MIRA INFORM REPORT

 

 

Report Date :

07.04.2014

 

IDENTIFICATION DETAILS

 

Name :

DIAB CORE MATERIALS PRIVATE LIMITED

 

 

Registered Office :

Plot F (46-47), Bible College Road, SIPCOT Industrial Park, Irungattukottai, Sriperumbudur, Chennai  – 602105, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

18.06.2007

 

 

Com. Reg. No.:

18-063995

 

 

Capital Investment / Paid-up Capital :

Rs.416.267 Millions

 

 

CIN No.:

[Company Identification No.]

U45206TN2007PTC063995

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHED06092C

 

 

PAN No.:

[Permanent Account No.]

AACCD6441K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacture, sale and trading of structural core materials.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 810000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating reflects weak financial risk profile marked by continuous accumulated losses that company has incurred over a year and below average financial performance.

 

However, trade relations are fair. Business is active. Payment terms are slow.

 

The company can be considered for business dealing with great 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 – 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 DECLINED BY

 

Name :

Ms. Sunita

Designation :

Office Executive

Contact No.:

91-44-42316768

Date :

02.04.2014

 

LOCATIONS

 

Registered Office/ Factory :

Plot F (46-47), Bible College Road, SIPCOT Industrial Park, Irungattukottai, Sriperumbudur, Chennai  – 602105, Tamilnadu, India

Tel. No.:

91-44-42316768

Fax No.:

91-44-42316770

E-Mail :

peter.sundback@se.diabgroup.com

Website :

www.diabdgroup.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Peter Bo Sundback

Designation :

Director

Address :

Plommonvagen 21, Lund, 22355, Sweden

Date of Birth/Age :

20.04.1958

Date of Appointment :

18.06.2007

DIN No.:

01348727

 

 

Name :

Mr. Somasundar Umamaheswaran

Designation :

Director

Address :

317 Prestige Green Woods Bangalore, Karnataka,, India

Date of Birth/Age :

27.01.1966

Date of Appointment :

17.09.2010

DIN No.:

03264651

 

 

KEY EXECUTIVES

 

Name :

Ms. Sunita

Designation :

Office Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Diab International AB

 

41626708

Diab Sales Ad

 

1

Total

 

41626709

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture, sale and trading of structural core materials.

 

 

Products :

Item Code No.

Product Description

94060099

Prefabricated building

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Not Divulged

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Price Waterhouse and Company

Chartered Accountants

Address :

610, Mount Road, Chennai – 600006, Tamilnadu, India

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

AAAFP8828M

 

 

Holding company:

  • Diab International AB, Sweden

 

 

Ultimate Holding

Company:

  • Ratos AB

 

 

Fellow Subsidiaries

  • DIAB SPA, Italy
  • DIAB Kunshan Company Limited, China
  • DIAB Australia Pty Limited, Australia
  • DIAB (Thailand) Company Limited, Thailand
  • DIAB Asia Pacific Pte Limited, Singapore
  • DIAB Inc, USA
  • Diab Sales India Private Limited
  • DIAB AB, Sweden
  • DIAB Spain
  • DIAB UAB
  • DIAB South East Asia Company Limited., -Thailand
  • DIAB SAS, France
  • DIAB Sales AB, Sweden

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

42000000

Equity Shares

Rs.10/- each

Rs. 420.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

41626709

Equity Shares

Rs.10/- each

Rs. 416.267 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

416.267

416.267

416.267

(b) Reserves & Surplus

(214.856)

(170.770)

(189.965)

(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)

201.411

245.497

226.302

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

16.356

36.182

(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)

0.000

16.356

36.182

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

21.064

34.436

(b) Trade payables

63.623

89.781

111.449

(c) Other current liabilities

31.968

31.696

33.030

(d) Short-term provisions

2.397

2.042

0.642

Total Current Liabilities (4)

97.988

144.583

179.557

 

 

 

 

TOTAL

299.399

406.436

442.041

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

98.732

200.734

218.775

(ii) Intangible Assets

0.000

0.445

0.724

(iii) Capital work-in-progress

0.000

0.675

1.828

(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

3.501

4.503

9.336

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

102.233

206.357

230.663

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

9.150

66.863

107.421

(c) Trade receivables

100.841

92.152

39.657

(d) Cash and cash equivalents

24.920

1.383

1.340

(e) Short-term loans and advances

4.146

27.706

54.984

(f) Other current assets

58.109

11.975

7.976

Total Current Assets

197.166

200.079

211.378

 

 

 

 

TOTAL

299.399

406.436

442.041

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

466.689

333.711

 

 

Other Income

 

5.234

11.651

 

 

TOTAL                                     (A)

476.035

471.923

345.362

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

520.120

(Including finance and depreciation)

420.981

308.163

 

 

 

 

 

Less

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

 

50.942

37.199

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

9.503

12.135

 

 

 

 

 

 

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

 

41.439

25.064

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

22.243

22.014

 

 

 

 

 

 

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

(44.085)

19.196

3.050

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.000

 

 

 

 

 

 

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

(44.085)

19.196

3.050

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(1.06)

NA

NA

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(14.72)

4.07

0.88

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

4.11

0.91

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(14.72)

4.73

0.69

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.22)

0.08

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.15

0.31

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.01

1.38

1.18

 

 

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

416.267

416.267

416.267

Reserves & Surplus

(189.965)

(170.770)

(214.856)

Net worth

226.302

245.497

201.411

 

 

 

 

long-term borrowings

36.182

16.356

0.000

Short term borrowings

34.436

21.064

0.000

Total borrowings

70.618

37.420

0.000

Debt/Equity ratio

0.312

0.152

0.000

 

 

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

345.362

471.923

476.035

 

 

36.646

0.871

 

 

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

345.362

471.923

476.035

Profit

3.050

19.196

(44.085)

 

0.88%

4.07%

(9.26%)

 

 

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

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

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

No

24]

Banking facility details

No

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: NO CHARGES EXIST FOR COMPANY

 

GENERAL INFORMATION

 

Subject is a wholly owned subsidiary of DIAB International AB, Sweden. The Company was incorporated in India on June 18, 2007 with its registered office in Chennai. The Company is engaged in the manufacture, sale and trading of structural core materials to customers in the wind energy, marine and other industrial markets.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Rupee term loans from banks

0.000

3.594

Other external commercial borrowings

0.000

12.762

Short-term borrowings

 

 

Loans repayable on demand from

banks

0.000

21.064

Total

0.000

37.420

 

FIXED ASSETS

 

Tangible assets

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Office equipment
  • Computer equipments
  • Other equipments

Intangible assets

 

  • Computer software

 

 

 


 

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 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.60.32

UK Pound

1

Rs.100.04

Euro

1

Rs.80.65

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

26

 

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.