MIRA INFORM REPORT

 

 

Report Date :

01.09.2014

 

IDENTIFICATION DETAILS

 

Name :

PALCO RECYCLE EXCHANGE LIMITED (w.e.f. 07.02.2007)

 

 

Formerly Known As :

KALYANI SHARP ABRESIVE LIMITED

 

 

Registered Office :

Opposite Khanwadi, Ramol Road,  Post Jantanagar, Ramol, Ahmedabad-382449, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.01.1995

 

 

Com. Reg. No.:

04-024124

 

 

Capital Investment / Paid-up Capital :

Rs. 50.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74999GJ1995PLC024124

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMP05533D

 

 

PAN No.:

[Permanent Account No.]

AABCK6924B

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Trading of All Types of Recycling Scrap and Wastes.

 

 

No. of Employees :

10 (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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating reflects moderate financial risk profile marked by dip in the turnover during 2014, low profit margin and low reserves level of the company.

 

However, trade relations are reported as fair. Business is active. Payments terms are reported to be slow but correct.

 

The company can be considered for business dealings 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 – 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. Mukesh Tiwari

Designation :

Account Manager

Contact No.:

91-9228010691

Date :

30.08.2014

 

 

LOCATIONS

 

Registered Office :

Opposite Khanwadi, Ramol Road,  Post Jantanagar, Ramol, Ahmedabad – 382449, Gujarat, India

Tel. No.:

91-79-25850690/ 91/ 92/ 65258207

Mobile No.:

91-9228010691 (Mr. Mukesh Tiwari)

Fax No.:

91-79-25855338

E-Mail :

contact@prxglobal.com

pramod@palcometals.com

puneet@palcorecycle.com

kanuagrawal@hotmail.com

kiran@palcometals.com

kailash@prxglobal.com

mukesh@palcorecycle.com

Website :

www.prxglobal.com

www.palcorecycle.com

Location :

Owned

 

 

Branch Office :

Located At:

 

·         Mumbai

Delhi

Hyderabad

Jaipur

Indore

Jamshedpur

Bhilai

Samabalpur

Rourkela

 


 

DIRECTORS

 

As on 28.09.2013

 

Name :

Mr. Kirankumar Babulal Agrawal

Designation :

Director

Address :

A-601, Ratnakar, Oppsite IOC Petroleum, Shivranji Char Rasta, Satelite, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

13.03.1965

Qualification :

CA

Date of Appointment :

30.11.2006

DIN No.:

00395934

 

 

Name :

Mr. Kanaiyalal Babulal Agrawal

Designation :

Director

Address :

B-2, Riddhi Siddhi Bunglows, Ramdevnagar Cross Road, Satelite, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

23.10.1964

Qualification :

CA

Date of Appointment :

30.11.2006

PAN No.:

ACIPA6616Q

DIN No.:

00594240

 

 

Name :

Mr. Pramod Ramanlal Agrawal

Designation :

Director

Address :

4, Tejendra Park Society - I, Viratnagar, Odhav, Ahmedabad – 382415, Gujarat, India

Date of Birth/Age :

11.01.1977

Qualification :

B. Com

Date of Appointment :

27.01.2012

PAN No.:

ADAPA7945H

DIN No.:

00596327

 

KEY EXECUTIVE

 

Name :

Mr. Mukesh Tiwari

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2013

 

NOTE: SHAREHOLDING DETAILS FILE ATTACHED.

 

As on 28.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

96.75

Directors or relatives of Directors

1.99

Other top fifty shareholders

1.26

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trading of All Types of Recycling Scrap and Wastes.

 

 

Products :

Item Code No. (ITC Code)

Product Description

76020010

Aluminium Scrap

 

 

Imports :

 

Products :

Scrap

Countries :

·         South Africa

·         Middle East

·         South East

·         Asia

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit, CAD

 

 

GENERAL INFORMATION

 

Supplier:

·         Aadi Imports Private Limited, Ahmedabad

·         Abour Metal FZ Company, Dubai

 

 

Customer:

·         Palco Recycling Industries Limited

 

 

No. of Employees :

10 (Approximately)

 

 

Bankers :

·         State Bank of India, CTM Branch

·         Axis Bank, Mani Nagar Branch

·         Indusind Bank Padoli Branch

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Rahul Kakani and Associates

Chartered Accountants

Address :

401, M.V. House, Opposite Hatisingh Jain Temple, Shahibaug, Ahmedabad-380004, Gujarat, India

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

AAOFR2666R

 

 

Associates:

Manidhari Realtors Private Limited

CIN No.: U70102MH1994PTC079914

 

 

Enterprises which are owned, or have significant influence of or are partners

with Key management personnel and their relatives:

·         SFC Palco Metals Limited

CIN No.: U35117GJ1995PLC026212

 

Palco Recycle Industries Limited

CIN No.: U27209GJ2007PLC051853

 

 

Other Related Party:

Vinod Realties Private Limited

CIN No.: U70101GJ2009PTC058684

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs. 50.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

50.000

50.000

50.000

(b) Reserves & Surplus

5.413

4.678

4.248

(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)

55.413

54.678

54.248

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

9.216

22.000

0.000

(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

0.585

1.350

1.160

Total Non-current Liabilities (3)

9.801

23.350

1.160

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

12.920

23.285

3.118

(c) Other current liabilities

33.839

52.467

75.126

(d) Short-term provisions

0.111

0.091

0.092

Total Current Liabilities (4)

46.870

75.843

78.336

 

 

 

 

TOTAL

112.084

153.871

133.744

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.000

0.000

0.000

(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

21.731

21.731

82.525

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

73.508

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

95.239

21.731

82.525

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

4.165

0.079

(c) Trade receivables

0.000

2.848

0.000

(d) Cash and cash equivalents

0.746

6.345

0.555

(e) Short-term loans and advances

0.048

84.644

0.305

(f) Other current assets

16.051

34.138

50.280

Total Current Assets

16.845

132.140

51.219

 

 

 

 

TOTAL

112.084

153.871

133.744

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

536.218

919.641

446.755

 

Other Income

6.141

0.009

0.004

 

TOTAL (A)

542.359

919.650

446.759

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of stock-in-trade

531.764

920.565

439.402

 

Changes in inventories of finished goods, work-in-progress and stock-in-trade

4.165

(4.086)

2.330

 

Employee benefit expense

1.347

1.171

0.839

 

Other expenses

2.217

0.000

0.581

 

TOTAL (B)

539.493

917.650

443.152

 

 

 

 

 

Less

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

2.866

2.000

3.607

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

1.801

0.569

3.401

 

 

 

 

 

 

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

1.065

1.431

0.206

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.000

0.810

0.000

 

 

 

 

 

 

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

1.065

0.621

0.206

 

 

 

 

 

Less

TAX (I)

0.330

0.190

0.065

 

 

 

 

 

 

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

0.735

0.431

0.141

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 NA

0.232

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.15

0.09

0.03

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

0.05

0.03

35.42

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.07

0.05

73.91

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.47

0.40

0.38

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.00

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.40

0.00

0.59

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.74

0.65

163.74

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

50.000

50.000

50.000

Reserves & Surplus

4.248

4.678

5.413

Net worth

54.248

54.678

55.413

 

 

 

 

long-term borrowings

0.000

22.000

9.216

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

22.000

9.216

Debt/Equity ratio

0.000

0.402

0.166

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

446.755

919.641

536.218

 

 

105.849

(41.693)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

446.755

919.641

536.218

Profit

0.141

0.431

0.735

 

0.03%

0.05%

0.14%

 

 

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

Yes

18]

Major customers

Yes

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

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

Yes

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

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loans and advances from others

NA

22.000

Total

NA

22.000

 

CHANGE OF ADDRESS

 

The registered office of the company has been shifted from 604-C, Sahajanand Shopping Centre, Shahibaug Road, Ahmedabad – 380004, Gujarat, India to the present address w.e.f. 10.03.2012.

 

 


 

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 :

HNA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

2

--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

 

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.