MIRA INFORM REPORT

 

 

Report Date :

26.03.2013

 

IDENTIFICATION DETAILS

 

Name :

JSK INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

9 A.K. Naik Marg, Near Empire Cinema, CST (VT), Mumbai-400001, Maharashtra 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

20.09.2005

 

 

Com. Reg. No.:

11-156332

 

 

Capital Investment / Paid-up Capital :

Rs.146.515 Millions

 

 

CIN No.:

[Company Identification No.]

U27100MH2005PTC156332

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMJ11408F

 

 

PAN No.:

[Permanent Account No.]

AABCJ5937F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and Trading in Aluminium Products and Conductors.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 4000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

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 – 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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Fund based bank facilities: BBB (Withdrawn)

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

January, 2013

 

Note: Reason for withdrawal: Full repayment of the instrument on maturity.

 

 

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 :

9 A.K. Naik Marg, Near Empire Cinema, CST (VT), Mumbai-400001, Maharashtra, India 

Tel. No.:

91-22-66550777 / 66253700

Fax No.:

91-22-66550780

E-Mail :

jsk@jskindia.in

kaushaldalalcs@gmail.com

Website:

www.jskindia.in

 

 

Factory 1 :

Survey No. 369/1/2, Behind Siyaram Silk Mills Limited, Village Sayli, Silvassa-396230, Dadra and Nagar Haveli, India

 

 

Factory 2 :

Survey No. 126/1, Near Rakholi School, Rakholi, Silvassa-396240, Dadra and Nagar Haveli, India

 

 

Branch Office:

Located at Ahmedabad

 

 

DIRECTORS

 

As on 28.12.2012

 

Name :

Mr. Anish Dineshchandra Shah

Designation :

Directr

Address :

303/A-Wing, Chandanbala Apartments, RR Thakkar Marg, Off Ridge Road, Walkeshwar, Mumbai-400006, Maharashtra, India

Date of Birth/Age :

07.11.1976

Date of Appointment :

29.09.2005

PAN No.:

AAHPS8002P

Din No.:

00466560

 

 

Name :

Mr. Kalpesh Dineshchandra Shah

Designation :

Director

Address :

303/A-Wing, Chandanbala Apartments, RR Thakkar Marg, Off Ridge Road, Walkeshwar, Mumbai-400006, Maharashtra, India

Date of Birth/Age :

21.02.1975

Date of Appointment :

26.09.2005

PAN No.:

ALCPS8039E

Din No.:

01546268

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.12.2012

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Sunandaben D. Shah

700000

4.78%

Kalpesh D. Shah

288980

1.97%

Kalpesh D. Shah HUF

840000

5.74%

Keval K Shah (Minor)

980000

6.69%

Anish D. Shah

848980

5.79%

Anish D. Shah HUF

1260000

8.60%

Hetal A. Shah

1260000

8.60%

Prayagchand Ashok kumar Private Limited, India

2850090

19.45%

Eklavaya Management Services Private Limited, Indai

2817733

19.23%

Purak Trading Private Limited, India

2805743

19.15%

Total

14651526

100.00%

 

Equity Share Break up (Percentage of Total Equity)

 

As on 28.12.2012

 

Category

Percentage

Bodies corporate

57.83

Directors or relatives of Directors

42.17

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Trading in Aluminium Products and Conductors.

 

 

Products :

PRODUCT DESCRIPTION

ITEM CODE

Other wire of Aluminium alloys N.E.S.

76052990

 

v  Aluminium Plain Sheets

  • Aluminium Sheets
  • Aluminium Plain Sheets
  • Aluminium Chequered Sheets

v  Aluminium Corrugated Sheets

v  Aluminium Plates

v  Aluminium Coils

v  Aluminium Foils

v  Aluminium Wires

v  Aluminium Ingots

v  Aluminium Conductors

v  Aluminium Extrusions

 

PRODUCTION STATUS [AS ON 31.03.2011]

 

Particulars

Installed Capacity

Actual Production

Finished Goods [Own]

155244.000

69406

Finished Goods [For Own Consumption]

--

41692.10

Finished Goods [Conversion For Others]

--

8521.72

Capacity Utilization [%]*

--

77.05

 

NOTE:

 

  • Installed capacity is as certified by the management and accepted by auditors being a technical matter.

 

  • * Capacity Utilization has been worked out on proportionate installed capacity based on dates of Installations

 

GENERAL INFORMATION

 

Customers :

  • Reliance Industries Limited
  • Essar Steel
  • Crompton Greaves
  • Popular Switchgears Private Limited

 

 

No. of Employees :

Not Available

 

 

Bankers :

  • State Bank of India, Commercial Branch, N.G.N. Vaidya Marg, Mumbai-400023, Maharashtra, India

 

  • State Bank of Patiala, Commercial Branch, Atalanta, First Floor, Nariman Point, Mumbai-400021, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Long term Borrowings

Rupee term loans from banks

0.302

159.949

Short term Borrowings

Rupee term loans from banks

0.185

448.140

Total

0.487

608.089

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

MZS and Associates

Chartered Accountants

Address :

The Rubby Level-9, North West Wing, Senapati Bapat Marg, Dadar (West), Mumbai-400023, Maharashtra, India

Pan No.:

AAFKM2006L

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000000

Equity Shares

Rs.10/- each

Rs.250.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

14651526

Equity Shares

Rs.10/- each

Rs.146.515 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

146.515

140.000

140.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

859.120

369.238

250.705

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

1005.635

509.238

390.705

LOAN FUNDS

 

 

 

1] Secured Loans

0.487

608.089

249.276

2] Unsecured Loans

446.922

342.503

271.164

TOTAL BORROWING

447.409

950.592

520.440

DEFERRED TAX LIABILITIES

54.988

50.191

42.110

 

 

 

 

TOTAL

1508.032

1510.021

953.255

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

726.313

449.171

424.312

Capital work-in-progress

0.000

0.000

21.452

 

 

 

 

INVESTMENT

3.309

3.309

5.500

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

845.396
887.725

531.259

 

Sundry Debtors

776.020
1376.485

1102.842

 

Cash & Bank Balances

357.099
279.629

345.050

 

Other Current Assets

23.437
22.778

0.000

 

Loans & Advances

507.891
618.730

248.454

Total Current Assets

2509.843
3185.347

2227.605

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditors

1644.629
1929.143

1642.347

 

Other Current Liabilities

74.519
160.111

23.267

 

Provisions

12.285
38.552

60.000

Total Current Liabilities

1731.433
2127.806

1725.614

Net Current Assets

778.410
1057.541

501.991

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

1508.032

1510.021

953.255

 

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

8937.664

(Gross)

7404.435

(Gross)

4980.643

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

NA

NA

NA

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION                          

210.660

193.692

274.670

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

22.517

24.584

20.802

 

 

 

 

 

 

PROFIT BEFORE TAX 

188.143

169.108

253.868

 

 

 

 

 

Less

TAX                                                                 

41.142

50.575

69.467

 

 

 

 

 

 

PROFIT AFTER TAX

147.001

118.533

184.401

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Material Cost

NA

423.088

754.891

 

TOTAL IMPORTS

NA

423.088

754.891

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

10.50

8.47

13.17

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.64
1.60

5.10

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.81
4.65

9.57

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19
0.33

0.65

 

 

 
 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.44
1.87

1.33

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

1.45
1.50

1.29

 

 

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

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

The Scheme of amalgamation is presented as an integrated and complete scheme of

 

Amalgamation of Nivedan Distributors Private Limited, with its JSK Industries Private Limited and It’s Shareholders, pursuant to section 391 to 394 and other relevant provisions of the Companies Act, 1956.

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. In Millions)

Short term Borrowings

Rupee term loans from others

446.922

342.503

Total

 446.922

342.503

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U27100MH2005PTC156332

Name of the company

JSK INDUSTRIES PRIVATE LIMITED

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

9 A.K. Naik Marg, Near Empire Cinema, CST (VT), Mumbai-400001, Maharashtra, India

Email: jsk@jskindia.in

This form is for

Creation of charge

Type of charge

Movable property (not being pledge)

Particular of charge holder

State Bank of Patiala, Commercial Branch, Atalanta, First Floor, Nariman Point, Mumbai-400021, Maharashtra, India

Email: sbop313@gmail.com

Nature of instrument creating charge

Deed of hypothecation of goods and assets dated 14th March, 2012.

Date of instrument Creating the charge

14.03.2012

Amount secured by the charge

Rs. 1391.500 millions

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

Rate of Interest

4.50% above Base Rate for CC limit and Term Loan.

 

Terms of Repayment

Working Capital facilities sectioned are valid for a period of one year. The facilities repayable on Demand.

 

Margin

Cash Credit :

Raw Material- Domestic and Imported  : 25%

SIP                                                     : 25%

FG                                                      : 25%

Receivables (cover 90 Days)                : 25%

Letter of Credit                                     :10%

BG                                                      : 05%

 

Extent and Operation of the charge

1. Primary Security  : 1st pari passu hypothecation charge on Company entire current assets with other Working Capital banks

 

2. Collateral Security : 2nd pari passu charge on the Company entire fixed assets on pari passu basis with other WC Consortium banks

 

3. Guarantee :

Shri Anish D. Shah for Rs.19.300 millions

Shri. Kalpesh D. Shah for Rs.11.600 millions

 

Others

Credit Facilities aggregating to Rs. 1391.500 millions consist of;

 

Fund based Working Capital Cash Credit limit of Rs.170.000 millions.

Non fund based Letter of Credit limit of Rs.760.000 millions.

Non fund based Bank Guarantee limit of Rs.460.000 millions.

Term Loan outstanding Balance of Rs. 1.500 millions.

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

1st pari-passu hypothecation charge on Company's entire current assets with other Working Capital banks for Working Capital

 

2nd pari-passu hypothecation charge on Company's entire fixed assets on pari-passu basis with other WC Consortium banks for Working Capital

 

 

CONTINGENT LIABILITIES:

 

(Rs. in millions)

PARTICULARS

31.03.2012

 

 

Bank Guarantees given

2235.775

 

 

 

 

FIXED ASSETS

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipments

 

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.54.10

UK Pound

1

Rs.82.47

Euro

1

Rs.70.49

 

 

INFORMATION DETAILS

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

50

 

 

 

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.