|
Report Date : |
11.12.2014 |
IDENTIFICATION DETAILS
|
Name : |
TI STEELS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
1/9, B Jindal House, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
02.06.2003 |
|
|
|
|
Com. Reg. No.: |
55-120658 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.500.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27109DL2003PTC120658 |
|
|
|
|
IEC No.: |
0507026438 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCT9896R |
|
|
|
|
Legal Form : |
Private Limited Liability Company. |
|
|
|
|
Line of Business
: |
Manufacturer of Stainless Steel Billets, Ingots, Wire rods,
Round Bars, Flat Bars, Bush Bars, Hex Bars, Circles, Flanges, Fittings etc. |
|
|
|
|
No. of Employees
: |
250 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (31) |
|
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. Management has failed to file its financials after 2011 with government
department. Mr. Nilesh Sanghvi, Director provided general and financial statement
for the year 2012, 2013 and 2014. Rating is constrained on account of high working capital intensity,
competitive nature of industry and low reserves. However, company has
successfully wiped out its accumulated losses. However, trade relation are fair. Business is active. Payment terms
are slow but correct. The company can be considered for business dealing 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 – 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 |
ICRA |
|
Rating |
Cash Credit = BB - |
|
Rating Explanation |
Inadequate credit quality and high credit risk |
|
Date |
October, 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. Nilesh Sanghvi |
|
Designation : |
Director |
|
Contact No.: |
91-9318084101 (Mr. Nilesh) |
|
Date : |
08.12.2014 |
LOCATIONS
|
Registered Office : |
1/9, B Jindal House, Asaf Ali Road, New Delhi – 110002, India |
|
Tel. No.: |
Not Available |
|
Mobile No.: |
91-9318084101 (Mr. Nilesh) / 91-9318084108 (Mr. Rakesh) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
250 Sq. Ft. |
|
Location : |
Rented |
|
|
|
|
Corporate Office : |
Shop No. 81, C. P. Tank Road, Mumbai - 400004,
Maharashtra, India |
|
Tel. No.: |
91-22-66151924/ 66595024/ 22425753 |
|
Fax No.: |
91-22-23810153 |
|
E-Mail : |
|
|
Location : |
Owned |
|
|
|
|
Factory : |
Plot No.15, Phase III, Gondpur Industrial Area, Ponta Sahib, District Simour – 173025, Himachal Pradesh, India |
|
Tel. No.: |
91-1704-265071 |
|
Fax No.: |
91-1704-265071 |
|
Area : |
16756 Sq. Ft. |
|
Location : |
Leased |
DIRECTORS
As on 30.09.2011
|
Name : |
Mr. Kapoorchand Ashmalji Sanghvi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
7B/9 – III Floor, Navjeevan Society, Lamington Road, Mumbai – 400008,
Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
27.09.1952 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
SSC |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
More than 40 Years |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.12.2008 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00350861 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Rakesh K. Sanghvi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Room No. 110, 1st Floor, Kimrah Bhavan, 7th
Khetwadi Back Road, Mumbai – 400004, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
17.07.1975 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.Com |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
More than 20 Years |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00342793 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Ms. Pooja Gambhir |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Farm No. 8, Ashoka avenue, Central Drive DLF, Chattarpur, New Delhi –
110030, Delhi, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
30.11.1977 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
CA |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
20.09.2006 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00680298 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Stuti Gambhir |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Farm No. 8, Ashoka avenue, Central Drive DLF, Chattarpur, New Delhi –
110030, Delhi, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
26.09.1982 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
MBA |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
20.09.2006 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Anita Kirti Sanghvi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
7B/9 – III
Floor, Navjeevan Society, Lamington Road, Mumbai – 400008, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
29.04.1976 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
HSC |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
More than 12 Years |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02595958 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Satish D. Sanghavi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
7B/9 – III Floor,
Navjeevan Society, Lamington Road, Mumbai – 400008, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.06.1978 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.Com |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
More than 18 Years |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02600923 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Rekha Nilesh Sanghvi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
7B/9 – III
Floor, Navjeevan Society, Lamington Road, Mumbai – 400008, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
27.02.1978 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.Com |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
More than 15 Years |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02472249 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Rakhi Rakesh Sanghvi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
7B/9 – III Floor,
Navjeevan Society, Lamington Road, Mumbai – 400008, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
26.02.1977 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.Com |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
More than 15 Years |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02472195 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Abhey Ram Jain |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
F - 26/95, Sector 7, Rohini, Delhi – 110085, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.07.1942 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
04.08.2008 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01354691 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Praveen Jain |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
F-26/95, Sector 7, Rohini, New Delhi – 110085, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
11.03.1967 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
HSC |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
25.05.2007 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01354475 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Nilesh Kapoorchand Sanghvi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
7B/9 – III
Floor, Navjeevan Society, Lamington Road, Mumbai – 400008, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
12.02.1977 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.Com |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
More than 20 Years |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00881084 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS
As on 30.09.2011
|
Names of Shareholders |
No. of Shares |
Percentage of
Holding |
|
Vinay Feromat Private Limited, India |
12250000 |
24.50 |
|
Kapoorchand A. Sanghvi |
1500000 |
3.00 |
|
Urmiladevi K Sanghvi |
1100000 |
2.20 |
|
Rakesh K. Sanghvi |
1600000 |
3.20 |
|
Nilesh K. Sanghvi |
2000000 |
4.00 |
|
Kirti K. Sanghvi |
2200000 |
4.40 |
|
Rakhi R. Sanghvi |
2000000 |
4.00 |
|
Rekha N. Sanghvi |
2000000 |
4.00 |
|
Anita K Sanghvi |
1300000 |
2.60 |
|
Satish D Sanghvi |
150000 |
0.30 |
|
Ajay Alloys Private Limited |
10720000 |
21.44 |
|
Prince Ice Factory Private Limited |
6000000 |
12.00 |
|
Abheyram Jain |
200000 |
0.40 |
|
AGK. Properties Private Limited |
557800 |
1.12 |
|
Pearl
Handicraft Private Limited |
100000 |
0.20 |
|
Rupa
Merchant Private Limited |
100000 |
0.20 |
|
Pooja Gambhir |
1820000 |
3.64 |
|
Aarti Gambhir |
825000 |
1.65 |
|
Stuti Gambhir |
1040000 |
2.08 |
|
Naresh Gambhir |
1988700 |
3.98 |
|
Jyoti Gambhir |
548500 |
1.10 |
|
Total |
50000000 |
100.00 |
As on 30.09.2011
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage of Holding |
|
Bodies corporate |
59.46 |
|
Directors or relatives of Directors |
40.54 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Stainless Steel Billets, Ingots, Wire rods,
Round Bars, Flat Bars, Bush Bars, Hex Bars, Circles, Flanges, Fittings etc. |
|
|
|
|
Products : |
·
Ingots ·
Billets ·
Round Corner Square Bars (RCS) ·
Wire Rods ·
Wires ·
Round Bars ·
Bright Bars ·
Hexagon Bars (A/F) ·
Square Bars ·
Flats Bars ·
Angles ·
Channel |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
Not Available |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
PRODUCTION STATUS (AS ON 31.03.2013)
|
Particulars |
Unit |
Licensed
Capacity |
Installed
Capacity |
Actual
Production |
|
Stainless Steel Billets, Ingots, Wirerods, Round Bars,
Flat Bars, Bush Bars, Hex Bars, Circles, Flanges, Fittings etc. |
M. Tons |
NA |
60000 P.A |
20000 P.A |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||
|
|
|
||||||||||||
|
Customers : |
|
||||||||||||
|
|
|
||||||||||||
|
No. of Employees : |
250 (Approximately) |
||||||||||||
|
|
|
||||||||||||
|
Bankers : |
·
Vijaya Bank, Dharma Palace, N.S. Patkar Marg,
Gamdevi Branch, Mumbai – 400007, Maharashtra, India |
|
Auditors : |
|
|
Name : |
K.M. Agrawal and Company Chartered Accountants |
|
Address : |
Opposite State Bank of Patiala, Jagadhari Road, Yamuna Nagar - 135001 |
|
Tel. No.: |
91-1732-226061/ 254162 |
|
Mobile No.: |
91-9996802800 |
|
E-Mail : |
|
|
PAN No.: |
AAEFK8228L |
|
|
|
|
Memberships : |
--- |
|
|
|
|
Collaborators : |
--- |
|
|
|
|
Sister Concern : |
· Vinay Ferromet Private Limited Address: 81, C.P Tank Road, Ground Floor, Mumbai, Maharashtra, India Line of Business: Dealer of Ferrous and
Non Ferrous Metals. |
CAPITAL STRUCTURE
As on 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
50000000 |
Equity Shares |
Rs.10/- each |
Rs.500.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
50000000 |
Equity Shares |
Rs.10/- each |
Rs.500.000 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 |
500.000 |
500.000 |
500.000 |
|
(b) Reserves &
Surplus |
9.949 |
(19.289) |
(35.084) |
|
(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) |
509.949 |
480.711 |
464.916 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
29.952 |
59.663 |
84.447 |
|
(b) Deferred tax
liabilities (Net) |
7.166 |
6.572 |
7.738 |
|
(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) |
37.118 |
66.235 |
92.185 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
178.436 |
117.981 |
66.498 |
|
(b) Trade payables |
83.540 |
140.024 |
109.365 |
|
(c) Other current
liabilities |
6.123 |
19.231 |
92.490 |
|
(d) Short-term provisions |
22.784 |
15.163 |
15.038 |
|
Total Current Liabilities
(4) |
290.883 |
292.399 |
283.391 |
|
|
|
|
|
|
TOTAL |
837.950 |
839.345 |
840.492 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
287.646 |
327.021 |
368.189 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Capital work-in-progress |
0.000 |
0.000 |
2.919 |
|
(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 |
6.533 |
11.183 |
23.302 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current Assets |
294.179 |
338.204 |
394.410 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
188.440 |
215.172 |
91.979 |
|
(c) Trade receivables |
341.529 |
258.849 |
329.648 |
|
(d) Cash and cash
equivalents |
0.681 |
2.516 |
1.261 |
|
(e) Short-term loans and
advances |
13.121 |
24.604 |
23.194 |
|
(f) Other current assets |
0.000 |
0.000 |
0.000 |
|
Total Current Assets |
543.771 |
501.141 |
446.082 |
|
|
|
|
|
|
TOTAL |
837.950 |
839.345 |
840.492 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
1534.412 |
1349.805 |
1100.826 |
|
|
Other Income |
0.000 |
0.000 |
0.000 |
|
|
TOTAL |
1534.412 |
1349.805 |
1100.826 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
1272.836 |
1299.270 |
894.712 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
54.067 |
(128.033) |
(0.276) |
|
|
Employees benefits
expense |
28.658 |
20.282 |
34.035 |
|
|
Other expenses |
73.423 |
64.282 |
77.184 |
|
|
TOTAL |
1428.984 |
1255.801 |
1005.655 |
|
|
|
|
|
|
|
Less |
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
105.428 |
94.004 |
95.171 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
24.351 |
26.719 |
30.136 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
81.077 |
67.285 |
65.035 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
41.217 |
46.755 |
52.523 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
39.860 |
20.530 |
12.512 |
|
|
|
|
|
|
|
Less |
TAX |
10.622 |
4.735 |
3.511 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
29.238 |
15.795 |
9.001 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (Rs.) |
0.58 |
0.32 |
0.18 |
Expected Sales (2014.2015): Rs.2050.000 Million
The above information has been parted by Mr. Nilesh Sanghvi
(Director).
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
|
|
|
|
Net Profit Margin PAT / Sales |
(%) |
1.90
|
1.17 |
0.81 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
6.87
|
6.96 |
8.64 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
4.76 |
2.45 |
1.49 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.08 |
0.04 |
0.03 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.41 |
0.37 |
0.32 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.87 |
1.71 |
1.57 |
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 |
500.000 |
500.000 |
500.000 |
|
Reserves & Surplus |
(35.084) |
(19.289) |
9.949 |
|
Net worth |
464.916 |
480.711 |
509.949 |
|
|
|
|
|
|
long-term borrowings |
84.447 |
59.663 |
29.952 |
|
Short term borrowings |
66.498 |
117.981 |
178.436 |
|
Total borrowings |
150.945 |
177.644 |
208.388 |
|
Debt/Equity ratio |
0.325 |
0.370 |
0.409 |

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 |
1100.826 |
1349.805 |
1534.412 |
|
|
|
22.617 |
13.677 |

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 |
1100.826 |
1349.805 |
1534.412 |
|
Profit |
9.001 |
15.795 |
29.238 |
|
|
0.82% |
1.17% |
1.91% |

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 |
Yes |
|
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 |
Yes |
|
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) |
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 |
Yes |
INDEX OF CHARGES
|
S. No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10512928 |
26/03/2014 |
75,000,000.00 |
NKGSB CO-OP BANK LIMITED |
Laxmi Sadan, 361,
Vithalbhai Patel Road,, Mumbai, |
C15027618 |
|
2 |
10099949 |
14/03/2008 |
3,000,000.00 |
Diractor of industries of Himachal Pradesh |
Through District
industries Centre,HP, District S |
A36998912 |
|
3 |
80023441 |
17/09/2012 * |
170,150,000.00 |
VIJAYA BANK |
DHARMA PALACE, N. S. PATKAR MARG,, GAMDEVI BRANCH, MUMBAI, Maharashtra - 400007, INDIA |
B60623972 |
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.61.95 |
|
|
1 |
Rs.97.15 |
|
Euro |
1 |
Rs.76.15 |
INFORMATION DETAILS
|
Information Gathered
by : |
NYA |
|
|
|
|
Analysis Done by
: |
SUM |
|
|
|
|
Report Prepared
by : |
PNM |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILITY |
1~10 |
4 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
3 |
|
--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 |
|
31 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.