MIRA INFORM REPORT

 

 

Report Date :

10.12.2014

 

IDENTIFICATION DETAILS

 

Name :

CONSOLIDATED COIN COMPANY PRIVATE LIMITED (w.e.f. 16.07.2007)

 

 

Formerly Known As :

NEPCON TURBO CHARGES PRIVATE LIMITED

 

 

Registered Office :

A- 11, DDA Commercial Complex, Colony, Ring Road, New Delhi – 110024

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

09.05.1994

 

 

Com. Reg. No.:

55-0.58872

 

 

Capital Investment / Paid-up Capital :

Rs.25.517 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1994PTC058872

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and selling of Blank Coins and Coils.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 1600000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate   track record.

 

Profitability of the company seems to be low.

 

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

 

The company can be considered for business dealings with some cautions.

 

 

Note: As claimed by Mr. J K Sharma (Vice President) that the subject is not a partnership concern it is a private limited company since from its date of incorporation.

 

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

 

Rating Agency Name

CRISIL

Rating

Long term rating: BB

Rating Explanation

Have moderate risk of default.

Date

21.05.2014

 

Rating Agency Name

CRISIL

Rating

Short term rating: A4+

Rating Explanation

Have minimal degree of safety and carry very high credit risk.

Date

21.05.2014

 

 

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 DECLINED BY

 

Name :

Mr. J K Sharma

Designation :

Vice President

Contact No.:

91-129-4282222

Date :

08.12.2014

 

 

LOCATIONS

 

Registered Office :

A- 11, DDA Commercial Complex, Colony, Ring Road, New Delhi – 110024, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

Gautam.chopra@consolidatedcoin.com

kamal.chopra@consolidatedcoin.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Kamal Chopra

Designation :

Director

Address :

E-220, Sainik Farms, Khanpur, New Delhi – 110062, India

Date of Birth/Age :

21.09.1944

Date of Appointment :

09.05.1994

DIN No.:

00381101

 

 

Name :

Mr. Gautam Chopra

Designation :

Managing director

Address :

F-220, Sainik Farms, W-5 Lane Western Avenue, Khanpur, New Delhi – 110062, India

Date of Birth/Age :

27.10.1976

Date of Appointment :

01.12.1994

DIN No.:

00381290

 

 

KEY EXECUTIVES

 

Name :

Mr. J K Sharma

Designation :

Vice President

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Krishnav Chopra

 

100000

Gautam Chopra

 

155150

Gopal Chopra

 

10

Kamal Chopra

 

10

Total

 

255170

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

 

Line of Business :

Manufacturing and selling of Blank Coins and Coils.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Payment Behaviour

Market Goodwill

Overall

--

--

--

--

--

--

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Product Quality

Delivery Behaviour

Overall

--

--

--

--

--

--

Remark:

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • Punjab National Bank, Mool Chand Commercial Complex, Defence Colony, New Delhi - 110024, Delhi, India
  • Standard Chartered Bank, Credit Risk Control, Narain Manzil, 23, Barakhamba Road,, New Delhi - 110001,Delhi, India
  • Canara Bank, Lajpat Nagar Branch, A-14, D.D.A, Shopping Complex, Defence Colony, New Delhi - 110024, Delhi, India
  • The Hongkong And Shanghai Banking Corporation Limited, Birla House, 25 Barakhamba Road, New Delhi - 110001, Delhi, India

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Rupee term loans from banks

34.427

50.624

Rupee term loans from others

0.000

0.371

Short-term borrowings

 

 

Loans repayable on demand from

134.915

99.195

Total

169.342

150.190

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Bhatia Behl and Associates

Chartered Accountants

Address :

26/8, Old Rajender Nagar Market

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

AACFB2470P

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates and Joint Venture:

Krishan Infratech Private Limited

GE CEE Infrastructure Private Limited

 

 

100% Subsidiary Companies:

JSR Buildwell Private Limited, India [U45400DL2011PTC213538]

SCEE Infrastructure Private Limited, India [U45204DL2011PTC213270]

 

 

Company owned/controlled by relative of key Managerial Person:

Ferrous Infrastructure Private Limited, India [U45201DL2006PTC145748]

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs.100/- each

Rs. 30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

255170

Equity Shares

Rs.100/- each

Rs. 25.517 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

25.517

25.517

25.517

(b) Reserves & Surplus

531.265

524.803

523.427

(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)

556.782

550.320

548.944

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

34.427

50.995

0.951

(b) Deferred tax liabilities (Net)

65.606

69.255

68.205

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

6.222

5.380

2.302

Total Non-current Liabilities (3)

106.255

125.630

71.458

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

265.946

187.850

182.027

(b) Trade payables

90.336

92.819

31.686

(c) Other current liabilities

62.307

74.377

36.112

(d) Short-term provisions

1.337

0.657

6.871

Total Current Liabilities (4)

419.926

355.703

256.696

 

 

 

 

TOTAL

1082.963

1031.653

877.098

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

369.382

372.856

298.982

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

12.687

6.479

3.811

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

6.354

6.354

6.354

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.658

5.748

21.006

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

390.081

391.437

330.153

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

176.132

71.188

170.960

(c) Trade receivables

190.301

248.229

17.443

(d) Cash and cash equivalents

91.773

91.695

156.988

(e) Short-term loans and advances

234.676

228.602

201.554

(f) Other current assets

0.000

0.502

0.000

Total Current Assets

692.882

640.216

546.945

 

 

 

 

TOTAL

1082.963

1031.653

877.098

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

1560.905

1787.437

931.511

 

Other Income

 

 

 

 

TOTAL

1560.905

1787.437

931.511

 

 

 

 

 

 

EXPENSES

1511.544

1754.999

852.326

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

49.361

32.438

79.185

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION

38.646

28.264

26.404

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

10.715

4.174

52.774

 

 

 

 

 

 

TAX

4.253

2.798

12.101

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

6.462

1.376

40.673

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

0.000

251.600

NA

 

TOTAL EARNINGS

0.000

251.600

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

870.344

888.101

NA

 

Components and Stores parts

0.169

0.932

NA

 

TOTAL IMPORTS

870.513

889.033

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

25.32

NA

NA

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

1.01

0.41

6.09

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.01

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.54

0.43

0.33

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.65

1.80

2.13

 

 

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

25.517

25.517

25.517

Reserves & Surplus

523.427

524.803

531.265

Net worth

548.944

550.320

556.782

 

 

 

 

long-term borrowings

0.951

50.995

34.427

Short term borrowings

182.027

187.850

265.946

Total borrowings

182.978

238.845

300.373

Debt/Equity ratio

0.333

0.434

0.539

 

 

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

931.511

1787.437

1560.905

 

 

91.886

-12.674

 

 

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

931.511

1787.437

1560.905

Profit

40.673

1.376

6.462

 

4.37%

0.08%

0.41%

 

 

 

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

No

10]

Designation of contact person

No

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

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

Yes

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Short-term borrowings

 

 

Loans and advances from directors

79.547

22.034

Loans and advances from others

51.483

66.621

Total

131.030

88.655

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10515968

02/08/2014

970,000,000.00

ALLAHABAD BANK

A-13, IST FLOOR, DDA COMMERCIAL COMPLEX, DEFENCE
COLONY, NEW DELHI, DELHI - 110024, INDIA

C17315516

2

10344544

01/03/2012

360,000.00

PUNJAB NATIONAL BANK

MOOL CHAND COMMERCIAL COMPLEX, DEFENCE COLONY, NE
W DELHI, DELHI - 110024, INDIA

B35886761

3

10330741

26/03/2012 *

65,000,000.00

PUNJAB NATIONAL BANK

MOOL CHAND COMMERCIAL COMPLEX, DEFENCE COLONY, NE
W DELHI, DELHI - 110024, INDIA

B39681614

4

10290412

21/04/2011

85,000,000.00

PUNJAB NATIONAL BANK

MOOL CHAND COMMERCIAL COMPLEX, DEFENCE COLONY, NE
W DELHI, DELHI - 110024, INDIA

B14353429

5

10280989

26/03/2012 *

100,000,000.00

PUNJAB NATIONAL BANK

MOOL CHAND COMMERCIAL COMPLEX, DEFENCE COLONY, NE
W DELHI, DELHI - 110024, INDIA

B39681010

6

10280995

26/03/2012 *

100,000,000.00

PUNJAB NATIONAL BANK

MOOL CHAND COMMERCIAL COMPLEX, DEFENCE COLONY, NE
W DELHI, DELHI - 110024, INDIA

B39681333

7

10280988

26/03/2012 *

120,000,000.00

PUNJAB NATIONAL BANK

MOOL CHAND COMMERCIAL COMPLEX, DEFENCE COLONY, NE
W DELHI, DELHI - 110024, INDIA

B39682034

8

10280984

28/09/2013 *

600,000,000.00

PUNJAB NATIONAL BANK

MOOL CHAND COMMERCIAL COMPLEX, DEFENCE COLONY, NE
W DELHI, DELHI - 110024, INDIA

B90076951

9

10280992

28/02/2011

100,000,000.00

PUNJAB NATIONAL BANK

MOOL CHAND COMMERCIAL COMPLEX, DEFENCE COLONY, NE
W DELHI, DELHI - 110024, INDIA

B10782290

10

10269984

31/12/2010

40,000,000.00

PUNJAB NATIONAL BANK

MOOL CHAND COMMERCIAL COMPLEX, DEFENCE COLONY, NE
W DELHI, DELHI - 110024, INDIA

B06572101

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipments

 

 


 

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.61.87

UK Pound

1

Rs.96.90

Euro

1

Rs.76.29

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

2

--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

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

 

28

 

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.