MIRA
INFORM REPORT
|
Report Date : |
16.11.2013 |
IDENTIFICATION DETAILS
|
Name : |
AUTOMATIC ELECTRIC LIMITED |
|
|
|
|
Registered
Office : |
Rectifier House, 570, Naigaon Cross Road, Wadala, Mumbai – 400031,
Maharashtra |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2012 |
|
|
|
|
Date of
Incorporation : |
12.08.1960 |
|
|
|
|
Com. Reg. No.: |
11-011780 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.8.922 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U99999MH1960PLC011780 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMA19845A PNEA05519D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACA3542J |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufactures Electrical equipment’s, such as transformers (upto 1000
kilovolt amperes [KVA]), and Instrument such as voltmeters, transducers and
shunts. |
|
|
|
|
No. of Employees
: |
Information denied by management |
RATING & COMMENTS
|
MIRA’s Rating : |
B (32) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 509000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having a moderate track record. Profit margin of the company appears to be low. However, trade relations are fair. Business is active. Payment terms
are 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 – March 31st, 2013
|
Country Name |
Previous Rating (31.12.2012) |
Current Rating (31.03.2013) |
|
|
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
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 |
CRISIL |
|
Rating |
Long Term Rating = B+ |
|
Rating Explanation |
Risk prone credit quality and high risk at
default |
|
Date |
06.07.2013 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short Term Rating = A4 |
|
Rating Explanation |
Minimal degree of safety and very high credit
risk |
|
Date |
06.07.2013 |
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 DENIED
Management Non
Co-operative (Tel No. 91-22-24131849)
LOCATIONS
|
Registered Office / Corporate Office : |
Rectifier House, 570, |
|
Tel. No.: |
91-22-24131849 |
|
Fax No.: |
91-22-24112582 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Instrument Transformer Division : |
Plot No. B-75, Add. MIDC Industrial Area, Anandnagar (East),
Anandnagar – 421506, Assam, India |
|
Tel. No.: |
91-251-2621770 |
|
Fax No.: |
91-251-2621771 |
|
|
|
|
Measuring Instrument Division : |
366, |
|
Tel. No.: |
91-2114-310996 |
|
Fax No.: |
91-2114-273482 |
|
|
|
|
Power System Division : |
96 AB Lonavla Industrial Estate, Nangargaon, Lonavla – 410401, |
|
Tel. No.: |
91-2114-323665 |
|
Fax No.: |
91-2114-273482 |
|
|
|
|
Power
Transformer Division : |
Plot No.B-75, Add. MIDC Industrial Area, Anandnagar (East) – 421506,
Assam, India |
|
Tel. No.: |
91-251-2621770 |
|
Fax No.: |
91-251-2621771 |
|
E-Mail : |
|
|
|
|
|
Marketing Division : |
Located At: Mumbai, Maharashtra, India |
|
|
|
|
Branches : |
Located At:
|
DIRECTORS
As on 28.09.2012
|
Name : |
Mr. Sharad Dattatraya Bal |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
A – 7, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
23.10.1950 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
05.02.2003 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00366355 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Vrinda Sharad Bal |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
A – 7, Kamdar Building, 3rd Floor, Gokhale Road (South), Dadar,
Mumbai – 400028, Maharashtra, india |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
06.01.1952 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
05.02.2003 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00366467 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Pallavi Sharad Bal |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
A – 7, Kamdar Building, 3rd Floor, Gokhale Road (South),
Dadar, Mumbai – 400028, Maharashtra, india |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
25.12.1978 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
05.02.2003 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00533453 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Sharad Deshpande |
|
Designation : |
General Manager Finance and Admin |
|
|
|
|
Name : |
Mr. S S Raghuvanshi |
|
Designation : |
Marketing Manager |
|
Email : |
|
|
|
|
|
Name : |
Mr. Vijay Gaikwad |
|
Designation : |
Sales Assistant Manager |
|
|
|
|
Name : |
Mr. H T Deshmukh |
|
Designation : |
DGM Production |
|
|
|
|
Name : |
Mr. U P Tandel |
|
Designation : |
DGM R and D |
MAJOR SHAREHOLDERS
As on 28.09.2012
|
Names of Shareholders |
|
No. of Shares |
|
Anant Vinayak
Divekar |
|
67 |
|
Jayant Madhukar Bhat |
|
60 |
|
Mugdha V. Divekar |
|
24126 |
|
Jayant Madhukar Bhat |
|
24623 |
|
Omprakash Puri |
|
9550 |
|
Manorama Puri |
|
22750 |
|
Anjali Puri |
|
11530 |
|
Omprakash Puri |
|
107060 |
|
Dr. Nandkishore Allahbadia |
|
103870 |
|
Dr. Gautam Nandkishore Allabadia |
|
14350 |
|
Mugdha Vinayak Divekar |
|
410590 |
|
Sonal Vinayak Divekar |
|
67 |
|
Nellimutah Marlidharan Sudhir |
|
200 |
|
Anant Vinayak Divekar |
|
200 |
|
Mugdha Vinayak Divekar |
|
65487 |
|
Nandkishore Allhbadia |
|
39790 |
|
Mugdha Vinayak Divekar |
|
32000 |
|
Vivek Nandkishore Allahbadia |
|
14350 |
|
Omprakash Puri |
|
11530 |
|
Total |
|
892200 |
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 : |
Manufactures Electrical equipment’s, such as transformers (upto 1000
kilovolt amperes [KVA]), and Instrument such as voltmeters, transducers and
shunts. |
|
|
|
|
Exports : |
|
|
Countries : |
·
Australia ·
UK ·
New Zealand ·
Italy ·
Germany ·
South Africa ·
Middle East ·
Far East |
PRODUCTION STATUS (As on 31.03.2012)
|
Particulars |
Unit |
Licensed
Capacity including registered with DGTD |
Actual
Production |
|
Transformers |
KVA |
110000 |
49677 |
|
Rectifiers |
KVS |
48000 |
418 |
|
Instruments and protective Transformers (T.T.C.T.) |
|
|
|
|
upto 66 Kv |
Nos. |
40000 |
136991 |
|
Above 66 Kv |
Nos. |
8000 |
0 |
|
220 Kv |
Nos. |
120 |
0 |
|
Electrical Measuring Instrument |
Nos. |
250000 |
484263 |
|
Digital panels for current voltage, power and frequency |
Nos. |
20000 |
47289 |
|
Silicon Diodes |
Nos. |
20000 |
0 |
|
Synchronous Stepping Motors |
Nos. |
5000 |
0 |
|
Electrical Stamping and Laminations |
M.T. |
600* |
0* |
|
Light Emitting Diodes Display |
Nos. |
500000 |
0 |
|
High Tech Stepper Motors |
Nos. |
200000 |
0** |
*For captive use only.
**Represents Trial production.
GENERAL INFORMATION
|
No. of Employees : |
Information denied by management |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Bankers : |
·
The Shyamrao Vithal Co-Operative Bank Limited,
No. 6, Ground Floor, Manek Nagar, M.G. Road, Kandivali (West), Mumbai –
400067, Maharashtra, India ·
State Bank of India |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Financial
Institutions: |
·
Reliance Capital Limited, H Block, 1st
Floor, Dhirubhai Ambani Knowledge City, Koparjhairne, Navi Mumbai – 400710,
Maharashtra, India |
|
|
|
|
Auditors : |
|
|
Name : |
Mohan L. Paranjape Chartered Accountants |
|
Address : |
B-3, Sarita Co-Operative Society, Behind Kothrud Pump, Kothrud, Pune –
411038, Maharashtra, India |
|
Tel. No.: |
91-20-25468029 |
|
E-Mail : |
CAPITAL STRUCTURE
As on 28.09.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3000000 |
Equity Shares |
Rs. 10/- each |
Rs.30.000 Millions |
|
1000000 |
Preference Shares |
Rs. 10/- each |
Rs.10.000 Millions |
|
|
Total |
|
Rs.40.000
Millions |
Issued Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
950000 |
Equity Shares |
Rs. 10/- each |
Rs.9.500 Millions |
Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
892200 |
Equity Shares |
Rs. 10/- each |
Rs.8.922 Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2012 |
31.03.2011 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
8.922 |
8.922 |
|
(b) Reserves & Surplus |
|
118.424 |
116.293 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
127.346 |
125.215 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
72.288 |
79.943 |
|
(b) Deferred tax liabilities (Net) |
|
1.419 |
0.505 |
|
(c) Other long term liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
0.000 |
0.000 |
|
Total Non-current Liabilities (3) |
|
73.707 |
80.448 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
151.119 |
113.294 |
|
(b) Trade payables |
|
99.274 |
81.593 |
|
(c) Other current
liabilities |
|
6.083 |
6.266 |
|
(d) Short-term provisions |
|
2.287 |
3.011 |
|
Total Current Liabilities (4) |
|
258.763 |
204.164 |
|
|
|
|
|
|
TOTAL |
|
459.816 |
409.827 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
55.782 |
53.432 |
|
(ii) Intangible Assets |
|
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
|
0.000 |
0.000 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
8.377 |
8.377 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
|
15.171 |
16.452 |
|
(e) Other Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current Assets |
|
79.330 |
78.261 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
150.464 |
135.074 |
|
(c) Trade receivables |
|
205.036 |
177.330 |
|
(d) Cash and cash
equivalents |
|
16.120 |
9.308 |
|
(e) Short-term loans and
advances |
|
8.866 |
9.854 |
|
(f) Other current assets |
|
0.000 |
0.000 |
|
Total Current Assets |
|
380.486 |
331.566 |
|
|
|
|
|
|
TOTAL |
|
459.816 |
409.827 |
|
SOURCES OF FUNDS |
|
|
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
8.922 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
113.126 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
122.048 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
127.246 |
|
|
2] Unsecured Loans |
|
|
0.000 |
|
|
TOTAL BORROWING |
|
|
127.246 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.582 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
249.876 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
47.932 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
1.126 |
|
|
DEFERRED TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
105.430 |
|
|
Sundry Debtors |
|
|
167.080 |
|
|
Cash & Bank Balances |
|
|
12.671 |
|
|
Other Current Assets |
|
|
0.198 |
|
|
Loans & Advances |
|
|
44.222 |
|
Total
Current Assets |
|
|
329.601 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
94.747 |
|
|
Other Current Liabilities |
|
|
18.556 |
|
|
Provisions |
|
|
15.480 |
|
Total
Current Liabilities |
|
|
128.783 |
|
|
Net Current Assets |
|
|
200.818 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
249.876 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
||
|
|
SALES |
|
|
|
||
|
|
|
Income |
603.575 |
542.129 |
479.978 |
|
|
|
|
Other Income |
4.573 |
2.712 |
1.483 |
|
|
|
|
Central Excise Duty Recorded |
43.373 |
36.471 |
28.465 |
|
|
|
|
TOTAL (A) |
651.521 |
581.312 |
509.926 |
|
|
|
|
|
|
|
||
|
Less |
EXPENSES |
|
|
|
||
|
|
|
Material consumed |
461.027 |
396.197 |
|
|
|
|
|
Increase / decrease in closing stocks of finished goods and
goods-in-progress |
(17.989) |
(7.232) |
|
|
|
|
|
Employee Benefit Expenses |
56.337 |
63.536 |
|
|
|
|
|
Processing charges and works expenses |
21.858 |
21.337 |
|
|
|
|
|
Central excise duty paid |
44.435 |
36.218 |
|
|
|
|
|
Other Expenses |
43.611 |
37.138 |
|
|
|
|
|
TOTAL (B) |
609.279 |
547.194 |
475.421 |
|
|
|
|
|
|
|
||
|
Less |
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
42.242 |
34.118 |
34.505 |
||
|
|
|
|
|
|
||
|
Less |
FINANCIAL
EXPENSES (D) |
27.735 |
20.705 |
20.381 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)
(E) |
14.507 |
13.413 |
14.124 |
||
|
|
|
|
|
|
||
|
Less |
DEPRECIATION/
AMORTISATION (F) |
8.208 |
8.028 |
6.880 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
BEFORE TAX (E-F) (G) |
6.299 |
5.385 |
7.242 |
||
|
|
|
|
|
|
||
|
Less |
TAX (H) |
1.884 |
1.076 |
1.058 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
AFTER TAX (G-H) (I) |
4.415 |
4.309 |
6.184 |
||
|
|
|
|
|
|
||
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
26.428 |
23.061 |
17.867 |
||
|
|
|
|
|
|
||
|
Add |
APPROPRIATION
|
|
|
|
||
|
|
|
Provision for taxation |
1.221 |
1.018 |
1.057 |
|
|
|
|
Deferred tax liability |
0.914 |
(0.076) |
0.000 |
|
|
|
BALANCE CARRIED
TO THE B/S |
28.708 |
26.428 |
23.061 |
||
|
|
|
|
|
|
||
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
||
|
|
|
FOB Value of Export |
12.927 |
19.583 |
15.313 |
|
|
|
TOTAL EARNINGS |
12.927 |
19.583 |
15.313 |
||
|
|
|
|
|
|
||
|
|
IMPORTS |
|
|
|
||
|
|
|
Raw Materials |
4.160 |
4.176 |
4.771 |
|
|
|
|
Stores & Spares |
31.664 |
23.745 |
6.554 |
|
|
|
|
Capital Goods |
35.825 |
28.461 |
0.000 |
|
|
|
TOTAL IMPORTS |
71.649 |
56.382 |
11.325 |
||
|
|
|
|
|
|
||
|
|
Earnings Per
Share (Rs.) |
4.95 |
4.83 |
54.82 |
||
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
0.68
|
0.74 |
1.21 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
1.04
|
0.99 |
0.51 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.44
|
1.40 |
1.92 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.05
|
0.04 |
0.06 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.75
|
1.54 |
1.04 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.47
|
1.62 |
2.56 |
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) |
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 |
PERFORMANCE:
During the year, the director achieved sales of Rs.603.575 Millions and earned
profit before tax of Rs.6.299 Millions. The company’s products are getting more
demands. This was achieved due to various steps taken for reducing cost and
better material management.
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10304728 |
01/08/2011 |
7,500,000.00 |
The Shamrao Vithal
Co-Operative Bank Limited |
No.6, Ground Floor, Manek Nagar,
M. G. Road, Kandivli (West), Mumbai, Maharashtra - 400003, INDIA |
B19837210 |
|
2 |
10282726 |
14/03/2011 |
10,000,000.00 |
BANK OF MAHARASTRA |
MODEL COLONY BRANCH, 479/5,
SADHANA, H.K.M. ROAD, MODEL COLONY, PUNE, Maharashtra - 411016, INDIA |
B10837565 |
|
3 |
10259803 |
20/12/2010 |
27,400,000.00 |
BANK OF MAHARASHTRA |
MODEL COLONY BRANCH, SHIVAJI
NAGAR, PUNE, Maharashtra - 411016, INDIA |
B02058725 |
|
4 |
10270036 |
26/06/2010 |
14,400,000.00 |
Reliance Consumer Finance Private
Limited |
570, Rectifier House, Naigaum
Cross Road, Next to Royal Industrial Estate, Wadala, Mumbai, Maharashtra -
400031, INDIA |
A90562570 |
|
5 |
10238413 |
26/06/2010 |
15,500,000.00 |
Reliance Consumer Finance
Private Limited |
570, Rectifier House, Naigaum
Cross Road, Next to Royal Industrial Estate, Wadala, Mumbai, Maharashtra -
400031, INDIA |
A90563529 |
|
6 |
10261660 |
17/06/2010 |
50,000,000.00 |
BANK OF MAHARASHTRA |
MODEL COLONY, PUNE,
Maharashtra - 411016, INDIA |
A97481691 |
|
7 |
10220827 |
31/03/2010 |
10,000,000.00 |
The Shamrao Vithal
Co-Operative Bank Limited |
No.6, Ground Floor, Manek
Nagar, M. G. Road, Kandivli (West), Mumbai, Maharashtra - 400067, INDIA |
A85261584 |
|
8 |
10045118 |
20/03/2007 |
7,000,000.00 |
THE SHAMRAO VITHAL CO-OP. BANK
LTD. |
NO.6, GROUND FLOR, MANEK
NAGAR, M. G. ROAD, KANDIVALI (WEST), MUMBAI, Maharashtra - 400067, INDIA |
A13386297 |
|
9 |
80028388 |
01/08/2011 * |
153,000,000.00 |
The Shamrao Vithal Co-Operative
Bank Limited |
No.6, Ground Floor, Manek
Nagar, M. G. Road, Kandivli (West), Mumbai, Maharashtra - 400067, INDIA |
B19837707 |
|
10 |
80017271
|
25/06/2012
* |
693,400,000.00
|
The
Shamrao Vithal Co-Operative Bank Limited |
No. 6, Ground Floor, Manek
Nagar,, M.G. Road, Kandivali (West), Mumbai, Maharashtra - 400067, INDIA |
B42744615
|
FIXED ASSETS:
- Freehold Land
- Building
- Plant and
Machinery
- Furniture and
Fixtures
- Vehicles
- Computer
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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 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.63.65 |
|
|
1 |
Rs.101.16 |
|
Euro |
1 |
Rs.85.55 |
INFORMATION DETAILS
|
Information
Gathered by : |
NAY |
|
|
|
|
Report Prepared
by : |
VNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
4 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
|
|
|
|
TOTAL |
|
32 |
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 |
||
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.