MIRA INFORM REPORT

 

 

Report Date :

22.03.2013

 

IDENTIFICATION DETAILS

 

Name :

SUDARSHAN ALLUMINIUM INDIA LIMITED

 

 

Registered Office :

Miraj, MIDC, BLOCK B 4 and B 5/1, Miraj – 416416, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

13.09.1972

 

 

Com. Reg. No.:

11-016000

 

 

Capital Investment / Paid-up Capital :

Rs.4.714 Millions

 

 

CIN No.:

[Company Identification No.]

U27203MH1972PLC016000

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacture of Alluminium Architectural Products.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (19)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. There appears huge accumulated losses recorded by the company. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings on a secured 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 – 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 :

Miraj, MIDC, BLOCK B 4 and B 5/1, Miraj – 416416, Maharashtra, India

Tel. No.:

91-233–2645499

Fax No.:

Not Available

E-Mail :

sail1415@gmail.com

Website :

www.sudarshanalluminium.com

 

 

DIRECTORS

 

As on: 28.09.2012

 

Name :

Mr. Ronak Rajnikant Shah

Designation :

Managing Director

Address :

A-38, Jawahar Housing Society, Sangli – 416416, Maharashtra, India

Date of Birth/Age :

10.11.1977

Date of Appointment :

01.10.2010

DIN No.:

00324748

 

 

Name :

Mr. Rajanikant Manilal Shah

Designation :

Director

Address :

A-38, Jawahar Housing Society, Sangli – 416416, Maharashtra, India

Date of Birth/Age :

15.09.1947

Date of Appointment :

01.08.2009

DIN No.:

00061919

 

 

Name :

Mr. Jayantilal Kalidas Shah

Designation :

Director

Address :

F 101, Parag Comm Complex, Shahupuri, 1st Lane, Kolhapur – 416001, Maharashtra, India

Date of Birth/Age :

26.03.1939

Date of Appointment :

16.08.2010

DIN No.:

02773744

 

 

Name :

Mr. Sandeep Jayantilal Shah

Designation :

Director

Address :

612, Shashi Chambers, Kolhapur – 416001, Maharashtra, India

Date of Birth/Age :

14.04.1967

Date of Appointment :

01.08.2009

DIN No.:

02773757

 

 

Name :

Mrs. Ushaben Rajanikant Shah

Designation :

Director

Address :

A-38, Jawahar Housing Society, Sangli – 416416, Maharashtra, India

Date of Birth/Age :

25.08.1952

Date of Appointment :

03.09.2011

DIN No.:

03555962

 

 

Name :

Ms. Jigna Sandeep Shah

Designation :

Director

Address :

612, Shashi Chambers, Kolhapur – 416001, Maharashtra, India

Date of Birth/Age :

08.09.1973

Date of Appointment :

03.09.2011

DIN No.:

03561374

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 28.09.2012

 

Names of Shareholders      

 

No. of Equity Shares

Ronak Rajnikant Shah

 

1796

Rajanikant Manilal Shah

 

1759

Jayantilal Kalidas Shah

 

595

Sandeep Jayantilal Shah

 

2393

Ushaben Rajanikant Shah

 

3

Jigna Sandeep Shah

 

580

Poonam Shah

 

10

 

 

 

Total

 

7136

 

 

Names of Shareholders      

 

No. of Preference Shares

Ronak Rajnikant Shah

 

5000

Rajanikant Manilal Shah

 

10000

Jayantilal Kalidas Shah

 

20000

Ushaben Rajanikant Shah

 

5000

 

 

 

Total

 

40000

           

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 28.09.2012

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture of Alluminium Architectural Products.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

  • Apna Sahakari Bank Limited,  Apna Sahakari Bank Bhavan, Dr. S.S. Rao Marg, Parel, Mumbai - 400012, Maharashtra, India
  • The Sangli Urban Co-Operative Bank Limited,  Loni Bazar, Miraj - 416410, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Terms Loan

7.421

5.028

Bank CC- Apna Bank

13.943

11.433

 

 

 

Total

21.364

16.461

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V T and Associates

Chartered Accountants

Address :

Prachiti, 168, Vakhar Bhag, Sangli – 416416, Maharashtra, India

Tel. No.:

91-233-2654521

PAN No.:

AAFFV3492E

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

60000

Equity Shares

Rs.100/- each

Rs.6.000 Millions

40000

Preference Shares

Rs.100/- each

Rs.4.000 Millions

 

 

 

 

 

Total

 

Rs.10.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7136

Equity Shares

Rs.100/- each

Rs.0.714 Million

40000

Preference Shares

Rs.100/- each

Rs.4.000 Millions

 

 

 

 

 

Total

 

Rs.4.714 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

4.714

4.714

4.714

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

2.313

2.323

4] (Accumulated Losses)

(3.591)

0.000

0.000

5] Share Premium

0.000

0.000

2.250

NETWORTH

1.123

7.027

9.287

LOAN FUNDS

 

 

 

1] Secured Loans

21.364

16.461

0.000

2] Unsecured Loans

12.679

7.076

6.025

TOTAL BORROWING

34.043

23.537

6.025

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

35.166

30.564

15.312

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

17.341

11.246

9.210

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

1.000

0.500

0.557

DEFERREX TAX ASSETS

0.762

0.762

0.713

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

10.682

13.128

0.000

 

Sundry Debtors

3.484

3.316

1.428

 

Cash & Bank Balances

0.348

0.271

0.706

 

Other Current Assets

1.618

1.690

0.000

 

Loans & Advances

0.566

0.566

0.936

Total Current Assets

16.698

18.971

3.070

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

0.152

0.517

0.720

 

Other Current Liabilities

0.000

0.000

0.000

 

Provisions

0.483

0.398

0.067

Total Current Liabilities

0.635

0.915

0.787

Net Current Assets

16.063

18.056

2.283

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

 2.549

 

 

 

 

TOTAL

35.166

30.564

15.312

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

65.962

31.390

 

 

 

Other Income

1.969

0.055

 

 

 

TOTAL                                     (A)

67.931

31.445

0.230

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials Consumed

57.991

38.083

 

 

 

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

2.446

(13.128)

 

 

 

Employee benefit Expenses

1.050

0.563

 

 

 

Other Expenses

7.942

3.248

 

 

 

TOTAL                                     (B)

69.429

28.766

0.134

 

 

 

 

 

Less

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

(1.498)

2.679

0.096

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

2.913

1.235

0.752

 

 

 

 

 

 

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

(4.411)

1.444

(0.656)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.523          

1.631

0.005

 

 

 

 

 

 

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

(5.934)

(0.187)

(0.661)

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

(0.048)

(0.267)

 

 

 

 

 

 

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

(5.934)

(0.139)

(0.394)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(2.659)

(2.520)

(2.126)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(8.593)

(2.659)

(2.520)

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

(831.63)

(19.47)

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

(8.74)

(0.44)

(171.30)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(9.00)

(0.60)

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(17.43)

(0.62)

(5.38)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(5.28)

(0.03)

(0.07)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

30.31

3.35

0.65

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

26.30

20.73

3.90

 

 

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

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

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2012

As on

31.03.2011

Loans and advance for related parties

12.679

7.076

 

 

 

Total

12.679

7.076

 

 

BUSINESS OPERATIONS

 

During the year, the Company’s turnover increased by 116 % over the previous year. During the year, the Company took significant steps towards investment for its future vision of Business of the Company.

 

 

Bankers Charges Report as per Registry

 

Corporate identity number (CIN) or foreign company registration number of the company

U27203MH1972PLC016000

Name of the company

SUDARSHAN ALLUMINIUM INDIA LIMITED

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

Miraj, MIDC, BLOCK B 4 and B 5/1, Miraj – 416416, Maharashtra, India

E-mail: ca.amitshah@icai.org

This form is for

Creation of charge

Type of charge

Immovable property

Particular of charge holder

Apna Sahakari Bank Limited,  Apna Sahakari Bank Bhavan, Dr. S.S. Rao Marg, Parel, Mumbai - 400012, Maharashtra, India

E-mail: apnabank@vsn.com

Nature of instrument creating charge

Recording letter evidencing deposit of title deed (equitable mortgage) dated on 20th march 2012 for depositing title deeds

Date of instrument Creating the charge

20.03.2012

Amount secured by the charge

Rs.7.100 Millions

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

Rate of Interest

11.50%

Short particulars of the property or asset(s) charged (including complete address and location of the property)

For term loan properties includes business premises as per the agreement and  situated at Plot No.B-4  And B-5/1, MIDC Sangli - Miraj Industrial Area, Miraj Block, Taluka  Miraj, District Sangali - 416410

 

 

FIXED ASSETS:

 

  • Factory Building
  • Plant and Machinery
  • Furniture and Fixture
  • Computer and Accessories
  • Electrical Installation
  • Office Appliance
  • Vehicles  

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.54.28

UK Pound

1

Rs.82.06

Euro

1

Rs.70.23

 

 

INFORMATION DETAILS

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

-

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

-

--CREDIT LINES

1~10

-

--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

 

19

 

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.