MIRA INFORM REPORT

 

 

Report Date :

21.03.2013

 

IDENTIFICATION DETAILS

 

Name :

KAVIA ENGINEERING PRIVATE LIMITED

 

 

Formerly Known As :

KAVIA ELECTRIC COMPANY PRIVATE LIMITED

 

 

Registered Office :

No.86-I, Jigani Industrial Area, 1st Phase, Anekal Taluk, Bangalore – 562106, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

05.12.1994

 

 

Com. Reg. No.:

08-016658

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Millions

 

 

CIN No.:

[Company Identification No.]

U31909KA1994PTC016658

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacture of Pressed Components and Sub-Assemblies.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 120000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. Reserve of the company appears to be low. However, trade relations are reported as fair. Business is active. Payments are reported to be 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 – 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.

 

 

LOCATIONS

 

Registered Office/ Factory :

No.86-I, Jigani Industrial Area, 1st Phase, Anekal Taluk, Bangalore – 562106, Karnataka, India

Tel. No.:

91-80-27809065

Fax No.:

Not Available

E-Mail :

kaviaengg@airtelmail.in

info@kavia.co.in

Website :

http://www.kavia.co.in

 

 

DIRECTORS

 

(AS ON 29.09.2012)

 

Name :

Mr. Vivek Gupta

Designation :

Director

Address :

304, 5th Main, I Block, Koramangala, Bangalore – 5600034, Karnataka, India

Date of Birth/Age :

18.03.1967

Date of Appointment :

05.12.1994

DIN No.:

00544533

 

 

Name :

Mrs. Annu Gupta

Designation :

Director

Address :

304, 5th Main, I Block, Koramangala, Bangalore – 5600034, Karnataka, India

Date of Birth/Age :

07.11.1969

Date of Appointment :

06.01.2011

DIN No.:

03393172

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 29.09.2012)

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Vivek Gupta

 

452000

Krishan Kumar Gupta 

 

327500

Annu Gupta

 

98000

Alok Gupta

 

72500

Indu Gupta

 

50000

 

 

 

Total

 

 

1000000

 

 

(AS ON 29.09.2012)

Equity Shares Break – up

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture of Pressed Components and Sub-Assemblies.

 

 

Products :

Products Description

Item Code No.

 

Engineering Goods

 

854800

 

 

GENERAL INFORMATION

 

Customers :

Automotive Customers

·         Automotive Axles Limited

·         Axles India Limited

·         DAEBU Automotive Seat India Private Limited

·         Dymos Lear India Private Limited

·         QH Talbros Limited

·         HI-LEX India Private Limited

·         Motherson Automotive Technologies and Engineering

·         Multitech Industries Inc, U.S.A

·         Rane (Madras) Limited

·         Rane TRW

·         Toyota Kirloskar Auto Parts

·         Toyota Kirloskar Motor

·         TG Kirloskar Automotive Private Limited

·         Turbo Energy Limited

 

Non- Automotive Customers

·         Kirloskar Toyoda Textile Machinery Company Limited

·         GE Power Controls India Limited

·         Hewlett Packard, U.S.A

 

 

No. of Employees :

Not Available

 

 

Bankers :

·         The Shamrao Vithal Co-Operative Bank Limited

Koramangala Branch, Plot No. 780, IV Block, Esszed Meridian, 80 Feet Road, Koramangala, Bangalore - 560034, Karnataka, India

 

 

Facilities :

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Term Loans

 

 

From Bank:

Shamrao Vithal Co-operative Bank Limited

 

 

Term Loan 212

0.045

0.581

SVC Loan 253

5.346

6.502

SVC Loan 235

1.134

2.435

SVC Loan 254

2.236

2.713

SVC Loan 272

5.289

6.198

SVC Loan 273

1.641

1.957

SVC Term Loan 311

2.760

0.000

Loans repayable in on demand

 

 

From Banks

 

 

Working Capital Loan

16.010

14.062

Packing Credit

0.000

4.020

SVC PCFC A/c

7.296

0.000

 

 

 

Total

 

41.757

38.467

 

NOTE:

 

Term Loan from Banks are secured by a first charges on plant and Machinery

 

The above loans have been guaranteed by the directors of the company.

 

Term Loan from banks and other parties are repayable in monthly installment over the agreed repayment period.  

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Philips Cherian and Associate

Chartered Accountant

Address :

1029, 80FT Road, I Block, Koramangala, Bangalore – 560034, Karnataka, India

PAN No.:

AADFP6119J

 

 

CAPITAL STRUCTURE

 

(AS ON 29.09.2012)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 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

10.000

10.000

7.000

2] Share Application Money

11.955

11.955

0.000

3] Reserves & Surplus

6.586

5.037

4.075

4] Subsidy Received

0.291

0.323

0.000

5] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

28.832

27.315

11.075

LOAN FUNDS

 

 

 

1] Secured Loans

41.757

38.467

38.283

2] Unsecured Loans

9.624

9.641

11.780

TOTAL BORROWING

51.381

48.108

50.063

DEFERRED TAX LIABILITIES

2.096

1.231

0.691

 

 

 

 

TOTAL

82.309

76.654

61.829

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

36.830

24.772

16.998

Capital work-in-progress

21.731

33.056

20.112

 

 

 

 

INVESTMENT

0.435

0.435

0.435

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

24.303

22.858

19.771

 

Sundry Debtors

17.532

13.806

14.118

 

Cash & Bank Balances

2.512

0.178

0.044

 

Other Current Assets

0.169

0.265

0.000

 

Loans & Advances

1.067

0.655

1.391

Total Current Assets

45.583

37.762

35.324

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

14.443

13.530

10.690

 

Other Current Liabilities

7.577

5.480

 

 

Provisions

0.250

0.361

0.350

Total Current Liabilities

22.270

19.371

11.040

Net Current Assets

23.313

18.391

24.284

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

82.309

76.654

61.829

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

119.622

73.512

50.999

 

 

Other Income

0.091

1.339

0.000

 

 

TOTAL                                    

119.713

74.851

50.999

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

112.049

69.747

47.315

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

7.664

5.104

3.684

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

4.921

3.261

2.454

 

 

 

 

 

 

PROFIT BEFORE TAX

2.743

1.843

1.230

 

 

 

 

 

Less

TAX                                                     

1.194

0.554

0.309

 

 

 

 

 

 

PROFIT AFTER TAX

1.549

1.289

0.911

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

25.562

23.697

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.55

1.29

1.30

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.29

1.72

1.79

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.29

2.51

2.41

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.33

2.95

2.35

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.07

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.78

1.76

4.52

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.05

1.95

3.20

 

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

No

17]

Major suppliers

No

18]

Major customers

Yes

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

 

 

UNSECURED LOANS

 

Particulars

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Loans and Advances from relates Parties

 

 

Others

9.624

9.641

 

 

 

Total

 

9.624

9.641

 

 

NOTE:

 

The Registered office of the company has been shifted form, 320/2, Siddappalayout, Bommanahalli, Hosur Road, Bangalore – 560068, Karnataka, India, to the present address w.e.f. 10.08.2010.

 

 

BACKGROUND OF THE COMPANY

 

Subject was incorporated in India on 05/12/1994 under the Companies Act, 1956. They manufacture, markets and sell stamped, cold formed, machined components, plastic Moulding, sub assemblies and Special purpose machine for industry. They have CAD/CAM in house capabilities for tool designing and machine manufacturing.

 

 

FORM 8

 

This form is for

Modification of charge

Charge identification number of the modified 

10077542

Corporate identity number of the company

U31909KA1994PTC016658

Name of the company

KAVIA ENGINEERING PRIVATE LIMITED

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

No.86-I, Jigani Industrial Area, Ist Phase ,Anekal Taluk

Bangalore – 562106, Karnataka, India

kaviaengg@airtelmail.in

Type of charge

Immovable property

Book Debts

Movable Property

Others: Stocks, Machineries, etc

Particular of charge holder

The Shamrao Vithal Co-Operative Bank Limited

Koramangala Branch, Plot No. 780, IV Block, Esszed Meridian, 80 Feet Road, Koramangala, Bangalore – 560034, Karnataka, India

h.jsurya@gmail.com

Nature of description of the instrument creating or modifying the charge

Composite Hypothecation Agreement

Supplementary deed of hypothecation for additional advances

Loan Agreement

Recording letter evidencing deposit of title deeds

(All the documents relate to the same modification)

Date of instrument Creating the charge

30/07/2012

Amount secured by the charge

Rs.71.920 Millions

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

Rate of Interest

CC: Interest @ PLR - 4.75% = 17.50% - 4.75% = 12.75% p.a.

TL (Existing): Interest @ 13.00% p.a.

TL (New): Interest @ PLR - 5.00% = 17.50% - 5.00% = 12.50% p.a.

 

Terms of Repayment

CC : Repayable on demand

TL (Existing) : As per existing schedule

TL New (Rs.5.600 Millions) : Repayable in 60 EMI's of Rs. 1,26,000/- after a moratorium of 12 months

TL New (Rs.2.400 Millions) : Repayable in 60 EMI's of Rs. 54,000/- after a moratorium of 12 months

 

Margin

CC                                : 25%

PC/ EPC/ FBD/ PCFC  : 10%

TL (Existing)                 : 20%

TL New (Rs. 5.600 Millions) : 25%

TL New (Rs. 2.400 Millions) : 20%

 

Extent and Operation of the charge

Charge extends by way first charge on all the assets throughout the period of sanctioned limits.

 

Others

NA

Short particulars of the property charged

Hypothecation of the whole of the present and future stocks of raw materials, semi finished goods, finished goods, such as steel rods, sheets, metals, steel tubes, water components in metal or plastic, in finished or unfinished condition, book debts, receivables, outstanding monies, bills, claims etc belonging to the company situated at No. 86-I, Phase - I, Jigani Industrial Area, Jigani, Anekal Taluk, Bangalore – 560105, Karnataka, India

 

Hypothecation of all plant and machinery, other tangible movable assets, assets imbedded in the earth, plant and machinery, furniture, fixtures, fittings and other installation, civil works, cranes, computers, other accessories, vehicles together with spare tools and accessories etc belonging to the company installed at No. 86-I, Phase - I, Jigani Industrial Area, Jigani, Anekal Taluk, Bangalore, Karnataka, India

 

EM on co's immovable properties comprising of land known as Plot No. 86-I Survey No. 126-Part in the Jigani 1st Phase Industrial Area within the village limits of Jigani, Jigani Hobli, Anekal Taluka, Bangalore District containing by ad measurement 2312 Sq mtrs thereabouts together with the building to be constructed/ constructed thereon and the plant and machinery installed therein.

Date of latest modification prior to the present modification

20/12/2011

Particulars of the present modification 

Total limits enhanced from Rs.57.920 Millions to Rs.71.920 Millions. EM on co's Immovable property situated at land known as Plot No. 86-I Survey No. 126-Part in the Jigani 1st Phase Industrial Area within the Village Limits of Jigani, Jigani Hobli, Anekal Taluka, Bangalore District containing by admeasurements 2312 Sq mtrs thereabouts together with the building to be constructed/ constructed thereon and the plant and machinery installed therein.

 

All other terms, conditions and existing securities to continue.

 

 

FIXED ASSETS:

 

·         Plant and Machinery

·         Furniture and Fixture

·         Vehicles

·         Office Equipments

·         Computers

 

 


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.54.29

UK Pound

1

Rs.81.94

Euro

1

Rs.70.02

 

 

INFORMATION DETAILS

 

Report Prepared by :

NIT

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

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

3

--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

 

29

 

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.