2012

(Rs. in Millions)

As on 31.03.2011

(Rs. in Millions)

SHORT TERM BORROWINGS

 

 

Syndicate Bank OD A/C 369

6.186

5.343

Syndicate Bank KIADB Loan

2.966

0.000

Vehicle Loan

0.921

0.000

Total

10.073

5.343

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M.K. Dandeker and Company

Chartered Accountants

Address :

No.403, Janak Residency, No.02, Kumara Krupa Road, Bangalore – 560 001, Karnataka, India

PAN No:

AAAFM0865H

 

 

CAPITAL STRUCTURE

 

As on 29.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

300000

Equity Shares

Rs.10/- each

Rs.3.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

300000

Equity Shares

Rs.10/- each

Rs.3.000 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

 

3.000

3.000

(b) Reserves & Surplus

 

2.467

1.624

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.400

0.400

 

 

 

 

(3) Non-current liabilities

 

 

 

(a) Long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) Long-term provisions

 

0.000

0.000

 

 

 

 

(4) Current liabilities

 

 

 

(a) Short term borrowings

 

10.273

5.356

(b) Trade payables

 

10.490

8.098

(c) Other current liabilities

 

0.000

0.000

(d) Short-term provisions

 

0.214

1.015

TOTAL

 

26.844

19.493

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

7.335

2.679

(ii) Intangible Assets

 

2.000

2.000

(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

 

2.586

2.001

(e) Other Non-current assets

 

0.000

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

11.969

9.135

(c) Trade receivables

 

2.428

2.739

(d) Cash and cash equivalents

 

0.284

0.169

(e) Short-term loans and advances

 

0.242

0.770

(f) Other current assets

 

0.000

0.000

TOTAL

 

26.844

19.493

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

0.200

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.877

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

1.077

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

4.188

2] Unsecured Loans

 

 

4.577

TOTAL BORROWING

 

 

8.765

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

9.842

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

3.910

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.173

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

4.529

 

Sundry Debtors

 

 

3.554

 

Cash & Bank Balances

 

 

0.470

 

Other Current Assets

 

 

3.012

 

Loans & Advances

 

 

0.614

Total Current Assets

 

 

12.179

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

5.809

 

Other Current Liabilities

 

 

0.000

 

Provisions

 

 

0.667

Total Current Liabilities

 

 

6.476

Net Current Assets

 

 

5.703

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.056

 

 

 

 

TOTAL

 

 

9.842

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

Income

NA

NA

34.348

 

 

Other Income

NA

NA

 

 

 

TOTAL                                    

NA

NA

34.348

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

NA

NA

32.768

 

 

Administrative Expenses

NA

NA

 

 

 

Advertising Expenses

NA

NA

 

 

 

TOTAL                                    

NA

NA

32.768

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

2.096

1.480

1.580

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.691

0.380

0.350

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

1.405

1.100

1.230

 

 

 

 

 

Less

TAX                                                     

NA

NA

0.390

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

NA

NA

0.840

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

NA

NA

42.00

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

NA

NA

2.45

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.23

5.64

7.64

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.22

1.14

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.75

1.07

8.14

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.71

0.89

1.88

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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 one year

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

Yes

18) Major customers

Yes

19) Payments terms

Yes

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Loan

As on 31.03.2012

(Rs. in Millions)

As on 31.03.2011

(Rs. in Millions)

SHORT TERM BORROWINGS

 

 

K.R. Prabhavathi

0.000

0.012

K.N. Shivshankar

0.000

0.001

3D Roofing

0.200

0.000

Total

0.200

0.013

 

Note:

The registered office of the company has been shifted from # 20, 1st Main, Kali Temple Street, Subedarpalya, Bangaluru – 560 022, Karnataka to the present address w.e.f. 15.12.2012.

 

Bankers Charges Report as per Registry

 

Corporate identity number of the company

U28112KA2008PTC046457

Name of the company

GAYATHRI STRUCTURAL AND ROOFING PRIVATE LIMITED

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

# 20, 1st Main Kali Temple Street, Subedarpalya, Bangaluru – 560 022, Karnataka, India

E-Mail: mkd.bengalur@gmail.com

This form is for

Modification of charge

Charge identification number of the modified 

10215416

Type of charge

Book Debts

Movable Property (not being pledge)

Floating Charge

Particular of charge holder

Syndicate Bank, Yeshwanthapur Branch, Gopal Complex, Bazar Street, Yeshwanthapur, Bangalore – 560 022, Karnataka, India

E-Mail: ka.0428blryashpur@syndicatebank.co.in

Nature of description of the instrument creating or modifying the charge

Composite Hypothecation Agreement

Bank Letter

 

(Both the above pertain to same Charge)

Date of instrument Creating the charge

21.03.2012

Amount secured by the charge

Rs.15.000 millions

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

Rate of Interest:

SODH - As per existing terms

OSL - 12.25% p.a. linked to Base rate

other limits as per sanction terms

 

Terms of Repayment:

SODH - Running account repayable on demand

OSL - 60 months including moratorium period

BG - As per sanction terms

 

Margin:

SODH - 30%

OSL - Overall 33.33%

BG - Cash margin 10%

 

Extent and Operation of the charge:

The charge shall operate to the extent of entire loan amount plus interest, commission, cost, expenses and other charge if any.

 

Others:

The said amount of Rs.15.000 millions comprises SODH Rs.8.000 millions (enhanced from Rs.6.000 millions), OSL Rs.5.000 millions and BG Rs.2.000 millions continued at existing level.

Short particulars of the property charged

Hypothecation by way of first charge on Stocks, Book Debts plant machinery and other movables present and future stored/installed at company premises at No.536/5, M.S. Ramaiah Enclave, 8th Mile, Tumkur Road, Nagsandra Post, Bangalore 560073 or at any other place.

Date of latest modification prior to the present modification

20.03.2012

Particulars of the present modification 

By the above, the amount secured by charge stands enhanced from Rs.13.000 millions to Rs.15.000 millions

(SODH Rs.8.000 millions, OSL Rs.5.000 millions BG Rs.2.000 millions)

 

(all other terms and conditions remain unchanged)

 

 

FIXED ASSETS:

Tangible Assets

·         Land

·         Furniture and Fixtures

·         Air Conditioner

·         Plant and Machinery

·         Aluminium Ladder

·         Grinder Machine

·         Office Equipment

·         UPS

·         Computer

·         Vehicles

Intangible Assets

·         Goodwill

 

 


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 proeeding 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.57.73

UK Pound

1

Rs.90.60

Euro

1

Rs.76.96

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

SMN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.