MIRA INFORM REPORT

 

 

Report Date :

05.12.2014

 

IDENTIFICATION DETAILS

 

Name :

SATYA SAI AGROILS PRIVATE LIMITED

 

 

Registered Office :

Soya Copmplex, Sanchi Road, Vidisha – 464001, Madhya Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

30.11.1998

 

 

Com. Reg. No.:

10-013182

 

 

Capital Investment / Paid-up Capital :

Rs. 317.000 Millions

 

 

CIN No.:

[Company Identification No.]

U15143MP1998PTC013182

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BPLS07269D

 

 

PAN No.:

[Permanent Account No.]

AAECS9603E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Company produces vide range of Soya product viz. Soya Refined Oil-Soya Meal (Extraction)-Soya Flour-Texurise Vegetable Protein(TVP) and Soya Lecithin

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (14)

 

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 resulted into fully erosion of net worth.

 

However, business is active. Payments terms are reported to be slow.

 

The company can be considered for business dealings on a 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

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

 

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. Prashant Singh

Designation :

Purchase Head

Contact No.:

91-7592-409043

Date :

02.12.2014

 

 

LOCATIONS

 

 

Registered Office :

Soya Copmplex, Sanchi Road, Vidisha – 464001, Madhya Pradesh, India

Tel. No.:

91-7592-409043 / 322888

Fax No.:

91-7592-404607

E-Mail :

udit.sharma@adaniwilmar.in

Darshil.lakhia@adaniwilmar.in

ssapl_vds@rediffmail.com

 

 

Factory  :

Plot No.474, Road No.34, Opp. Emco Transformer, Wagle Industrial Estate, Thane – 400604, Maharashtra, India

Tel. No.:

91-22-25838211 – 15

Fax No.:

91-22-25838210

 

 

 

DIRECTORS

 

As on 07.08.2014

 

Name :

Mr. Sunil Chiplunkar

Designation :

Managing Director

Address :

17- Type C Sector A, Slice – 5, Scheme 78, Vijay Nagar, Indore, Madhya Pradesh, India

Date of Birth/Age :

02.06.1962

Date of Appointment :

15.05.2010

DIN :

03025598

Other Directorship :

 

Name :

Mr. Bipra Buddha Chaterjee

Designation :

Director

Address :

P 201, Indraprasth 6, Opp. Auda Garden, Behind Flavour Restaurant, Prahladnagar, Ahmedabad – 380015, India

Date of Birth/Age :

04.04.1960

Date of Appointment :

15.05.2010

DIN :

02961516

 

 

Name :

Dr. Satbir Singh Sindhu

Designation :

Director

Address :

B 101, Birchwood Flats, Hiranandani Gardens, Powai, Mumbai – 400076, Maharashtra, India

Date of Birth/Age :

15.10.1961

Date of Appointment :

07.08.2014

DIN :

00298721

 

 

KEY EXECUTIVES

 

 

Name :

Mr. Udit Sanat Sharma

Designation :

Secretary

Address :

D-102, Rudra Square, Near Gormoh Restaurant, Judges Bunglow Cross Roads, Bodakdev, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

01.12.1986

Date of Appointment :

14.10.2010

PAN No.:

CJIPS0021A

 

 

Name :

Mr. Prashant Singh

Designation :

Purchase Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 07.08.2014

 

Names of Shareholders

 

No. of Shares

Adani Wilmar Limited, India

 

31699994

Shri Pranav V Adani

 

1

Smt. Namrata P. Adani

 

1

Ranjan V. Adani

 

1

Vinod S. Adani

 

1

Shilin Adani

 

1

Priti G. Adani

 

1

Total

 

31700000

 

As on 07.08.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

100.00

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

The Company produces vide range of Soya product viz. Soya Refined Oil-Soya Meal (Extraction)-Soya Flour-Texurise Vegetable Protein(TVP) and Soya Lecithin

 

 

Products :

PRODUCTION DESCRIPTION

 

ITEM CODE NO

Soya Bean Oil of edible grade

15079010

Meal of Soyabean,

Solvent Extracted

(Defatted) Variety

23040030

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Not Divulged  

 

 

Bankers :

  • ICICI Bank Limited, ICICI Towers, Bandra Kurla Complex, Mumbai – 400051, Maharshtra, India
  • Axis Bank

 

Auditors :

 

Name :

Deloitte Haskins  and Sells

Chartered Accountant

Address :

"Heritage", 3rd Floor, Near Gujarat Vidhyapith, Off Ashram Road, Ahmedabad – 380014, Gujarat, India

PAN No.:

AABFD7919A

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding company :

  • Adani Wilmar Limited

CIN : U15146GJ1999PLC035320

 

 

Fellow Subsidiary company :

  • Golden Valley Agrotech Private Limited, Inida

CIN : U23200gj2010ptc060954

 

  • Krishnapatnam Oils and Fats Private Limited, India

CIN : U74999gj2008ptc066006

 

  • Vishakha Polyfab Private Limited, India

CIN : U17110gj1993ptc020968

 

 

CAPITAL STRUCTURE

 

As on 07.08.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

31700000

Equity Shares

Rs.10/- each

Rs. 317.000 Millions

 

 

 

 

 

Isued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

31700000

Equity Shares

Rs.10/- each

Rs. 317.000 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

317.000

317.000

317.000

(b) Reserves & Surplus

(706.085)

(627.094)

(578.333)

(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)

(389.085)

(310.094)

(261.333)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

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

2.321

1.787

0.789

Total Non-current Liabilities (3)

2.321

1.787

0.789

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

200.000

(b) Trade payables

328.901

60.057

55.902

(c) Other current liabilities

1117.415

1182.979

825.908

(d) Short-term provisions

6.472

11.848

0.044

Total Current Liabilities (4)

1452.788

1254.884

1081.854

 

 

 

 

TOTAL

1066.024

946.577

821.310

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

587.754

385.031

120.431

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

47.165

230.850

292.577

(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

9.613

9.518

79.524

(e) Other Non-current assets

4.673

1.030

0.000

Total Non-Current Assets

649.205

626.429

492.532

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

377.251

297.499

172.685

(c) Trade receivables

16.048

9.304

0.000

(d) Cash and cash equivalents

13.746

9.501

1.664

(e) Short-term loans and advances

8.151

3.442

154.414

(f) Other current assets

1.623

0.402

0.015

Total Current Assets

416.819

320.148

328.778

 

 

 

 

TOTAL

1066.024

946.577

821.310

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

3395.430

4052.520

 

 

 

Other Income

4.790

3.760

 

 

 

TOTAL                                    

3400.220

4056.280

2251.180

 

 

 

 

 

Less

EXPENSES TOTAL

3479.210

4105.050

2555.960

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

 

 

(304.780)

 

 

Including Financial and Depreciation Expenses 

Including Financial and Depreciation Expenses 

 

Less

FINANCIAL EXPENSES                                   

 

 

0.510

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

 

 

(305.290)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

 

5.330

 

 

 

 

 

 

PROFIT/ (LOSS)BEFORE TAX

(78.990)

(48.760)

(310.620)

 

 

 

 

 

Less

TAX                                                                 

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

(78.990)

(48.760)

(310.620)

 

 

 

 

 

 

Earnings Per Share (Rs.)

(2.49)

(1.54)

(9.80)

 


 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

(2.33)

(1.20)

NA

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

NA

NA

(13.54)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(7.75)

(6.81)

(58.75)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

0.16

1.19

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

(0.77)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.29

0.26

0.30

 

 

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

317.000

317.000

317.000

Reserves & Surplus

(578.333)

(627.094)

(706.085)

Net worth

(261.333)

(310.094)

(389.085)

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

200.000

0.000

0.000

Total borrowings

200.000

0.000

0.000

Debt/Equity ratio

(0.765)

0.000

0.000

 

 

 

 

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

2251.180

4052.520

3395.430

 

 

80.018

(16.214)

 

 

 

 

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

2251.180

4052.520

3395.430

Profit

(310.620)

(48.760)

(78.990)

 

(13.80)%

(1.20)%

(2.33)%

 

 


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

No

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

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------------------

22]

Litigations that the firm / promoter involved in

----------------------

23]

Banking Details

Yes

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

No

33]

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

No

34]

External Agency Rating, if available

No

 

NOTE:

 

Register address of the company has been shifted from 10/A, SBI Colony Zone-2, M.P. Nagar Bhopal – 462011, Madhya Pradesh, India to the present address w.e.f. 20.08.2007.

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

PERFORMANCE

 

The year witnessed a decline in turnover of 16.21% from Rs 4,052.520 millions for the previous year to Rs.3,395.430 Millions  for the current year. Due to adverse market conditions and other factors, net loss of your company increased to Rs. 78.99 millions as compared to Rs 48.760 millions for the corresponding previous year.

 

FIXED ASSETS

 

  • Land and Building
  • Plant and Equipment
  • Furniture and Fixtures
  • 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. 61.88

UK Pound

1

Rs. 96.82

Euro

1

Rs. 76.57

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KLS

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--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

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

 

14

 

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.