MIRA INFORM REPORT

 

 

Report Date :

02.04.2014

 

IDENTIFICATION DETAILS

 

Name :

TIRUMALA BALAJI ALLOYS PRIVATE LIMITED

 

 

Registered Office :

1/1, Camac Street, 3rd Floor, Kolkata – 700016, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

01.03.2004

 

 

Com. Reg. No.:

21-195282

 

 

Capital Investment / Paid-up Capital :

Rs.155.000 Millions

 

 

CIN No.:

[Company Identification No.]

U27101WB2004PTC195282

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Ferro Chrome.

 

 

No. of Employees :

Information declined by the management

 


 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1400000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitment.

 

The company can be considered normal for business dealings at usual 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.

 

 

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 DECLINED BY

 

Name :

Mr. Santosh

Designation :

Account Department

Contact No.:

91-33-22298877/22297223

Date :

01.04.2014

 

 

LOCATIONS

 

Registered Office :

1/1, Camac Street, 3rd Floor, Kolkata – 700016, West Bengal, India

Tel. No.:

91-33-22298877/22297223

Fax No.:

91-33-22297223

E-Mail :

rpd@bhaskargroup.com

 

 

Factory:

Gharghoda Road, Jindal Industrial Park, Sector A, Punjipathra, Raigarh - 496111, Maharashtra, India

 

 

DIRECTORS

 

As on 12.08.2013

 

Name :

Mr. Manish Rungta

Designation :

Managing director

Address :

5 K, New Road, Alipore, Kolkata – 700027, West Bengal, India

Date of Birth/Age :

15.01.1971

Date of Appointment :

02.05.2013

DIN No.:

00385130

 

 

Name :

Mr. Manoj Kumar Baheti

Designation :

Whole-time director

Address :

A Shiv Thakur Lane, Kolkata – 700007, West Bengal, India

Date of Birth/Age :

04.02.1978

Date of Appointment :

15.06.2009

DIN No.:

00562913

PAN NO.:

AHMPB0300R

 

 

Name :

Mr. Amitabh Sharma Mudgal

Designation :

Director

Address :

B-305, Navin Society, Plot – 13, Sector – 5, Dwarka, New Delhi – 110045, India

Date of Birth/Age :

03.04.1964

Date of Appointment :

01.03.2004

DIN No.:

00468084

 

 

Name :

Mr. Durgesh Behari Mathur

Designation :

Director

Address :

44D, Block G, Kanchanjang Apartments, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

01.04.960

Date of Appointment :

15.06.2009

DIN No.:

00468011

 

 

Name :

Mr. Ashish Rungta

Designation :

Director

Address :

5 K, New Road, Alipore, Kolkata – 700027, West Bengal, India

Date of Birth/Age :

23.06.1977

Date of Appointment :

01.03.2004

DIN No.:

00394925

 

 

KEY EXECUTIVES

 

Name :

Mr. Santosh

Designation :

Account Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 12.08.2013

 

Names of Shareholders (Equity Shares)

 

No. of Shares

Ashish Rungta

 

5000

Amitava Sharma Mudgal

 

10

Sudha Jajodia

 

235000

Nikunj Jajodia

 

499990

Mahendra K. Jajodia

 

265000

Ashish Rungta

 

245000

Garima Rungta

 

250000

Sabina Rungta

 

500000

Total

 

2000000

 

Names of Shareholders (Preference Shares)

 

No. of Shares

Annapurna International Private Limited, India

 

388000

Rogers Agencies Private Limited, India

 

1000

Mahendra Shipping Limited, India

 

1000

Kamdhenu Enterprises Limited, India

 

15500

Crystal Beverages Private Limited, India

 

63000

Cecil Webber Engineering Limited, India

 

14000

Monnet Properties Private Limited, India

 

1500

Pavitra Commercial Limited, India

 

16000

Rogers Engg. Private Limited, India

 

35000

Tulsyan and Sons Private Limited, India

 

50000

Whitestone Consultants Private Limited, India

 

50000

Bhaskar Ispat Private Limited, India

 

40000

Monnet Ispat and Energy Limited, India

 

140000

Sabina Rungta

 

267500

Garima Rungta

 

267500

Total

 

1350000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 12.08.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Ferro Chrome.

 

 

Products :

Item Code No.

Product Description

72024900

Ferro Chromium - Other

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Loans taken for vehicles

0.314

1.184

Loans taken for other fixed assets

1.402

2.112

Short-term borrowings

 

 

Term loans from banks

74.921

55.804

Total

76.637

59.100

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

O.P. Bagla and Company

Chartered Accountants

Address :

8/12, Kalkaji Extension, New Delhi -110019, India

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

AAAFO1030A

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs. 20.000 Millions

1400000

Preference Shares

Rs.100/- each

Rs. 140.000 Millions

 

 

 

 

 

Total

 

Rs. 160.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs. 20.000 Millions

1350000

Preference Shares

Rs.100/- each

Rs. 135.000 Millions

 

 

 

 

 

Total

 

Rs. 155.000 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

155.000

155.000

155.000

(b) Reserves & Surplus

205.211

162.250

117.091

(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)

360.211

317.250

272.091

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.716

3.296

16.917

(b) Deferred tax liabilities (Net)

44.616

44.499

38.805

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

1.810

1.477

1.280

Total Non-current Liabilities (3)

48.142

49.272

57.002

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

74.921

55.804

49.373

(b) Trade payables

165.092

116.239

111.183

(c) Other current liabilities

41.109

23.086

27.498

(d) Short-term provisions

10.747

5.827

3.717

Total Current Liabilities (4)

291.869

200.956

191.771

 

 

 

 

TOTAL

700.222

567.478

520.864

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

249.978

260.787

273.065

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

14.593

5.494

2.315

(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

26.928

26.928

26.928

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

291.499

293.209

302.308

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

6.725

0.000

0.000

(b) Inventories

112.698

25.471

16.014

(c) Trade receivables

23.270

31.609

59.191

(d) Cash and cash equivalents

6.548

4.492

15.005

(e) Short-term loans and advances

253.641

206.345

125.800

(f) Other current assets

5.841

6.352

2.546

Total Current Assets

408.723

274.269

218.556

 

 

 

 

TOTAL

700.222

567.478

520.864

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

702.500

718.700

640.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

613.436

624.160

565.136

 

 

 

 

 

Less

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

89.064

95.540

74.864

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

4.822

9.232

4.476

 

 

 

 

 

 

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

84.242

85.308

70.388

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

16.630

16.386

14.497

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

67.612

68.922

55.891

 

 

 

 

 

Less

TAX                                                                  (H)

21.513

20.625

19.578

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

46.099

48.297

36.313

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Carbon Electrode Paste

11.846

0.000

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

13.76

NA

NA

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

6.56

6.72

5.67

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.86

12.26

10.78

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.22

0.21

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.21

0.19

0.24

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.40

1.36

1.14

 

 

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

155.000

155.000

155.000

Reserves & Surplus

117.091

162.250

205.211

Net worth

272.091

317.250

360.211

 

 

 

 

long-term borrowings

16.917

3.296

1.716

Short term borrowings

49.373

55.804

74.921

Total borrowings

66.290

59.100

76.637

Debt/Equity ratio

0.244

0.186

0.213

 

 

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)

Total Income

640.000

718.700

702.500

 

 

12.297

(2.254)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

640.000

718.700

702.500

Profit

36.313

48.297

46.099

 

5.67%

6.72%

6.56%

 

 

 

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

1.537

14.605

19.295

 

 

 

 

Total

1.537

14.605

19.295

 

 

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

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

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10250427

28/10/2010

35,000,000.00

STATE BANK OF INDIA

COMMERCIAL BRANCH, HOUSING BOARD COLONY, BHILAI,
CHHATTISGARH - 490026, INDIA

A99102253

2

10001573

16/07/2010 *

126,000,000.00

STATE BANK OF INDIA

COMMERCIAL BRANCH, GURUDWARA ROAD, M.P. HOUSING COLONY, INDUSTRIAL ESTATE, BHILAI, CHHATTISGARH - 490026, INDIA

A92498393

3

10001572

23/05/2013 *

200,000,000.00

STATE BANK OF INDIA.

COMMERCIAL BRANCH , GURUDWARA ROAD, M.P. HOUSING
BOARD COLONY INDUSTRIAL ESTATE,BHILAI, BHILAI, CHHATTISGARH - 490026, INDIA

B77566727

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

  • Land
  • Buildings
  • 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.60.10

UK Pound

1

Rs.99.85

Euro

1

Rs.82.58

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.