MIRA INFORM REPORT

Report Date :

07.08.2014

IDENTIFICATION DETAILS

Name :	THE SMALL TOOLS MANUFACTURING COMPANY OF INDIA LIMITED
Registered Office :	23, A. M. Ghosh Road, Budge Budge, Kolkata – 743319, West Bengal
Country :	India
Financials (as on) :	31.03.2013
Date of Incorporation :	30.04.1948
Com. Reg. No.:	21-016637
Capital Investment / Paid-up Capital :	Rs. 17.837 Millions
CIN No.: [Company Identification No.]	U29119WB1948PLC016637
TAN No.: [Tax Deduction & Collection Account No.]	CALT00203A
PAN No.: [Permanent Account No.]	AABCT0132E
Legal Form :	A Closely Held Public Limited Liability Company
Line of Business :	Manufacturer of Metal Cutting Tools.
No. of Employees :	50 (Approximately)

RATING & COMMENTS

MIRA’s Rating :

Ca (15)

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 has incurred huge accumulated losses which has eroded net worth of the company. Liquidity position of the company is under pressure. Business is active. Payment terms are slow. The company can be considered for business dealings on safe and 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 – June 1, 2014

Country Name	Previous Rating (31.03.2014)	Current Rating (01.06.2014)
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

N E W S

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

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 31-03-2014.

INFORMATION PARTED BY

Name :	Mr. Anik PalChoudhuri
Designation :	Director
Contact No.:	91-9830962646
Date :	31.07.2014

LOCATIONS

Registered Office/ Factory :	23, A. M. Ghosh Road, Budge Budge, Kolkata – 743319, West Bengal, India
Tel. No.:	91-33-65450308/22365072
Mobile No.:	91-9830962646 (Mr. Anik PalChoudhuri)
Fax No.:	91-33-22365890
E-Mail :	stmcal@gmail.com
Website :	www.stmcal.com
Location :	Owned

DIRECTORS

As on: 30.09.2013

Name :

Mr. Anik Palchoudhuri

Designation :

Director

Address :

64, Lake Place, Kolkata – 700029, West Bengal, India

Date of Birth/Age :

16.10.1934

Date of Appointment :

23.04.1959

DIN No.:

00361548

Other Directorship :

S.No.	CIN/LLPIN	Name of the Company/ LLP	Current designation of the Director/ Designated Partner	Date of appointment at current designation	Original date of appointment	Date of cessation	Company/ LLP Status	Defaulting status
1	U01132WB1958PTC024072	WASHABARIE TEA CO PVT LTD	Director	18-04-1959	18-04-1959	-	Active	NO
2	U29119WB1948PLC016637	THE SMALL TOOLS MANUFACTURING COMPANY OF INDIA LTD	Director	23-04-1959	23-04-1959	-	Active	NO
3	U51909WB2009PTC137173	INDRALOKE TRADELINKS PRIVATE LIMITED	Director	24-07-2009	24-07-2009	28-09-2012	Active	NO
4	U51909WB2010PTC141244	ANIK VANIJYA PRIVATE LIMITED	Director	22-01-2010	22-01-2010	14-10-2011	Active	NO

Name :

Mr. Subodh Kumar Singha

Designation :

Director

Address :

Barui Para, Hooghly – 712306, West Bengal, India

Date of Birth/Age :

11.12.1967

Date of Appointment :

31.07.2006

DIN No.:

00962612

Other Directorship :

S.No.	CIN/LLPIN	Name of the Company/ LLP	Current designation of the Director/ Designated Partner	Date of appointment at current designation	Original date of appointment	Date of cessation	Company/ LLP Status	Defaulting status
1	U29119WB1948PLC016637	THE SMALL TOOLS MANUFACTURING COMPANY OF INDIA LTD	Director	31-07-2006	31-07-2006	-	Active	NO
2	U31501WB1932PLC007325	BENGAL LAMPS LTD	Additional director	20-06-2013	20-06-2013	-

Name :

Mr. Arjun Singha

Designation :

Additional Director

Address :

Paschim Baruipura, P.O. Baruipara, District. Hooghly, Kolkata- 712306, West Bengal, India

Date of Birth/Age :

19.07.1960

Date of Appointment :

01.09.2008

DIN No.:

02485668

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

As on: 30.09.2013

Names of Shareholders	No. of Shares
Ghosh Chandra Romes	75
Ray Prosad Deba	55
Kundu Nath Rabindra	01
Roy Chowdhury Kumar Sunil	01
Coomar Ashutosh	10
Shaw Lakshmi	02
Basu Mullick Sreedhar Basu Mullick Rani Usha	05
PalChoudhuri Anik	60342
Mittra Madhab Beni	02
Palchoudhuri Chitra Palchoudhuri Sreoshi Palchoudhuri Nayantara	60442

Equity Share Break up (Percentage of Total Equity)

Category	Percentage
Nationalized or other banks	0.06
Bodies corporate	0.83
Directors or relatives of Directors	72.03
Other top fifty shareholders	27.08
Total	100.00

BUSINESS DETAILS

Line of Business :

Manufacturer of Metal Cutting Tools.

Products :

PRODUCT DESCRIPTION	ITEM CODE NO.
Taps	8207.00
Chasers	8207.00
Thread Rolling Dies	8207.00

· Hand and Short Machine Taps

· Long Shank Machine Taps

· Coventry Die head Chasers

· Circular Thread Rolling

· Axial Thread Rolls

· Tangential Chaser for Landis, Lanco, Landmtic

· Landex Die Heades

Exports :

Products :

Metal cutting tools

Countries :

· UK

GENERAL INFORMATION

No. of Employees :

50 (Approximately)

Bankers :

· The Federal Bank Limited, 1, R. N. Mukherjee Road, Kolkata – 700001, West Bengal, India

· IndusInd Bank Limited, Burra Bazar, Branch

· Allahabad Bank

· United Bank of India, Old Court House Street

Facilities :

(Rs. In Millions)

Secured Loan	As on 31.03.2013	As on 31.03.2012
LONG TERM BORROWINGS
Government of West Bengal	10.097	10.097
Total	10.097	10.097

Banking Relations :	---
Auditors :
Name :	Konar Mustaphi and Associates Chartered Accountant
Address :	P-113, CIT Road, Kolkata – 700014, West Bengal, India
Tel. No.:	91-33-65226556
Fax No.:	91-33-22840579
E-Mail :	kmasso@vsnl.net
PAN No.:	AAGFK4867M

CAPITAL STRUCTURE

As on: 30.09.2013

Authorised Capital :

No. of Shares	Type	Value	Amount
200000	Equity Shares	Rs.100/- each	Rs. 20.000 Millions
6500	6.5% Cumulative Participating Redeemable Preference Shares	Rs.100/- each	Rs. 0.650 Million
	Total		Rs.20.650 Millions

Issued, Subscribed & Paid-up Capital :

No. of Shares	Type	Value	Amount
172290	Equity Shares	Rs.100/- each	Rs. 17.229 Millions
6070	6.5% Cumulative Participating Redeemable Preference Shares	Rs.100/- each	Rs. 0.607 Million
	Forfeited Shares		Rs. 0.001 Million
	Total		Rs. Rs.17.837 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	17.837	17.837	17.837
(b) Reserves & Surplus	(92.659)	(88.694)	(89.057)
(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)	(74.822)	(70.857)	(71.220)
(3) Non-Current Liabilities
(a) long-term borrowings	60.404	58.994	56.038
(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)	60.404	58.994	56.038
(4) Current Liabilities
(a) Short term borrowings	0.000	0.000	0.000
(b) Trade payables	3.350	2.897	3.291
(c) Other current liabilities	38.531	38.813	39.179
(d) Short-term provisions	3.847	3.847	3.847
Total Current Liabilities (4)	45.728	45.557	46.317
TOTAL	31.310	33.694	31.135
II. ASSETS
(1) Non-current assets
(a) Fixed Assets
(i) Tangible assets	5.056	5.193	5.461
(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	0.000	0.000	0.000
(e) Other Non-current assets	2.165	2.165	2.165
Total Non-Current Assets	7.221	7.358	7.626
(2) Current assets
(a) Current investments	0.000	0.000	0.000
(b) Inventories	18.108	17.706	15.104
(c) Trade receivables	5.758	6.659	6.976
(d) Cash and cash equivalents	(1.033)	0.591	0.139
(e) Short-term loans and advances	1.256	1.380	1.290
(f) Other current assets	0.000	0.000	0.000
Total Current Assets	24.089	26.336	23.509
TOTAL	31.310	33.694	31.135

PROFIT & LOSS ACCOUNT

	PARTICULARS		31.03.2013	31.03.2012	31.03.2011
	SALES
		Income	15.102	14.401	15.053
		Other Income	0.422	0.354	1.104
		TOTAL	15.524	14.755	16.157
Less	EXPENSES
		Cost of Materials Consumed	6.573	5.749	5.039
		manufacturing Cost	9.010	6.435	6.950
		Changes in inventories of finished goods, work-in-progress and Stock-in-Trade	(0.441)	(2.985)	(2.180)
		Employees benefits expense	0.710	1.830	2.063
		Other expenses	3.408	3.090	2.907
		TOTAL	19.260	14.119	14.779
	PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION		(3.736)	0.636	1.378
Less	FINANCIAL EXPENSES		0.092	0.110	0.091
	PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION		(3.828)	0.526	1.287
Less/ Add	DEPRECIATION/ AMORTISATION		0.137	0.164	0.197
	PROFIT BEFORE TAX		(3.965)	0.362	1.090
Less	TAX		0.000	0.000	0.000
	PROFIT AFTER TAX		(3.965)	0.362	1.090
	Earnings Per Share (Rs.)		22.23	2.02	6.11

Particulars	31.03.2014
Sales Turnover (Approximately)	17.000

The above information has been parted by Mr. Anik PalChoudhuri.

KEY RATIOS

PARTICULARS		31.03.2013	31.03.2012	31.03.2011
PAT / Total Income	(%)	(25.54)	2.45	6.75
Net Profit Margin (PBT/Sales)	(%)	(26.25)	2.51	7.24
Return on Total Assets (PBT/Total Assets}	(%)	(12.66)	1.07	3.50
Return on Investment (ROI) (PBT/Networth)		0.05	(0.01)	(0.02)
Debt Equity Ratio (Total Debt /Networth)		(0.81)	(0.83)	(0.79)
Current Ratio (Current Asset/Current Liability)		0.53	0.58	0.51

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	17.837	17.837	17.837
Reserves & Surplus	(89.057)	(88.694)	(92.659)
Net worth	(71.220)	(70.857)	(74.822)
long-term borrowings	56.038	58.994	60.404
Short term borrowings	0.000	0.000	0.000
Total borrowings	56.038	58.994	60.404
Debt/Equity ratio	(0.787)	(0.833)	(0.807)

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	15.053	14.401	15.102
		(4.331)	4.868

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	15.053	14.401	15.102
Profit	1.090	0.362	(3.965)
	7.24%	2.51%	(26.25)%

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 four 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)	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 LOAN

Particulars	As on 31.03.2013	As on 31.03.2012
LONG TERM BORROWINGS
From Body Corporates	50.307	48.897
Total	50.307	48.897

INDEX OF CHARGES

S.No.	Charge ID	Date of Charge Creation/Modification	Charge amount secured	Charge Holder	Address	Service Request Number (SRN)
1	80014985	16/10/2006 *	160,000,000.00	THE FEDERAL BANK LIMITED	1, R N MUKHERJEE ROAD, KOLKATA- 700001, WEST BENGAL, INDIA	-

* Date of charge modification

FIXED ASSETS

· Factory Land and Building (Freeholds and Leaseholds)

· Plant and Machinery

· Tools and Accessories

· Furniture and Fixtures

· Office Machinery and Appliances

· Electric and Gas Installation

· Inspection and Testing Appliance

· Motor Car

· Tubewell

· Data Processing Machine

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.61.33
UK Pound	1	Rs.103.43
Euro	1	Rs.81.96

INFORMATION DETAILS

Information Gathered by :	SVA
Analysis Done by :	KAR
Report Prepared by :	HIT

SCORE & RATING EXPLANATIONS

SCORE FACTORS	RANGE	POINTS
HISTORY	1~10	3
PAID-UP CAPITAL	1~10	2
OPERATING SCALE	1~10	3
FINANCIAL CONDITION
--BUSINESS SCALE	1~10	3
--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	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		15

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.