MIRA INFORM REPORT

 

 

Report Date :

28.03.2013

 

IDENTIFICATION DETAILS

 

Name :

CABCON INDIA PRIVATE LIMITED

 

 

Registered Office :

4-A, Pollock Street, Sawaika Centre, Ground Floor, Room No. 21, Kolkata – 700001, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

01.02.1991

 

 

Com. Reg. No.:

21-050809

 

 

Capital Investment / Paid-up Capital :

Rs.26.396 Millions

 

 

CIN No.:

[Company Identification No.]

U31200WB1991PTC050809

 

 

IEC No.:

0200014811

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALC02131D

 

 

PAN No.:

[Permanent Account No.]

AABCC2164P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of AAC, AAAC, ACSR Conductors, Aluminium / Alloy Wire and Ground Wire.

 

 

No. of Employees :

Not Available 

 

 

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 860000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. There appears huge external borrowings recorded which seems to be increasing over years. 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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Letter of Credit: A4+

Rating Explanation

Minimal degree of safety it carry high credit risk

Date

January, 2013

 

Rating Agency Name

CRISIL

Rating

Cash Credit: BB-

Rating Explanation

Moderate degree of safety

Date

January, 2013

 

 

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 :

4-A, Pollock Street,  Sawaika Centre, Ground Floor, Room No. 21, Kolkata – 700001, West Bengal, India

Tel. No.:

91-33-22355657/ 22356798

Fax No.:

91-33-22158065

E-Mail :

info@cabconindia.com

accounts@cabconindia.com

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Shree Ballabh Fomra

Designation :

Director

Address :

FE – 515, Salt Lake, Kolkata – 700091, West Bengal, India

Date of Birth/Age :

18.07.1943

Date of Appointment :

14.02.2005

PAN No.:

AADPF1618C

DIN No.:

00633436

 

 

Name :

Mr. Madan Mohan Fomra

Designation :

Director

Address :

FE – 515, Salt Lake, Kolkata – 700091, West Bengal, India

Date of Birth/Age :

16.10.1966

Date of Appointment :

01.02.1991

PAN No.:

AADPF8390H

DIN No.:

00633292

 

 

Name :

Mr. Vijay Kumar Fomra

Designation :

Director

Address :

FE – 515, Salt Lake, Kolkata – 700091, West Bengal, India

Date of Birth/Age :

02.10.1968

Date of Appointment :

25.11.1993

PAN No.:

AADPF3739J

DIN No.:

00633315

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

 

 

No. of Shares

Madan Mohan Fomra

 

16340

Rashmi Fomra

 

34200

Raj Kumar Fomra

 

83000

Shanti Prasad Fomra

 

303200

Vijay Kumar Fomra

 

18380

Panabai Fomra

 

200200

Sanjeev Kumar Binani

 

20120

Mukundlal Rathi

 

20

Sashikala Fomra

 

26000

Manish Kumar Fomra

 

106000

S B Fomra HUF

 

33000

Panabai Fomra and Madan Mohan Fomra

 

25000

Panabai Fomra and Vijay Kumar Fomra

 

40000

Chandra Kanta Lakhotia

 

20

Jayhree Gandhi

 

20

Priyanka Gandhi

 

20

Swati Gandhi

 

20

Radhika Fomra

 

4000

Siddharth Fomra

 

4000

Saroj Rathi

 

40020

Renu Kothari

 

20

M M Fomra (HUF)

 

145020

V K Fomra HUF

 

145020

Rashmi Binani

 

12000

Priti Fomra

 

21000

Ram Prakash Dujari

 

60000

Amit Mohta

 

68300

Sarala Devi Mohta

 

30000

Shree Ballabh Fomra

 

6400

Manro Finance and Traders (Private) Limited, India

 

433300

Balgopal Commodeal Private Limited, India

 

350000

Bhavsagar Commodities Private Limited, India

 

400000

M K Forma (HUF)

 

10000

Nikhita Fomra

 

5000

Total

 

2639620

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2012

 

Category

Percentage

Bodies corporate

44.83

Directors or relatives of Directors

46.44

Other top fifty shareholders

8.73

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of AAC, AAAC, ACSR Conductors, Aluminium / Alloy Wire and Ground Wire.

 

 

Products :

Products Description

Item Code No.

 

 

AAC and AAAC Conductor

76149000

ACSR Conductor

76141000

Aluminium, and Alloy Wires

76151900

 

  • Aluminium Cable
  • Auminium Conductors
  • Aluminium Wire Rods
  • Binding Wires
  • Steel Earth Wire

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Canara Bank , L C Road Branch, 9 Lala lajpat Rai Sarani, Kolkata – 700020, West Bengal, India

 

·         Canara Bank , Prime Corporate Branch, 21 CAMAC Street, Ground Floor, Kolkata – 700017, West Bengal, India

 

  • Union Bank of India, Canning Street Branch, 6 D R N Mukherjee Road, Kolkata- 700001, West Bengal, India

 

 

Facilities :

Secured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Rupee term loans from banks

0.000

3.439

Other loans and advances

0.769

0.601

Loans repayable on demand from banks

262.070

152.068

Total

262.839

156.108

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jai Pandya and Associates

Chartered Accountant

Address :

36, Strand Road, 3rd Floor, Kolkata – 700001, West Bengal, India

PAN No.:

AFHPP8788C

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2639620

Equity Shares

Rs.10/- each

Rs. 26.396 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

26.396

21.396

21.396

2] Share Application Money

0.000

20.000

0.000

3] Reserves & Surplus

187.415

118.681

105.979

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

213.811

160.077

127.375

LOAN FUNDS

 

 

 

1] Secured Loans

262.839

156.108

93.114

2] Unsecured Loans

151.848

128.527

96.898

TOTAL BORROWING

414.687

284.635

190.012

DEFERRED TAX LIABILITIES

2.574

2.290

1.965

 

 

 

 

TOTAL

631.072

447.002

319.352

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

51.996

53.928

45.673

Capital work-in-progress

29.069

0.000

3.770

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

102.628
128.306

30.867

 

Sundry Debtors

745.129
438.766

384.572

 

Cash & Bank Balances

144.332
145.672

43.944

 

Other Current Assets

0.720
0.121

3.284

 

Loans & Advances

103.226
111.221

26.251

Total Current Assets

1096.035
824.086

488.918

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditor

361.648
216.847

193.917

 

Other Current Liabilities

159.410
201.197

18.298

 

Provisions

24.970
12.968

6.965

Total Current Liabilities

546.028
431.012

219.180

Net Current Assets

550.007
393.074

269.738

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.171

 

 

 

 

TOTAL

631.072

447.002

319.352

 

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

2099.806

1611.852

1421.500

 

 

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  BEFORE TAX, DEPRECIATION AND AMORTISATION                                  

44.035

26.498

18.226

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

8.480

7.468

5.096

 

 

 

 

 

 

PROFIT BEFORE TAX 

35.555

19.030

13.130

 

 

 

 

 

Less

TAX                                                                 

11.821

6.329

4.418

 

 

 

 

 

 

PROFIT AFTER TAX    

23.734

12.701

8.712

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

44.979

32.278

23.566

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

68.713

44.979

32.278

 

 

 

 

 

 

Earnings Per Share (Rs.)

8.99

5.94

4.07

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.69

1.18

0.92

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.10
2.17

2.46

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17
0.12

0.10

 

 

 
 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.94
1.78

0.10

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

2.01
1.91

2.23

 

 

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

Yes

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

STATE OF COMPANIES AFFAIR

 

During the year there has been substatial increase in Net sales to Rs. 2099.806 millions in comparision to Rs.1611.852 millions.

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. In Millions)

Loans and advances from directors

1.618

2.327

Loans and advances from others

13.560

14.921

Other loans and advances, others

136.670

111.279

Total

 151.848

128.527

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U31200WB1991PTC050809

Name of the company

CABCON INDIA PVT LTD

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

4A,  Pollock Street, Kolkata- 700001, West Bengal, India

info@cabconindia.com

This form is for

Creation of charge

Type of charge

Others (Corporate Guarantee)

Particular of charge holder

Union Bank of India, Canning Street Branch, 6 D R N Mukherjee Road, Kolkata- 700001, West Bengal, India

Email: canningst@unionbankofindia.com

Nature of instrument creating charge

Deed of guarantee

Date of instrument Creating the charge

15.03.2012

Amount secured by the charge

Rs. 72.000 Millions

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

Rate of Interest

Not Applicable

 

Terms of Repayment

Two Days After Demand

 

Margin

As per agreement

 

Extent and Operation of the charge

As per deed of guarantee

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

The company is giving corporate guarantee to the extent of Rs 72.000 millions

 

 

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.54.27

UK Pound

1

Rs.82.49

Euro

1

Rs.69.88

 

 

INFORMATION DETAILS

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--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

 

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.