MIRA INFORM REPORT

 

 

Report Date :

30.08.2014

 

IDENTIFICATION DETAILS

 

Name :

K.N. RESOURCES PRIVATE LIMITED

 

 

Registered Office :

K.N. Building, Subhash Road, Ramsagarpara, Raipur – 492001, Chhattisgarh

 

 

Country :

India

 

 

Financials (as on) :

30.06.2013

 

 

Date of Incorporation :

05.10.1995

 

 

Com. Reg. No.:

10-010029

 

 

Capital Investment / Paid-up Capital :

Rs.30.000 Millions

 

 

CIN No.:

[Company Identification No.]

U27106CT1995PTC010029

 

 

PAN No.:

[Permanent Account No.]

AACCK5983B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Agricultural Commodity and Mineral.

 

 

No. of Employees :

35 (Approximately)

 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Overall financial position of the company is sound and healthy.

 

Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct.

 

The company can be considered for business dealing 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.

 

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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long Term Loan = BBB-

Rating Explanation

Moderate credit quality and average credit risk

Date

17.04.2014

 

 

Rating Agency Name

CARE

Rating

Short Term Loan = A3

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

17.04.2014

 

 

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. Sanjay Singhal

Designation :

Chief Finance Officer

Contact No.:

91-22-43541100

Date :

28.08.2014

 

 

LOCATIONS

 

Registered Office :

K.N. Building, Subhash Road, Ramsagarpara, Raipur – 492001, Chhattisgarh, India

Tel. No.:

91-771-2293706

Fax No.:

91-771-2293707

E-Mail :

jainpukhraj@yahoo.com

ss@kngroup.in

Website :

www.kngroup.in

Location :

Owned

 

 

Corporate Office :

B 1 - 506, Marathon Innova, Opposite Peninsula Corporate Park, Lower Parel, Mumbai – 400013, Maharashtra, India

Tel. No.:

91-22 – 43541100 / 01

Fax No.:

91-22-43541101

E-Mail :

info@kngroup.com

 

 

 

 

 

 

DIRECTORS

 

AS ON 30.12.2013

 

Name :

Mr. Dhirendra Shrishrimal

Designation :

Director

Address :

K.N. Building, Subhash Road, Ramsagarpara, Raipur – 492001, Chhattisgarh, India

Date of Birth/Age :

20.03.1972

Date of Appointment :

25.02.1997

DIN No.:

00324169

PAN No.:

AJGPS3823C

 

 

Name :

Mr. Vijay Shrishrimal

Designation :

Director

Address :

K.N. Building, Subhash Road, Ramsagarpara, Raipur – 492001, Chhattisgarh, India

Date of Birth/Age :

28.02.1966

Date of Appointment :

05.10.1995

DIN No.:

00323316

PAN No.:

AJGPS0269Q

 

 

KEY EXECUTIVES

 

Name :

Mr. Sanjay Singhal

Designation :

Chief Finance Officer

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.12.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Sushil Devi Shrishrimal

40000

1.33

Vijay Shrishrimal

650000

21.67

Sanjay Shrishrimal

650000

21.67

Dhirendra Shrishrimal

650000

21.67

Anant Trafine Private Limited, India

20000

0.67

Palak Exim Private Limited, India

400000

13.33

Salahkar distributors Private Limited, India

390000

13.00

Anant Countertrade Private Limited, India

200000

6.67

Total

3000000

100.00

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.12.2013

 

Category

Percentage

Bodies corporate

33.67

Directors or relatives of Directors

66.33

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Agricultural Commodity and Mineral.

 

 

Exports :

 

Products :

Agra Commodities

Countries :

·         South East Asia

·         Gulf Countries

 

 

Imports :

 

Products :

Pubes

Countries :

·         Australia

·         Malaysia

·         South America

·         South Africa

 

 

Terms :

 

Selling :

L/C and Credit

 

 

Purchasing :

L/C and Credit

 

 

GENERAL INFORMATION

 

Customers :

Retailers and End Users

 

 

No. of Employees :

35 (Approximately)

 

 

Bankers :

·         The Hongkong and Shanghai Banking Corporation Limited, India Area Management Office, 52/60 Mahatma Gandhi Road, Mumbai – 400001, Maharashtra, India

·         UCO Bank, Main Branch, Near Jaistambh Chowk, K. K. Road, Raipur, Chhattisgarh – 492001, India

·         HSBC Bank, M.G. Road, Mumbai, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Term loans from banks

60.403

79.480

 

 

 

Short Term Borrowings

 

 

Working capital loans from banks

21.379

185.655

 

 

 

Total

81.782

265.135

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Pukhraj and Associates

Chartered Accountants

Address :

204 Rajiv Gandhi Complex, Raipur, Chhattisgarh, India

PAN No.:

AAHFP8396H

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

·         Anant Trafina Private Limited

·         Khandwa Oils Unit of Itarsi Oils and Flours Limited

·         Itarsi Oil and Flours Limited

·         Vijay Kumar and Company

·         Mahaveer Dal Mill

·         Anant Venture

 

 

CAPITAL STRUCTURE

 

AS ON 30.12.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs.30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs.30.000 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

30.000

30.000

30.000

(b) Reserves & Surplus

297.148

246.761

202.419

(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)

327.148

276.761

232.419

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

60.403

79.480

95.269

(b) Deferred tax liabilities (Net)

28.473

31.007

22.875

(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)

88.876

110.487

118.144

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

21.379

185.655

269.652

(b) Trade payables

305.191

325.572

132.032

(c) Other current liabilities

14.000

30.844

64.402

(d) Short-term provisions

16.846

43.685

10.740

Total Current Liabilities (4)

357.416

585.756

476.826

 

 

 

 

TOTAL

773.440

973.004

827.389

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

105.246

117.009

131.931

(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

4.520

4.520

4.120

(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

0.864

0.920

0.148

Total Non-Current Assets

110.630

122.449

136.199

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

173.835

355.714

264.350

(c) Trade receivables

222.498

168.926

222.273

(d) Cash and cash equivalents

174.002

185.989

18.241

(e) Short-term loans and advances

30.302

44.236

39.580

(f) Other current assets

62.173

95.690

146.746

Total Current Assets

662.810

850.555

691.190

 

 

 

 

TOTAL

773.440

973.004

827.389

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

8871.703

8202.904

8029.832

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

8774.073

8114.536

7949.658

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                                  

97.630

88.368

80.174

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

17.344

19.976

11.323

 

 

 

 

 

 

PROFIT BEFORE TAX

80.286

68.392

68.849

 

 

 

 

 

Less

TAX                                                                 

29.899

24.051

24.844

 

 

 

 

 

 

PROFIT AFTER TAX

50.387

44.341

44.005

 

 

 

 

 

 

Earnings Per Share (Rs.)

16.80

14.78

14.67

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.57

0.54

0.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.44

7.06

8.36

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.25

0.30

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.25

0.96

1.57

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.85

1.45

1.45

 

 

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

30.000

30.000

30.000

Reserves & Surplus

202.419

246.761

297.148

Net worth

232.419

276.761

327.148

 

 

 

 

long-term borrowings

95.269

79.480

60.403

Short term borrowings

269.652

185.655

21.379

Total borrowings

364.921

265.135

81.782

Debt/Equity ratio

1.570

0.958

0.250

 

 

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

8,029.832

8,202.904

8,871.703

 

 

2.155

8.153

 

 

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

8,029.832

8,202.904

8,871.703

Profit

44.005

44.341

50.387

 

0.55%

0.54%

0.57%

 

 

 

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

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

Yes

33]

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

No

34]

External Agency Rating, if available

Yes

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10437983

24/06/2013

100,000,000.00

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED

INDIA AREA MANAGEMENT OFFICE, 52/60 MAHATMA GANDHI ROAD, MUMBAI, MAHARASHTRA - 400001, INDIA

B80103062

2

10280616

09/03/2011

65,000,000.00

ICICI BANK LIMITED

ICICI BANK TOWERS, BANDRA KURLA COMPLEX, BANDRA -
EAST, MUMBAI, MAHARASHTRA - 400051, INDIA

B10786325

3

10245731

03/02/2012 *

500,000,000.00

STANDARD CHARTERED BANK

23, BARAKHAMBHA ROAD, NARAIN MANZIL, NEW DELHI, DELHI - 110001, INDIA

B35091255

4

90209420

10/06/2013 *

1,512,700,000.00

UCO BANK

MAIN BRANCH, NEAR JAISTAMBH CHOWK, KK ROAD, RAIPUR, CHHATTISGARH - 492001, INDIA

B79098208

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Factory building

·         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.60.47

UK Pound

1

Rs.100.35

Euro

1

Rs.79.86

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

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

 

46

 

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.