MIRA INFORM REPORT

 

 

Report Date :

09.08.2014

 

IDENTIFICATION DETAILS

 

Name :

METCRAFT STEEL PRIVATE LIMITED

 

 

Registered Office :

601-602, Siddharth Arcade, L T Road Borivali (West), Mumbai – 400092, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

08.08.2011

 

 

Com. Reg. No.:

11-220698

 

 

Capital Investment / Paid-up Capital :

Rs.60.573 Millions

 

 

CIN No.:

[Company Identification No.]

U27100MH2011PTC220698

 

 

PAN No.:

[Permanent Account No.]

AAHCM4619B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Light Gauge Galvanized Sections for Suspended False Ceilings Systems, Metal Stud Partitions and Aluminum lineal Ceiling Systems.

 

 

No. of Employees :

500 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 300000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Rating reflects moderate financial risk profile due to low reserves.

 

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

 

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 – 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. Bhargar Purohit

Designation :

Assistant Manager (System + Admin)

Contact No.:

91-22-28992174

Date :

31.07.2014

 

 

LOCATIONS

 

Registered/ Head Office :

601-602, Siddharth Arcade, L T Road Borivali [West], Mumbai – 400092, Maharashtra, India

Tel. No.:

91-22-28992174/ 28984630/ 28993478

Fax No.:

91-22-28993048

E-Mail :

dkthakkar@metcraftindia.com

metcraft@vsnl.com

mktg@metcraftindia.com

Website :

www.metcraftindia.com

 

 

Unit I :

Plot No. 17 and 19, S. No. 437, Bidco Road, Village Mahim, Palghar, District Thane – 401404, Maharashtra, India

Tel. No.:

952525-254144

Fax No.:

952525-254503

 

 

Unit II :

S. N. 438/1 – 4 and 5, 439 1/4, Chintu Pada Road, Village Mahim, Palghar, District Thane – 401404, Maharashtra, India

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Devang Kishore Thakkar

Designation :

Director

Address :

603, 4 Marble Arc, TPS Road, Borivali [West], Mumbai – 400092, Maharashtra, India

Date of Birth/Age :

01.09.1966

Date of Appointment :

08.08.2011

PAN No.:

AAAPT8278R

DIN No.:

00001785

 

 

Name :

Mr. Bhavin Kishorebhai Thakkar

Designation :

Director

Address :

1401 Raghunath Tower, Devidas Lane, Borivali [West], Mumbai – 400092, Maharashtra, India

Date of Birth/Age :

26.06.1964

Date of Appointment :

08.08.2011

PAN No.:

AAAPT8279Q

DIN No.:

00001780

 

 

Name :

Mrs. Sushila Kishore Thakkar

Designation :

Director

Address :

143, Vasukamal Tower, Devidas Extension Road, Borivali [West], Mumbai – 400092, Maharashtra, India

Date of Birth/Age :

21.07.1937

Date of Appointment :

08.08.2011

PAN No.:

AADPT0748D

DIN No.:

00001782

 

 

KEY EXECUTIVES

 

Name :

Mr. Bhargar Purohit

Designation :

Assistant Manager (System + Admin)

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Devang Kishore Thakkar

3646900

60.21

Bhavin Kishorebhai Thakkar

1397800

23.08

Sushila Kishore Thakkar

1001400

16.53

Vatsal Devang Thakkar

2800

0.05

Mansi Devang Thakkar

2800

0.05

Devang Thakkar HUF

2800

0.05

Thakkar Sons Roll

2800

0.05

Total

6057300

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

Bodies corporate

0.05

Directors or relatives of Directors

99.95

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Light Gauge Galvanized Sections for Suspended False Ceilings Systems, Metal Stud Partitions and Aluminum lineal Ceiling Systems.

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         UAE

·         Gulf Countries

 

 

Terms :

 

Selling :

Cash, Advance payment and Credit

 

 

Purchasing :

Cash, Advance payment and Credit

 

 

GENERAL INFORMATION

 

No. of Employees :

500 (Approximately)

 

 

Bankers :

Karnataka Bank Limited, Borivali (West) Branch, LIC Shopping Complex, Jeevan Bima Nagar, Borivali (West), Mumbai – 400103, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Rupee term loans from banks

72.376

93.811

 

 

 

Short Term Borrowings

 

 

Working capital loans from banks

122.399

90.697

Loans repayable on demand from banks

0.000

10.000

 

 

 

Total

194.775

194.508

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Surya Associates

Chartered Accountants

Address :

103, Deepika, Gokhale Road, Kandivali West, Mumbai – 400067, Maharashtra, India

PAN No.:

AARFS6853Q

 

 

Enterprises over which key management personnel and their relatives are able

to exercise significant influence :

·         Metcraft Engineering Private Limited

·         Metform Corporation

·         Thakkarsons Roll Forming Private Limited

·         Colour Roof (India) Limited

 

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7000000

Equity Shares

Rs.10/- each

Rs.70.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6057300

Equity Shares

Rs.10/- each

Rs.60.573 Millions

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2013

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

60.573

60.573

(b) Reserves & Surplus

 

14.491

8.450

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

75.064

69.023

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

86.630

108.065

(b) Deferred tax liabilities (Net)

 

9.848

7.745

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

1.297

1.046

Total Non-current Liabilities (3)

 

97.775

116.856

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

122.399

100.697

(b) Trade payables

 

131.433

128.964

(c) Other current liabilities

 

39.232

21.224

(d) Short-term provisions

 

0.000

0.360

Total Current Liabilities (4)

 

293.064

251.245

 

 

 

 

TOTAL

 

465.903

437.124

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

140.572

142.600

(ii) Intangible Assets

 

0.273

0.356

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

4.300

4.300

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

9.632

9.785

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

154.777

157.041

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

 

 

(b) Inventories

 

0.000

0.000

(c) Trade receivables

 

189.283

120.987

(d) Cash and cash equivalents

 

78.286

98.000

(e) Short-term loans and advances

 

20.749

36.652

(f) Other current assets

 

22.808

24.444

Total Current Assets

 

311.126

280.083

 

 

 

 

TOTAL

 

465.903

437.124

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

467.867

444.889

 

 

Other Income

 

NA

NA

 

 

TOTAL                                             

 

NA

NA

 

 

 

 

 

Less

EXPENSES

 

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

16.486

18.130

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

 

7.180

6.783

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

 

9.306

11.347

 

 

 

 

 

Less

TAX                                                                 

 

3.265

3.452

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

 

6.041

7.895

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

0.99

1.30

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2013

31.03.2012

Net Profit Margin

(PBT/Sales)

(%)

 

1.99

2.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

2.02

2.62

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.12

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

 

2.78

3.02

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

1.06

1.11

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

 

31.03.2012

31.03.2013

 

 

Rs. In Millions

Rs. In Millions

Share Capital

 

60.573

60.573

Reserves & Surplus

 

8.450

14.491

Net worth

 

69.023

75.064

 

 

 

 

long-term borrowings

 

108.065

86.630

Short term borrowings

 

100.697

122.399

Total borrowings

 

208.762

209.029

Debt/Equity ratio

 

3.025

2.785

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2012

31.03.2013

 

 

Rs. In Millions

Rs. In Millions

Sales

 

444.889

467.867

 

 

 

5.165

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2012

31.03.2013

 

 

Rs. In Millions

Rs. In Millions

Sales

 

444.889

467.867

Profit

 

7.895

6.041

 

 

1.77%

1.29%

 

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 two years

Yes

12]

Profitability for last two 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

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

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Deferred payment liabilities

9.877

9.877

Loans and advances from related parties

4.377

4.377

 

 

 

Total

14.254

14.254

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10460637

29/10/2013 *

10,000,000.00

KARNATAKA BANK LIMITED

BORIVALI (WEST) BRANCH, LIC SHOPPING COMPLEX, JEE
VAN BIMA NAGAR, BORIVALI (WEST), MUMBAI, MAHARASHTRA - 400103, INDIA

B89958003

2

10368513

09/07/2012

190,000,000.00

KARNATAKA BANK LTD.

BORIVALI (WEST) BRANCH, LIC SHOPPING COMPLEX, JEE
VAN BIMA NAGAR, BORIVALI (WEST), MUMBAI, MAHARASHTRA - 400103, INDIA

B44900314

3

10368519

09/07/2012

210,400,000.00

KARNATAKA BANK LTD.

BORIVALI (WEST) BRANCH, LIC SHOPPING COMPLEX, JEE
VAN BIMA NAGAR, BORIVALI (WEST), MUMBAI, MAHARASHTRA - 400103, INDIA

B44901387

 

*Date of modification Charges

 


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.61.56

UK Pound

1

Rs.103.50

Euro

1

Rs.82.41

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

4

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

31

 

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.