MIRA INFORM REPORT

 

 

Report Date :

05.12.2014

 

IDENTIFICATION DETAILS

 

Name :

SHAKTI COMPONENT VENTURES PRIVATE LIMITED

 

 

Registered Office :

Plot No.21, Road No.1, Krishna Colony, Opposite Sector-25, Faridabad – 121004, Haryana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.08.2006

 

 

Com. Reg. No.:

05-036290

 

 

Capital Investment / Paid-up Capital :

Rs.8.515 Millions

 

 

CIN No.:

[Company Identification No.]

U29268HR2006PTC036290

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RTKS10582F

 

 

PAN No.:

[Permanent Account No.]

AAKCS0869C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of import, export, sale, purchase, marketing, and manufacturing of all kinds of motor parts, auto-parts, tractors parts, components, die-casting components, accessories, tools and instruments thereof.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

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 a satisfactory track record.

 

Financial position of the company seems to be decent.

 

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

 

The company can be considered for business dealings 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

 

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 illfully 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.

 

EXTERNAL AGENCY RATING

 

Not Available

 

 

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 DENIED BY

 

Name :

Mr. Yogesh Bhaiya

Designation :

Director

Contact No.:

91-9818384377

Date :

04.12.2014

 

 

LOCATIONS

 

Registered Office :

Plot No.21, Road No.1, Krishna Colony, Opposite Sector-25, Faridabad – 121004, Haryana, India 

Tel. No.:

91-129-4073012 / 6454995 / 6453995 / 6452580

Mobile No.:

91-9818384377 (Mr. Yogesh Bhaiya)

Fax No.:

Not Available

E-Mail :

nidhi@spmr.in

Website :

www.spmr.in

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Yogesh Bhaiya

Designation :

Director

Address :

602, Sector-8, Faridabad – 121006, Haryana, India

Date of Birth/Age :

21.08.1971

Date of Appointment :

01.01.2007

DIN No.:

01953218

 

 

Name :

Mr. Gauri Bhaiya

Designation :

Director

Address :

602, Sector-8, Faridabad – 121006, Haryana, India

Date of Birth/Age :

10.09.1976

Date of Appointment :

10.08.2006

DIN No.:

02405093

 

 

Name :

Mr. Purushottam Radhakishan Bhaiya

Designation :

Director

Address :

602, Sector-8, Faridabad – 121006, Haryana, India

Date of Birth/Age :

10.08.1946

Date of Appointment :

10.08.2006

DIN No.:

02405150

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Yogesh Bhaiya

454400

53.36

Gauri Bhaiya

105400

12.38

PR Bhaiya

214100

25.14

Sarla Bhaiya

38800

4.56

P R Bhaiya HUF

38800

4.56

Total

851500

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of import, export, sale, purchase, marketing, and manufacturing of all kinds of motor parts, auto-parts, tractors parts, components, die-casting components, accessories, tools and instruments thereof.

 

 

Products :

  • Motor Parts
  • Auto-Parts
  • Tractors Parts
  • Components
  • Die-Casting Components
  • Tools And Instruments
  • Machine Tools
  • Cutting Tools
  • Hand Tools
  • Precision Measuring Tools
  • Garage Tools
  • Hardware Tools

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • Small Industries Development Bank of India, Okhla Branch Office, NTSC Complex, Okhla Industrial Area,, New Delhi – 110020, India
  • Canara Bank, 8A, Nehru Ground, Nit, Faridabad, Haryana – 121001, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

From Bank (Rupee Term Loan)

24.180

28.082

From others (Rupee Term Loan)

15.561

17.372

From Bank (Rupee Vehicle Loan)

0.323

0.626

 

 

 

Short Term Borrowings

 

 

Working Capital Loans

62.488

52.411

Sundry Creditor (Under LC )

14.996

6.901

From Bank (Rupee Term Loan)

9.413

8.531

From Others (Rupee Term Loan)

1.811

3.720

From Bank (Rupee Vehicle Loan)

0.303

0.483

 

 

 

Total

129.075

118.126

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

SPMR and Associates

Chartered Accountants

Address :

Plot No.8/I, Sector-10, DLF, Opposite Civil Court, Faridabad – 121006, Haryana, India

Tel. No.:

91-129-4035064 / 4035069

PAN No.:

AADFP3610N

 

 

Membership :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1250000

Equity Shares

Rs.10/- each

Rs.12.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

851500

Equity Shares

Rs.10/- each

Rs.8.515 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

8.515

7.255

7.255

(b) Reserves & Surplus

50.769

40.020

36.156

(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)

59.284

47.275

43.411

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

61.410

60.684

51.598

(b) Deferred tax liabilities (Net)

4.868

5.020

5.196

(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)

66.278

65.704

56.794

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

90.276

73.445

62.461

(b) Trade payables

36.393

28.196

32.035

(c) Other current liabilities

25.843

25.124

3.061

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

152.512

126.765

97.557

 

 

 

 

TOTAL

278.074

239.744

197.762

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

76.179

80.545

86.435

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

17.994

12.184

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

7.738

7.622

4.327

Total Non-Current Assets

101.911

100.351

90.762

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

82.940

55.649

39.009

(c) Trade receivables

73.060

65.888

55.551

(d) Cash and cash equivalents

0.132

0.323

0.904

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

20.031

17.533

11.536

Total Current Assets

176.163

139.393

107.000

 

 

 

 

TOTAL

278.074

239.744

197.762

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

NA

221.509

214.992

 

 

Other Income

NA

0.434

0.321

 

 

TOTAL                                             

NA

221.943

215.313

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX      

NA

NA

NA

 

 

 

 

 

Less

TAX                                                                 

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

2.559

3.864

2.736

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.01

--

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

NA

1.74

1.27

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.56

2.84

2.63

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.16

1.10

1.10

 

 

 

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

7.255

7.255

8.515

Reserves & Surplus

36.156

40.020

50.769

Net worth

43.411

47.275

59.284

 

 

 

 

long-term borrowings

51.598

60.684

61.410

Short term borrowings

62.461

73.445

90.276

Total borrowings

114.059

134.129

151.686

Debt/Equity ratio

2.627

2.837

2.559

 

 

 

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 two 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)

No

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

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

From Corporates

4.000

4.000

From Directors, Members and Others

17.346

10.604

 

 

 

Short Term Borrowings

 

 

From Directors, Members and Others

1.265

1.399

 

 

 

Total

22.611

16.003

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10475825

31/01/2014

10,000,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

NSIC TECHNICAL SERVICE CENTRE, GATE 03, ADMIN BUI
LDING, BLOCK - E, NSIC COMPLEX, NEW DELHI, DELHI - 110020, INDIA

B95581435

2

10414332

25/03/2013

16,500,000.00

INTEC CAPITAL LIMITED

701,MANJUSHA, 57 NEHRU PLACE, NEW DELHI - 110019, INDIA

B71634547

3

10271742

08/03/2011

7,500,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

OKHLA BRANCH OFFICE, NTSC COMPLEX, OKHLA INDUSTRIAL AREA,, NEW DELHI, DELHI - 110020, INDIA

B08060287

4

10260429

15/11/2010

10,000,000.00

CANARA BANK

8A, NEHRU GROUND, NIT, FARIDABAD, HARYANA - 121001, INDIA

B02881522

5

10240402

15/09/2010

10,500,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

OKHLA BRANCH OFFICE, NTSC COMPLEX, OKHLA INDUSTRIAL AREA,, NEW DELHI, DELHI - 110020, INDIA

A94861499

6

10210462

09/02/2010

9,750,000.00

CANARA BANK

8A, NEHRU GROUND, NIT, FARIDABAD, HARYANA - 121001, INDIA

A82438946

7

10161455

05/10/2013 *

89,750,000.00

CANARA BANK

8A, NEHRU GROUND, NIT, FARIDABAD, HARYANA - 121001, INDIA

B90460841

 

*Date of modification Charges

 

 


FIXED ASSETS:

 

·         Plant and Machinery

·         Generator

·         Vehicle

·         Weighing Scale

·         Water Cooler

·         Plastic Crates

·         Mobile and Telephone Instruments

·         Furniture and Fixtures

·         Fire Extinguisher

·         Electric Fan and Fittings

·         Dies , Gauges, Jigs and Fixtures

·         Computers

·         Air Conditioner

 

 


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.97.02

Euro

1

Rs.76.13

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

RAS

 

 

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

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

48

 

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.