MIRA INFORM REPORT

 

 

Report Date :

12.04.2014

 

IDENTIFICATION DETAILS

 

Name :

BETAFLEX JOINING PRIVATE LIMITED 

 

 

Registered Office :

T-2536, 1st Floor, Hardhian Singh Road, Karol Bagh, New Delhi – 110005, New Delhi

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

01.03.1995

 

 

Com. Reg. No.:

55-065937

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1995PTC065937

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Suppliers of Jointing Sheets, Beater Addition Sheets.

 

 

No. of Employees :

70 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 2000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

Reserves of the company is low.

 

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

 

The company can be considered for business dealing 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 – 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. Nitin Girdhar

Designation :

Director

Contact No.:

91-9315322295

Date :

11.03.2014

 

 

LOCATIONS

 

Registered Office :

T-2536, 1st Floor, Hardhian Singh Road, Karol Bagh, New Delhi – 110005, New Delhi, India

Tel. No.:

Not Available

Mobile No.:

91-9315322295 (Mr. Nitin Girdhar)

Fax No.:

Not Available

E-Mail :

ondutt06@gmail.com

nitin.girdhar26@gmail.com

Location :

Owned

 

 

Factory :

E-8, Old Industrial Area, Bahadurgarh - 124507 Haryana, India

Tel. No.:

91-1276-41548269

Fax No.:

91-1276-41548269

 

 

DIRECTORS

 

(AS ON 30.09.2013)

 

Name :

Mr. Nitin Girdhar

Designation :

Director

Address :

95, Chanderlok, Pitampura, Delhi – 110034, India

Date of Birth/Age :

26.04.1986

Date of Appointment :

30.09.2011

DIN No.:

00139159

 

 

Name :

Mr. Om Dutt Girdhar

Designation :

Director

Address :

95, Chanderlok, Pitampura, Delhi – 110034, India

Date of Birth/Age :

06.07.1955

Date of Appointment :

01.03.1995

DIN No.:

00136014

 

 

Name :

Mr. Ajay Kumar Chopra

Designation :

Director

Address :

A-318 Kalkaji, New Delhi – 110019, India

Date of Birth/Age :

04.12.1963

Date of Appointment :

30.09.2011

DIN No.:

00146005

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 30.09.2013)

 

Name of Shareholders

No. of Shares

%age

Om Dutt Girdharhttp://www.bseindia.com/include/images/clear.gif

6,54,000

65.40

Om Dutt Girdhar HUFhttp://www.bseindia.com/include/images/clear.gif

27,000

2.70

Usha Girdhar

1,16,500

11.65

H P Singh

10,000

1.00

Jatin Girdhar

1,42,500

14.25

Nitin Girdhar

40,000

4.00

Disha Girdhar

10,000

1.00

Total

10,00,000

100.00

 

 

 

 

 


(AS ON 30.09.2013)

Equity Shares Break – up

 

Category

 

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Suppliers of Jointing Sheets, Beater Addition Sheets.

 

 

Exports :

 

Products :

·         Jointing Sheets

·         Beater Addition Sheets

Countries :

·         Iraq

·         Iran

·         Egypt

·         Malaysia

·         Germany

·         Sri Lanka

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers, Retailers and End Users

 

 

No. of Employees :

70 (Approximately)

 

 

Bankers :

·         State Bank of Bikaner and Jaipur

RASMECCC (Maintenance),  Ahinsa Bhawan, Shanker Road, New Rajinder Nagar, New Delhi - 110060, India

 

·         HDFC Bank

·         ICICI Bank

 

 

Facilities :

Secured Loans

31.03.2013

31.03.2012

 

 

(Rs. In Millions)

Long Term Borrowings

 

 

Term Loans from Banks

1 The Loan from HDFC Bank is secured against hypothecation of LCV. The loan is repayable in 36 monthly instalments of Rs.0.024 Million.

2 The Loan from ICICI Bank is secured against hypothecation of Car. The loan is repayable in 36 monthly instalments of Rs.0.023 million Rate of Interest on loan is 12.26% p.a.

0.591

0.575

 

 

 

Short Term Borrowings

 

 

Loans repayable on demand

From Banks

(Working Capital Loan from State Bank of Bikaner and Jaipur referred above is secured by hypothecation of Stocks of Raw Materials, Packing Materials, Work in progress, Finished Goods, Book Debts of the Company, Equitable Mortgage of Factory Land and Building situated at Plot No. 4, M.I.E., Bahadurgarh, Haryana, personal guarantees of Directors of the Company. Interest rate payable on loan is 14.25% p.a.)

2.597

2.694

 

 

 

Total

 

3.188

3.269

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sandeep Kalra and Company

Chartered Accountants

Address :

206, D. R. Chambers, 12/56, D. B. Gupta Road, Karol Bagh, New Delhi – 110005, India

Tel No.:

91-11-41548985/ 86

PAN No.:

ABFFS3164D

 

 

CAPITAL STRUCTURE

 

(AS ON 30.09.2013)

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 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

10.000

10.000

10.000

(b) Reserves & Surplus

2.563

2.074

1.733

(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)

12.563

12.074

11.733

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

5.614

6.198

5.273

(b) Deferred tax liabilities (Net)

0.499

0.432

0.216

(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)

6.113

6.630

5.489

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2.597

2.694

0.843

(b) Trade payables

15.464

8.085

6.469

(c) Other current liabilities

2.177

1.700

1.146

(d) Short-term provisions

0.150

0.154

0.909

Total Current Liabilities (4)

20.388

12.633

9.367

 

 

 

 

TOTAL

39.064

31.337

26.589

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

23.985

15.316

15.100

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

7.256

0.940

(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

0.163

0.164

0.893

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

24.148

22.736

16.933

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

4.537

1.897

4.220

(c) Trade receivables

7.086

4.660

4.023

(d) Cash and cash equivalents

0.773

0.779

0.142

(e) Short-term loans and advances

2.520

1.265

1.271

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

14.916

8.601

9.656

 

 

 

 

TOTAL

39.064

31.337

26.589

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

51.200

31.972

25.151

 

 

Other Income

0.011

0.041

5.299

 

 

TOTAL                                     (A)

51.211

32.013

30.450

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

48.354

29.645

24.648

 

 

 

 

 

Less

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

2.857

2.368

5.802

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.412

0.188

0.042

 

 

 

 

 

 

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

2.445

2.180

5.760

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.736

1.452

1.236

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

0.709

0.728

4.524

 

 

 

 

 

Less

TAX                                                                  (H)

0.219

0.387

1.705

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.490

0.341

2.819

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2.074

1.733

(1.086)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

2.564

2.074

1.733

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.49

--

--

 

Expected Sales (2013-14): Rs.60.000 Millions

 

The above information has been parted by Mr. Nitin Girdhar.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.96

10.07

9.26

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.38

2.28

17.99

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.81

3.02

17.64

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.06

0.39

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.65

0.74

0.52

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.73

0.68

1.03

 

 

 

 

 

 

 

 

 

 

 

 

 


 

FINANCIAL ANALYSIS

[All figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

10.000

10.000

10.000

Reserves & Surplus

1.733

2.074

2.563

Net worth

11.733

12.074

12.563

 

 

 

 

long-term borrowings

5.273

6.198

5.614

Short term borrowings

0.843

2.694

2.597

Total borrowings

6.116

8.892

8.211

Debt/Equity ratio

0.521

0.736

0.654

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

25.151

31.972

51.200

 

 

27.120

60.140

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

25.151

31.972

51.200

Profit

2.819

0.341

0.490

 

11.21%

1.07%

0.96%

 

 


 

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

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

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

No

 

 

UNSECURED LOANS

 

Particulars 

31.03.2013

31.03.2012

 

 

(Rs. In Millions)

Long Term Borrowings

 

 

Long Term Loans from Directors and their Relatives, Shareholders

5.023

5.623

 

 

 

Total

 

5.023

5.623

 

 

OPERATIONS AND ACCOUNTS

 

Total Revenues were Rs.51.211 Millions as compared to Rs.31.972 Millions in the previous year. Profit after Tax was Rs.0.490 Million as compared to Profit after tax of Rs.0.341 Millions in the previous year.

 

 

NOTE:

 

The Registered office of the company has been shifted from 886/3, East Park Road, Karol Bagh, New Delhi – 110005, India, to the present address w.e.f. 01.08.2011.

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Electric Installations

·         Vehicles

·         Furniture and Fixtures

 

 

 


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 records 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.60.27

UK Pound

1

Rs.101.10

Euro

1

Rs.83.74

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

NIT

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

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

3

--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

 

29

 

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.