MIRA INFORM REPORT

 

 

Report Date :

01.04.2014

 

IDENTIFICATION DETAILS

 

Name :

S B ELECTRICALS AND EQUIPMENTS PRIVATE LIMITED

 

 

Registered Office :

Plot No 47, Road No 2, G.I.D.C  Kathwada, Odhav Kathwada Road, Ahmedabad – 382430, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

18.07.1995

 

 

Com. Reg. No.:

04-026765

 

 

Capital Investment / Paid-up Capital :

Rs. 1.000 Million

 

 

CIN No.:

[Company Identification No.]

U65910GJ1995PTC026765

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Electricals Control Panel.

 

 

No. of Employees :

14 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (12)

 

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.

 

The company is continuously incurring losses from its operations, therefore the net worth of the company has been eroded.

 

However, business is active. Payments terms are reported to be slow.

 

The company can be considered for business dealing 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 – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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

 

India’s current account deficit for the fiscal third quarter ended September 2013 narrowed to $4.2 billion or 0.9 % of the gross domestic product from $31.9 billion or 6.5 % of GDP a year earlier, thanks to a pick-up in exports and moderation in gold imports. Manufacturing activity and new orders in India showed their strongest growth in a year in February. The news comes as a relief after data showed Asia’s third largest economy grew by a slower-than-expected 4.7 % annually in the three months through December. The HSBC Manufacturing Purchasing Managers’ Index which gauges the business activity of India’s factories but not its’ utilities, rose to 52.5 in February, its highest in a year from 51.4 in January. Overall new orders for factory goods which rose to a one-year high of 54.9 contributed to the surge. China has emerged as India’s biggest trading partner in the current financial year replacing the United Arab Emirates and pushing it to the third spot. India-China trade has reached $49.5 billion with a 8.7 % share in India’s total trade. The US comes second at $46 billion with 8.1 % share during the first nine months of the current financial year.

 

The Reserve Bank of India has granted an additional nine months to the public to exchange currency notes printed before 2005 including Rs 500 and Rs 1,000 denominations, pushing the deadline to January 1, 2015. A day before dates for the Lok Sabha polls were announced, the government decided to hike interest rates on fixed deposit schemes offered by post offices up to 0.2 per cent. The new rates will be effective April, 1. The Supreme Court will resume hearing on March, 11 Nokia’s appeal against a ruling over transferring ownership of its local mobile phones plant which is the subject of a tax dispute to Microsoft Corp.

 

In the last days of the current Government, another scam has surfaced. The defence ministry has ordered a probe into Hindustan Aeronautics Limited’s contracts from Britain’s Rolls-Royce Holdings worth at least $ 1.2 billion. The Central Bureau of Investigation will look into allegations that over $80 million was paid in kickbacks in a deal signed in 2011. India has asked Boeing Co. to find a solution for problems with state-owned Air India’s 787 Dreamliners. The aircraft has experienced a series of malfunctions since its debut in 2011.

 

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. Jignesh Patel

Designation :

Director

Contact No.:

91-9898185995

Date :

28.03.2014

 

 

LOCATIONS

 

Registered Office :

Plot No 47, Road No 2, G.I.D.C  Kathwada, Odhav Kathwada Road, Ahmedabad – 382430, Gujarat, India

Tel. No.:

91-79-22902714

Mobile No.:

91-9898185995 (Mr. Jignesh Patel)

Fax No.:

Not Available

E-Mail :

doshiac@gmail.com

Location :

Owned

 

 

Factory :

C-31, G.I.D.C. Odhav, Ahmedabad – 382415, Gujarat,, India

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Siddharth Chinubhai Shah

Designation :

Director

Address :

12, Roopnagar Society, Near Dada Saheb Pagala, Navrangpura, Ahmedabad – 380009, Gujarat, India 

Date of Birth/Age :

30.06.1945

Date of Appointment :

18.07.1995

DIN No.:

00031588

 

 

Name :

Mr. Saumil Shah

Designation :

Director

Address :

12, Roopnagar Society, Near Dada Saheb Pagala, Navrangpura, Ahmedabad – 380009, Gujarat, India 

Date of Birth/Age :

14.03.1977

Date of Appointment :

29.09.2008

DIN No.:

02144980

 

 

Name :

Mr. Jignesh Patel

Designation :

Director

Address :

26, Vaibhav Bunglows Part – 3, Near Gulab Tower, Sola Road, Ahmedabad – 380061, Gujarat, India 

Date of Birth/Age :

12.06.1982

Date of Appointment :

29.09.2008

DIN No.:

02144995

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Siddharth Chinubhai Shah

 

39500

Niraj Siddharth Shah

 

9500

Dipika Siddharth Shah

 

4500

Purna Ashokbhai Patel

 

42500

Jignesh Patel

 

4000

Total

 

100000

 

 

 

As on 30.09.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Electricals Control Panel.

 

 

Terms :

 

Selling :

Depend

 

 

Purchasing :

Depend

 

 

GENERAL INFORMATION

 

Suppliers :

Ambica Hydraulic Private Limited

 

 

Customers :

End Users

 

  • B R Electrical

 

 

No. of Employees :

14 (Approximately)

 

 

Bankers :

Bank of Baroda, Post Box No. 1020, Panchkuva, P. O. Railway Pura,, Ahmedabad - 380002, Gujarat, India

HDFC Bank Limited

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long Term Borrowings

 

 

Term Loan from Bank

 

 

HDFC Bank Limited Against Hypothecation of Skoda car

0.433

0.486

Short Term Borrowings

 

 

Loans repayable on demand

 

 

From Bank of Baroda (Overdraft A/c)

0.173

0.267

From HDFC Bank Limited (Skoda Car Loan A/c)

0.000

0.104

From HDFC Bank Limited (Skoda Rapid Car Loan A/c)

0.120

0.181

Total

0.726

1.038

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Siddharth N. Shah and Associates

Chartered Accountants

Address :

203, 3rd Floor, Sumeru Shikhar, Opposite  Bhagyoday Bank, Paldi, Ahmedabad – 380007, Gujarat, India

Tel. No.:

91-7-26642809

E-Mail :

prashwes@gmail.com

PAN No.:

ACBPS6299J

 

 

Associates :

  • S.A. Engineers
  • Kaushik Engineering Works
  • S.B. Electricals
  • Navkar Electricals

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 

 

 

 

 


 

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

1.000

1.000

1.000

(b) Reserves & Surplus

(1.209)

1.697

3.235

(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)

(0.209)

2.697

4.235

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

4.770

4.830

3.868

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

4.770

4.830

3.868

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.293

0.552

1.086

(b) Trade payables

9.096

10.870

13.947

(c) Other current liabilities

0.381

0.293

0.089

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

9.770

11.715

15.122

 

 

 

 

TOTAL

14.331

19.242

23.225

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.077

5.803

5.599

(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

0.003

0.001

0.001

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

5.080

5.804

5.600

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

3.207

5.494

5.994

(c) Trade receivables

5.609

7.174

8.884

(d) Cash and cash equivalents

0.075

0.088

0.609

(e) Short-term loans and advances

0.360

0.682

2.138

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

9.251

13.438

17.625

 

 

 

 

TOTAL

14.331

19.242

23.225

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

13.402

16.387

25.748

 

 

Other Income

0.012

1.451

1.538

 

 

TOTAL                        

13.414

17.838

27.286

 

 

 

 

 

Less

EXPENSES

 

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

16.319

19.376

28.069

 

 

Advertising Expenses

 

 

 

 

 

TOTAL            

16.319

19.376

28.069

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

(2.905)

(1.538)

(0.783)

 

 

 

 

 

Less

TAX                             

0.000

0.000

(0.007)

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

(2.905)

(1.538)

(0.776)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(29.05)

(15.38)

(7.76)

 

Expected Sales (2013-14) : Rs.10.000 Millions

 

The above information has been parted by Mr. Jignesh Patel

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(21.66)

(8.62)

(2.84)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(21.68)

(9.39)

(3.04)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(20.27)

(7.99)

(3.37)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

13.90

(0.57)

(0.18)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

(24.22)

2.00

1.17

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.95

1.15

1.17

 

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

1.000

1.000

1.000

Reserves & Surplus

3.235

1.697

(1.209)

Net worth

4.235

2.697

-0.209

 

 

 

 

long-term borrowings

3.868

4.830

4.770

Short term borrowings

1.086

0.552

0.293

Total borrowings

4.954

5.382

5.063

Debt/Equity ratio

1.170

1.996

(24.225)

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

25.748

16.387

13.402

 

 

(36.356)

(18.216)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

25.748

16.387

13.402

Profit / (Loss)

(0.776)

(1.538)

(2.905)

 

(3.01%)

(9.39%)

(21.68%)

 

 

 

 

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

Yes

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)

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

No

34]

External Agency Rating, if available

No

 

Note:

The registered office of the company has been shifted from 12, Roopnagar Society, Near Dada Saheb Pagla Navrangpur, Ahmedabad – 380009, Gujarat, India to present address w.e.f. 01.04.2008

 

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2013

As on

31.03.2012

Long Term Borrowings

 

 

Loans and advances from related parties

4.337

4.344

Total

4.337

4.344

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10078500

08/11/2007

4,100,000.00

BANK OF BARODA

POST BOX NO. 1020, PANCHKUVA, P. O. RAILWAY PURA, AHMEDANBAD, GUJARAT - 380002, INDIA

A28264968

2

90107079

08/11/2007 *

4,100,000.00

BANK OF BARODA

POST BOX NO. 1020, PANCHKUVA, P. O. RAILWAY PURA, AHMEDANBAD, GUJARAT - 380002, INDIA

A28264497

 

* Date of charge modification

 

 

 

FIXED ASSETS

 

  • Air Conditioner
  • Computer
  • Computer Software
  • Cycle
  • D.G. Set
  • Electric Installation
  • Factory Building
  • Furniture
  • Motor Car
  • Plant and Machinery
  • Refrigerator
  • R.O. Plant

 

 


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.60.10

UK Pound

1

Rs.99.85

Euro

1

Rs.82.58

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

--

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

12

 

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.