MIRA INFORM REPORT

 

 

Report Date :

08.10.2013

 

IDENTIFICATION DETAILS

 

Name :

SWATANTRA AUTO INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

C-69/3, Okhla Industrial Area, Phase-II, New Delhi – 110 020

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

16.06.1982

 

 

Com. Reg. No.:

55-013866

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1982PTC013866

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Clutch Release Bearing, Angular Contract Bearing, King Pin Bearing and Cylindrical Roller Bearing.

 

 

No. of Employees :

50 [Approximately] 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (16)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. There appear huge accumulated losses recorded by the company. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings on a secured trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

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

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

 

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 [GENERAL DETAILS]

 

Name :

Mr. Rajiv Jain

Designation :

Director

Contact No.:

91-9899114431

Date :

24.09.2013

 

 

LOCATIONS

 

Registered Office :

C-69/3, Okhla Industrial Area, Phase-II, New Delhi – 110 020, India

Tel. No.:

Not Available

Mobile No.:

91-9899114431 (Mr. Rajiv Jain)

Fax No.:

Not Available

E-Mail :

scvarma@scvandco.com

 

 

Head Office :

I-10C, DLF Industrial Estate, Phase-1, Faridabad – 121 003, Haryana, India

Tel. No.:

91-129-6511456/ 4158981

Fax No.:

91-129-4158982

 

 

DIRECTORS

 

AS ON 21.09.2012

 

Name :

Mr. Nem Chand Padam Singh Jain

Designation :

Managing Director

Address :

104, Mandakini Enclave, Kalkaji, New Delhi – 110 019, India

Date of Birth/Age :

13.05.1941

Date of Appointment :

16.06.1982

DIN No.:

00019272

 

 

Name :

Mrs. Swatantra Nem Chand Jain

Designation :

Director

Address :

104, Mandakini Enclave, Kalkaji, New Delhi – 110 019, India

Date of Birth/Age :

05.01.1948

Date of Appointment :

16.06.1982

DIN No.:

00019303

 

 

Name :

Mr. Rajiv Nem Chand Jain

Designation :

Director

Address :

104, Mandakini Enclave, Kalkaji, New Delhi – 110 019, India

Date of Birth/Age :

11.12.1972

Date of Appointment :

01.04.2002

DIN No.:

01489086

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 21.09.2012

 

Names of Shareholders

 

No. of Shares

Nem Chand Jain

 

31010

Swatantra Jain

 

24720

Shobhit Jain

 

10769

Rajiv Jain

 

24000

Nem Chand Jain (HUF)

 

9501

 

 

 

TOTAL

 

100000

 

AS ON 21.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

79.73

Other top fifty shareholders

 

20.27

TOTAL

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Clutch Release Bearing, Angular Contract Bearing, King Pin Bearing and Cylindrical Roller Bearing.

 

 

Products/ Services :

·          Clutch Release Bearing

·          Angular Contact Bearing

·          King Pin Bearing

·          Cylindrical Roller Bearing

·          Water Pump Bearing

·          Pillow Block Bearing

·          Tensioner/Timing Belt Bearing

·          Needle Roller Bearing

·          Bearing With Hub/Sleeves

·          Textile Mill Bearing

·          Steering Bearing

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS [AS ON 31.03.2011]

 

Particulars

Unit

Actual Production

Qty.

Bearing

Nos.

313336

Scrap

Kg.

15011

 

 

GENERAL INFORMATION

 

Suppliers :

  • Citi Bank Credit Card
  • Apsara Steels (Private) Limited
  • Auto Mac Engineering Company
  • Confideration of Indian Industry
  • Deepak Industries
  • Four Sqiar Media Private Limited
  • Gaba Infotech
  • Industrial Security Guards Services
  • Kirti Forging
  • Lube Oil Concerns
  • Mukesh Engineering Works
  • Rajesh Engineering Works
  • Rare Engineer
  • RMG and Associates
  • S.C. Varma and Company 
  • Shri Hans Engineering Works
  • Solar Diamond
  • SRB Machines India (Private) Limited
  • S.S. Industries
  • Superior Steel Ball Enterprises
  • New Kamal Roadlines
  • Creditors For Expenses

 

 

No. of Employees :

50 [Approximately] 

 

 

Bankers :

  • Union Bank of India
  • HDFC Bank Limited

 

 

Facilities :

Secured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

Long Term Borrowings

 

 

Loan from Others

 

 

- From Tata Capital Limited

(Secured Against Hypothecation of Car)

0.985

1.504

 

 

 

Short Term Borrowings

 

 

Loan Repayable on Demand- Working Capital

 

 

- From Union Bank of India

(Secured against equitable mortgage of building and hypothecation of Stock in Trade, Book Debts and Personal Guarantee of Directors)

3.375

4.008

TOTAL

4.360

5.512

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S.C. Varma and Company

Chartered Accountants 

Address :

A-60, N.D.S.E, Part-I, New Delhi – 110 049, India

Tel. No.:

91-11-24648247/ 24649845/ 24638170

Fax No.:

91-11-24649330

E-Mail :

scvarma@scvandco.com

PAN No:

AACFS1889H

 

 

Memberships :

  • E.E.P.C.
  • S.S.I.

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

100000

Equity Shares

Rs.100/- each

Rs.10.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

100000

Equity Shares

Rs.100/- each

Rs.10.000 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

 

10.000

10.000

(b) Reserves & Surplus

 

(4.245)

(5.774)

(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)

 

5.755

4.226

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.985

1.504

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

0.985

1.504

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

15.184

15.410

(b) Trade payables

 

2.012

1.707

(c) Other current liabilities

 

0.730

0.873

(d) Short-term provisions

 

0.960

0.847

Total Current Liabilities (4)

 

18.886

18.837

 

 

 

 

TOTAL

 

25.626

24.567

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

7.239

8.254

(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

 

0.000

0.000

(c) Deferred tax assets (net)

 

1.517

1.527

(d) Long-term Loan and Advances

 

0.223

0.223

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

8.979

10.004

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

5.582

4.632

(c) Trade receivables

 

10.124

9.322

(d) Cash and cash equivalents

 

0.052

0.090

(e) Short-term loans and advances

 

0.816

0.487

(f) Other current assets

 

0.073

0.032

Total Current Assets

 

16.647

14.563

 

 

 

 

TOTAL

 

25.626

24.567

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

10.000

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

(6.350)

NETWORTH

 

 

3.650

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

2.936

2] Unsecured Loans

 

 

11.218

TOTAL BORROWING

 

 

14.154

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

17.804

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

6.765

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

2.183

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

4.629

 

Sundry Debtors

 

 

7.807

 

Cash & Bank Balances

 

 

0.086

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

0.592

Total Current Assets

 

 

13.114

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

3.898

 

Other Current Liabilities

 

 

0.279

 

Provisions

 

 

0.081

Total Current Liabilities

 

 

4.258

Net Current Assets

 

 

8.856

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

17.804

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

34.377

34.141

27.393

 

 

Other Income

0.949

0.214

0.005

 

 

TOTAL                                     (A)

35.326

34.355

27.398

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

16.708

16.412

 

 

Other Manufacturing Expenses

4.969

4.893

 

 

 

Employees Benefit Expenses

6.833

5.982

 

 

 

Other Expenses

3.149

3.669

25.415

 

 

Changes in Inventories

(0.218)

0.015

 

 

 

TOTAL                                     (B)

31.441

30.971

25.415

[Including Financial Expenses]

 

 

 

 

 

Less

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

3.885

3.384

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1.261

1.259

 

 

 

 

 

 

 

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

2.624

2.125

1.983

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.087

0.780

0.723

 

 

 

 

 

 

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

1.537

1.345

1.260

 

 

 

 

 

Less

TAX                                                                  (H)

0.009

0.770

0.558

 

 

 

 

 

 

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

1.528

0.575

0.702

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(5.774)

(6.349)

(7.051)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(4.246)

(5.774)

(6.349)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

3.047

3.927

3.331

 

TOTAL EARNINGS

3.047

3.927

3.331

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

15.28

5.76

7.02

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

4.33

1.67

2.56

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.47

3.94

4.60

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.37

5.84

6.34

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.27

0.32

0.35

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.81

4.00

5.04

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.88

0.77

3.08

 

 

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

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

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

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]

PAN of Proprietor/Partner/Director, if available

No

32]

Date of Birth of Proprietor/Partner/Director, if available

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

 

Unsecured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

Short Term Borrowings

 

 

Loans From Directors

2.885

2.723

Loans From Shareholders

8.924

8.679

TOTAL

11.809

11.402

 

 

FIXED ASSETS:

 

  • Land - Freehold
  • Building - Factory
  • Plant and Machinery
  • Furniture and Fittings
  • Computers
  • Vehicles

 

 

 


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.61.78

UK Pound

1

Rs.99.06

Euro

1

Rs.83.84

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Report Prepared by :

TPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

--

--CREDIT LINES

1~10

--

--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

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

16

 

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.