1. Summary Information

 

 

Country

India

Company Name

SHREE TUBE MANUFACTURING COMPANY PRIVATE LIMITED

Principal Name 1

Mr. Shriniwas Laxminarayan Rathi

Status

Satisfactory

Principal Name 2

Mr. Shyamsunder Laxminarayan Rathi

 

 

Registration #

11-043405

Street Address

D – 4, MIDC Industrial Area, Waluj, Aurangabad – 431136, Maharashtra

Established Date

07.05.1987

SIC Code

--

Telephone#

91-240-2564084

Business Style 1

Manufacturer

Fax #

91-240-2555867

Business Style 2

-

Homepage

http://www.shreetube.com

Product Name 1

Stainless Steel Tubes

# of employees

Not Available

Product Name 2

Pipes

Paid up capital

Rs. 2,500,000/-

Product Name 3

--

Shareholders

Directors or Relatives of Directors 100%

Banking

State Bank of India

Public Limited Corp.

No

Business Period

26 Years

IPO

No

International Ins.

-

Public Enterprise

No

Rating

Ba (45)

Related Company

Relation

Country

Company Name

 

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2012

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

105,867,000

Current Liabilities

41,877,000

Inventories

26,710,000

Long-term Liabilities

21,916,000

Fixed Assets

13,614,000

Other Liabilities

2,512,000

Deferred Assets

0,000

Total Liabilities

66,305,000

Invest& other Assets

1,010,000

Retained Earnings

78,396,000

 

 

Net Worth

80,896,000

Total Assets

147,201,000

Total Liab. & Equity

147,201,000

 Total Assets

(Previous Year)

159,082,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales

304,199,000

Net Profit

7,679,000

Sales(Previous yr)

293.277.000

Net Profit(Prev.yr)

16.883.000

 

MIRA INFORM REPORT

 

 

Report Date :

06.05.2013

 

IDENTIFICATION DETAILS

 

Name :

SHREE TUBE MANUFACTURING COMPANY PRIVATE LIMITED

 

 

 

 

Registered Office :

D – 4, MIDC Industrial Area, Waluj, Aurangabad – 431136, Maharashtra

 

 

 

 

Country :

India

 

 

 

 

Financials (as on) :

31.03.2012

 

 

 

 

Date of Incorporation :

07.05.1987

 

 

 

 

Com. Reg. No.:

11-043405

 

 

 

 

Capital Investment / Paid-up Capital :

Rs. 2.500 Millions

 

 

 

 

CIN No.:

[Company Identification No.]

U27100MH1987PTC043405

 

 

 

IEC No.:

0397070977

 

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

NSKS06127C

 

 

 

 

PAN No.:

[Permanent Account No.]

AADCS2787A

 

 

 

 

Legal Form :

Private Limited Liability Company

 

 

 

 

Line of Business :

Manufacturer of Stainless Steel Tube and Pipes 

 

 

 

 

No. of Employees :

Not Available

 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 324000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record. There appears slight dip in the profitability during 2012.

 

However, general financial position is good. Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered for normal business dealings at usual trade terms and condition.

 

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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating : (CRISIL) BBB-

Rating Explanation

Having moderate degree of safety regarding timely servicing of financial obligation it carry moderate credit risk.

Date

May 2012

 

 

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  :

D – 4, MIDC Industrial Area, Waluj, Aurangabad – 431136, Maharashtra, India

Tel. No.:

91-240-2564084/ 2555867

Fax No.:

91-240-2555867

E-Mail :

shreetube@sancharnet.in

shreetube@bsnl.com

Website :

http://www.shreetube.com

 

 

DIRECTORS

 

AS ON 20.09.2012

 

Name :

Mr. Shriniwas Laxminarayan Rathi

Designation :

Chairman cum Managing director

Address :

Aaditya Plot No. 76 – A, N – 1, CIDCO, Aurangabad - 431003, Maharashtra, India

Date of Birth/Age :

09.12.1954

Date of Appointment :

07.09.1987

Voter ID No.:

MY/33/1930318216

DIN No.:

00073475

 

 

Name :

Mr. Shyamsunder Laxminarayan Rathi

Designation :

Director

Address :

Aaditya Plot No. 76 – A, N – 1, CIDCO, Aurangabad - 431003, Maharashtra, India

Date of Birth/Age :

13.09.1948

Date of Appointment :

21.08.2003

Voter ID No.:

MY/33/1930318286

DIN No.:

00073477

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 20.09.2012

 

Names of Shareholders

 

No. of Shares

Shrinivas Laxminarayan Rathi

 

9438

Badkul Laxmichand Subhaschand

 

10

Rathi Nandlal Badriprasad

 

600

Shyamsunder Laxminarayan Rathi

 

4895

Rameshchandra Laxminarayan Rathi

 

501

Kishorilal Laxminarayan Rathi

 

4714

Subhashchandra Laxminarayan Rathi

 

501

Somani Harinarayan Rajesh

 

500

Rathi Nandlal Gulabchand

 

200

Malpani Hemraj Kamal

 

1

Jugalkishor Laxminarayan Rathi

 

1400

Laxminarayan Rathi

 

75

Rathi Shrinivas Saroj

 

665

Rathi Shyamsunder Savitri

 

800

Rathi Jugalkishor Sharda

 

100

Loya Motilal Jaynarayan

 

100

Rathi Kishorilal Suman

 

100

Rathi Vishal Shyamsunder

 

400

 

 

 

Total

 

25000

 

 

AS ON 20.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Stainless Steel Tube and Pipes 

 

 

Products :

ITC Code

Product Descriptions

73069090

Stainless Steel Tubes and Pipes 

72042110

Stainless Steel Scrap and Waste 

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of India, Industrial Finance Branch, Jaggi’s Builging, Kranti Chowk, Aurangabad - 431005, Maharashtra, India

 

 

Facilities :

 

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

State Bank of India – Cash Credit

(Secured by the hypothecation of all types of stores spares, consumables, work in progress finished good and book debts of the company and by extension of equitable mortgage on factory land and building and third party guarantee)

15.810

12.580

State Bank of India-Term Loan A/c (II)

0.000

1.061

State Bank of India-Term Loan A/c (III)

(Secured by the hypothecation of plant and machinery created out of loan and extension of equitable mortgage on factory land and building and third party guarantee repayable within 4 years from 13th month of the date of sanction of Term Loan)

0.389

5.429

State Bank of India Buyer’s Credit A/c

4.100

2.473

Total

20.299

21.543

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R.H. Malpani and Company

Chartered Accountants

Address :

208,1st Floor, Arhat Market, Laxman Chawdi, Mondha Road, Aurangabad – 431001, Maharashtra, India

Tel. No.:

91-240-2353429/ 2344233

Income-tax PAN of auditor or auditor's firm :

AAXPM9245N

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50,000

Equity Shares

Rs. 100/- each

Rs. 5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25,000

Equity Shares

Rs. 100/- each

Rs. 2.500 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

2.500

2.500

2.500

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

78.396

71.444

55.287

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

80.896

73.944

57.787

LOAN FUNDS

 

 

 

1] Secured Loans

20.299

21.543

21.781

2] Unsecured Loans

1.617

3.797

4.870

TOTAL BORROWING

21.916

25.340

26.651

DEFERRED TAX LIABILITIES

0.323

0.258

0.363

 

 

 

 

TOTAL

103.135

99.542

84.801

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

13.614

12.883

11.911

Capital work-in-progress

0.863

1.814

0.570

 

 

 

 

INVESTMENT

0.147

0.147

0.147

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

26.710
45.402
23.338

 

Sundry Debtors

88.796
82.526
72.714

 

Cash & Bank Balances

11.650
5.415
10.330

 

Other Current Assets

1.019
2.560
2.693

 

Loans & Advances

4.402
8.335
8.280

Total Current Assets

132.577
144.238
117.355

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

37.382
46.595
32.807

 

Other Current Liabilities

4.495
0.909
4.702

 

Provisions

2.189
12.036
7.673

Total Current Liabilities

44.066
59.540
45.182

Net Current Assets

88.511
84.698
72.173

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

103.135

99.542

84.801

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Revenue from operations

304.199

293.277

237.241

 

 

Other Income

6.080

6.483

4.411

 

 

TOTAL                                    

310.279

299.760

241.652

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials

251.893

237.513

198.183

 

 

Manufacturing Expenses

0.000

0.062

0.061

 

 

Employees Remuneration

15.410

11.682

8.437

 

 

Increase/(Decrease) in Stock

(1.420)

(8.900)

(7.817)

 

 

Selling and Distribution Expenses

0.000

5.459

4.275

 

 

Administrative Expenses

0.000

2.496

3.051

 

 

Other Expenses

26.694

18.972

12.698

 

 

TOTAL                                    

292.577

267.284

218.888

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

17.702

32.476

22.764

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

3.579

3.963

2.528

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

14.123

28.513

20.236

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

2.644

2.361

2.223

 

 

 

 

 

 

PROFIT BEFORE TAX

11.479

26.152

18.013

 

 

 

 

 

Less

PREVIOUS YEAR ADJUSTMENT

0.000

0.008

(0.260)

 

 

 

 

 

Less

TAX                                                                 

3.800

9.261

6.388

 

 

 

 

 

 

PROFIT AFTER TAX

7.679

16.883

11.885

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

67.529

51.622

39.737

 

 

 

 

 

Less

Transfer to General Reserve

1.438

0.000

0.000

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.800

0.250

0.000

 

 

Dividend

0.625

0.625

0.000

 

 

Tax on Dividend

0.101

0.101

0.000

 

BALANCE CARRIED TO THE B/S

72.244

67.529

51.622

 

 

 

 

 

 

IMPORTS VALUE

21.873

51.353

28.163

 

 

 

 

 

 

Earnings Per Share (Rs.)

307.00

675.33

475.37

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

2.47

5.63

4.92

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.77

8.92

7.59

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.85

16.64

13.93

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.35

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.27

0.34

0.46

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.01

2.42

2.60

 

 

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

Yes

34]

External Agency Rating, if available

Yes

 

 

UNSECURED LOANS

 

Unsecured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Deferred Sales Tax

1.567

3.747

K. L. Rathi

0.050

0.050

Total

1.617

3.797

 

 

OPERATIONS

 

The company during the year has earned a Net Profit of Rs. 7.679 millions as against last year Rs. 16.883 millions. Subject to approval of shareholders payment of dividend @25% on Equity Shares recommended for the year 2011-12.


FIXED ASSETS

 

Ø       Leasehold Land

Ø       Building

Ø       Office Building

Ø       Plant and Machinery

Ø       Factory Equipments

Ø       Computer

Ø       Furniture

Ø       Vehicles

Ø       Office Equipments

Ø       Software Expenses


 

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. 53.95

UK Pound

1

Rs. 83.81

Euro

1

Rs. 70.50

 

 

INFORMATION DETAILS

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.