MIRA INFORM REPORT

 

 

Report Date :

22.11.2013

 

IDENTIFICATION DETAILS

 

Name :

SUNALCO ALLOYS PRIVATE LIMITED

 

 

Registered Office :

26 Rungat Bhavan, 2nd Floor, 94/100 Fanaswadi, Mumbai-400002, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

29.10.2005

 

 

Com. Reg. No.:

11-156915

 

 

Capital Investment / Paid-up Capital :

Rs.42.378 Millions

 

 

CIN No.:

[Company Identification No.]

U27200MH2005PTC156915

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS49990D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing, Trading and Importer of Ferrous and Non Ferrous Metals.

 

 

No. of Employees :

175 [Approximately]  

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 780000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

Trade relations are reported as fair. Business is active. Payment 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6  % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Long term fund based limits: BB

Rating Explanation

Have moderate risk of default.

Date

June 2013

 

 

Rating Agency Name

ICRA

Rating

Short term fund based and non - fund based limit: A4

Rating Explanation

Have minimal degree of safety and carry very high credit risk.

Date

June 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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Parag Dave

Designation :

Finance Manager

Contact No.:

91-9322914052

Date :

18.11.2013

 

 

LOCATIONS

 

Registered Office :

26 Rungat Bhavan, 2nd Floor, 94/100 Fanaswadi, Mumbai-400002, Maharashtra, India

Tel. No.:

91-22-22063950

Mobile No.:

91-9322914052  (Mr. Parag Dave)

Fax No.:

91-22-22052132

E-Mail :

jainmh@vsnl.net

accounts@sunalcoalloys.com

sunalcoalloys@sunalcoalloys.com

Website :

www.sunalcoalloys.com

Area :

2500 sq. ft

Location :

Owned

 

 

Factory  :

Survey No. 74, 46, 78 (P), Muje Village, Lakampur, Taluka Wada, Thane-421302, Maharashtra, India

Location :

Owned

 

 

/DIRECTORS

 

As on 31.08.2012

 

Name :

Mr. Hitesh Hastimal Kachhara

Designation :

Director

Address :

2101/02, Great Eastern Garden, LBS Marg, Kanjur Marg (West), Mumbai-400078, Maharashtra, India

Date of Birth/Age :

24.02.1975

Date of Appointment :

29.10.2005

Din No.:

01502244

PAN No.:

AABPJ3716H

 

 

Name :

Mrs. Sosardevi Ganeshlal Jain

Designation :

Director

Address :

903/A, Kailash Tower, Vallabh Baug Lane, Ghatkopar (East), Mumbai-400077, Maharashtra, India

Date of Birth/Age :

24.11.1945

Date of Appointment :

29.10.2005

Din No.:

02107663

PAN No.:

AGPPK2410B

 

 

KEY EXECUTIVES

 

Name :

Mr. Parag Dave

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.08.2012

 

SHAREHOLDING DETAIL FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on 31.08.2012

 

Category

Percentage

Bodies corporate

5.31

Directors or relatives of Directors

94.69

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing, Trading and Importer of Ferrous and Non Ferrous Metals.

 

 

Products/ Services :

PRODUCTION DESCRIPTION

ITEM CODE

 

Empty or Discharged Cartidges of

Stain Less Steel of All Bores and Sizes

 

72042110

 

 

 

Imports :

 

Products :

Raw Materials

Countries :

·         Europe

·         China

·         UK

·         Asia

·         Korea

·         US

·         Taiwan

·         Thailand

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

PRODUCTION STATUS [AS ON 31.03.2012]

 

Licensed Capacity

4800 Metric Tones

Installed Capacity

6000 Metric Tones

 

 

GENERAL INFORMATION

 

Suppliers :

·         Sunberg Limited, UK

 

 

Customers :

End Users

 

·         Aurangabad Electrical Private Limited

 

 

No. of Employees :

175 (Approximately)

 

 

Bankers :

·         Canara Bank, Mittal Tower, C Wing, Ground Floor, Nariman Point, Mumbai-400021, Maharashtra, India

·         HDFC Bank

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M H Jain and Company

Chartered Accountant

Address :

D - 313, Neelkanth Business Parknear Vidyavihar, Bus Depot, Vidyavihar (West)

PAN No:

AABFM0559R

 

 

Enterprises which are

owned, or have significant

influence of or are partners

with Key management

personnel and their relatives:

Sonal Non Ferrous Metals Private Limited, India [U27209MH1999PTC119854]

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

525000

Equity Shares

Rs.100/- each

Rs.52.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

423777

Equity Shares

Rs.100/- each

Rs.42.378 Millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

42.378

42.378

42.378

(b) Reserves & Surplus

151.668

129.031

108.186

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

194.046

171.409

150.564

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

223.275

254.325

249.118

(b) Deferred tax liabilities (Net)

0.510

0.580

0.650

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

223.785

254.905

249.768

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

7.139

(b) Trade payables

62.824

34.081

19.713

(c) Other current liabilities

409.440

450.086

532.176

(d) Short-term provisions

1.718

0.807

0.902

Total Current Liabilities (4)

473.982

484.974

559.930

 

 

 

 

TOTAL

891.813

911.288

960.262

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

83.229

81.489

76.547

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.943

0.770

0.604

(e) Other Non-current assets

0.026

0.038

0.051

Total Non-Current Assets

84.198

82.297

77.202

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

396.392

355.758

230.822

(c) Trade receivables

359.654

420.813

609.998

(d) Cash and cash equivalents

5.283

6.272

7.431

(e) Short-term loans and advances

38.712

32.791

26.827

(f) Other current assets

7.574

13.357

7.982

Total Current Assets

807.615

828.991

883.060

 

 

 

 

TOTAL

891.813

911.288

960.262

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

3133.600

2811.200

2634.100

 

 

Other Income

NA

NA

140.286

 

 

TOTAL                                     (A)

NA

NA

2774.386

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

NA

NA

2671.933

 

 

 

 

 

Less

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

127.074

126.148

102.453

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

82.022

82.639

62.034

 

 

 

 

 

 

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

45.052

43.509

40.419

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

11.250

12.557

9.350

 

 

 

 

 

 

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

33.802

30.952

31.069

 

 

 

 

 

Less

TAX                                                                  (H)

11.165

10.107

10.492

 

 

 

 

 

 

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

22.637

20.845

20.577

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

77.906

52.061

31.548

 

 

 

 

 

 

APPROPRIATIONS

 

 

 

 

 

Fringe Benefit Tax

0.000

0.000

0.025

 

 

Income Tax

0.000

0.000

0.039

 

BALANCE CARRIED TO THE B/S

95.543

72.906

52.061

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

496.927

386.177

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

53.42

49.19

51.44

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

NA

NA

0.74

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.08

1.10

1.18

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.79

3.40

3.24

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.18

1.21

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.15

1.48

1.70

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.70

1.71

1.58

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS:

 

Particulars

31.03.2013

31.03.2012

31.03.2011

 

(Rs. In Millions)

Current maturities of long-term debt

0.000

0.018

0.218

 

 

 

 

Total

0.000

0.018

0.218

 

 

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

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

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

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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

Yes

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Loans and advances from directors

62.500

54.700

Loans and advances from others

160.775

199.625

Total

223.275

254.325

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10008855

23/12/2011 *

450,000,000.00

CANARA BANK

GROUND FLOOR, MITTAL TOWER, "C" WING, NARIMAN PO
INT, MUMBAI, MAHARASHTRA - 400021, INDIA

B31502511

 

Note: * Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

·         Land

·         Buildings

·         Office building

·         Factory building

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

 

 

 

 


 

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.62.89

UK Pound

1

Rs.101.14

Euro

1

Rs.84.42

 

 

INFORMATION DETAILS

 

Information Gathered by :

NAY

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

31

 

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.