MIRA INFORM REPORT

 

 

Report Date :

23.12.2014

 

IDENTIFICATION DETAILS

 

Name :

SARJU IMPEX LIMITED

 

 

Registered Office :

Plot No. Z/13, Dahej Sez Limited. (Sez) Survey No.596/P 602/P, 603/P, 604/P, Dahej – Ambhetha, Vagra – 392130, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

24.04.2008

 

 

Com. Reg. No.:

04-053689

 

 

Capital Investment / Paid-up Capital :

Rs. 50.000 Millions

 

 

CIN No.:

[Company Identification No.]

U27209GJ2008PLC053689

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Exporter, Manufacturer and Supplier of CNG Cylinder, Oxygen Cylinder, CNG Gas Cylinder. 

 

 

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Management of the company has failed to file its financial for the year 2014 with the government department.

 

As per available financial of 2013, profitability of the company seems to be low.

 

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

 

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

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

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 DECLINED

 

Management non co-operative (91-261-2533181)

 

LOCATIONS

 

Registered Office :

Plot No. Z/13, Dahej Sez Limited. (Sez) Survey No.596/P 602/P, 603/P, 604/P, Dahej – Ambhetha, Vagra – 392130, Gujarat, India

Tel. No.:

91-261-2533183

Fax No.:

91-261-2533183

E-Mail :

finance@sarjuimpex.com

 

 

DIRECTORS

 

As on 31.03.2013

 

Name :

Mr.Hitesh Laljibhai Patel

Designation :

Director

Address :

52 ,Narayanmuni Nagar Society, Swaminarayan Gurukul, Nani Ved Road, Surat-395 004, Gujarat, India

Date of Birth/Age :

31.05.1979

Date of Appointment :

24.04.2008

DIN No.:

01660527

 

 

Name :

Mr. Shailesh Kumar Dayal Bhai Goti

Designation :

Director

Address :

56 ,Narayanmuni Nagar Society, Nani Ved, Ved Road, Surat-395 004, Gujarat, India

Date of Birth/Age :

09.10.1984

Date of Appointment :

24.04.2008

DIN No.:

00858206

 

 

Name :

Mr. Arjanbhai Nanjibhai Vaghasia

Designation :

Director

Address :

Plot No 23/24, Narayan Muni Nagar Soc., Nani Ved Road, Katargam, Surat-395 004, Gujarat, India

Date of Birth/Age :

10.05.1963

Date of Appointment :

26.05.2008

DIN No.:

02182370

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2013

 

SHAREHOLDING DETAILS FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

46.47

Bodies corporate

0.38

Directors or relatives of Directors

23.26

Other top fifty shareholders

29.89

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Exporter, Manufacturer and Supplier of CNG Cylinder , Oxygen Cylinder, CNG Gas Cylinder. 

 

 

Products :

Item Code No. (ITC Code)

Product Description

73110090

Industrial and CNG Cylinders

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

 

Banker Name :

State Bank Of India

Branch Address :

Mid - Corporate Group Industrial Finance Branch, Marble Arch, Race Course Circle,, Baroda - 390007, Gujarat, India

Facilities :

Not Divulged

Person Name :

Not Divulged

Contact No.:

Not Divulged

Report :

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

(Rs. In Millions)

SECURED LOAN

As on

31.03.2013

As on

31.03.2012

Long Term Borrowing

 

 

Term loans from banks

112.551

69.642

Total

112.551

69.642

 

Auditors :

 

Name :

Rajiv N. Shah and Associates

Chartered Accountants

Address :

A - 001 Shrinath Darshan M K High School Lane Off Factory Lane, Borivali – West, Mumbai 400092, Maharashtra India

PAN No.:

AAFPS1156E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

  • Dharmanandan Diamonds Private Limited

CIN No.: U36912MH2007PTC173674

  • Shreeji Gases Private Limited

CIN No.: U40200UP1986PTC008214

  • Verni Gastech Private Limited

CIN No.: U24111GJ2010PTC060726

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Millions

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

50.000

50.000

50.000

(b) Reserves & Surplus

74.014

72.610

72.347

(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)

124.014

122.610

122.347

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

251.651

150.442

122.544

(b) Deferred tax liabilities (Net)

0.000

0.000

14.202

(c) Other long term liabilities

0.668

14.943

1.949

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

252.319

165.385

138.695

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

229.047

372.915

420.261

(b) Trade payables

40.122

10.934

9.723

(c) Other current liabilities

2.773

22.986

19.821

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

271.942

406.835

449.805

 

 

 

 

TOTAL

648.275

694.830

710.847

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

398.128

372.575

374.166

(ii) Intangible Assets

0.750

0.977

1.085

(iii) Capital work-in-progress

0.000

49.361

31.834

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.015

0.015

0.015

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.028

10.975

10.640

(e) Other Non-current assets

4.477

0.033

0.003

Total Non-Current Assets

404.398

433.936

417.743

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

136.097

191.096

259.751

(c) Trade receivables

91.896

42.962

7.670

(d) Cash and cash equivalents

14.648

20.520

24.366

(e) Short-term loans and advances

0.983

3.866

0.976

(f) Other current assets

0.253

2.450

0.341

Total Current Assets

243.877

260.894

293.104

 

 

 

 

TOTAL

648.275

694.830

710.847

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

311.571

299.969

40.056

 

 

Other Income

2.782

16.321

5.717

 

 

TOTAL                                     (A)

314.353

316.290

45.773

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

191.454

132.495

132.911

 

 

Purchases of Stock-in-Trade

0.000

0.000

0.000

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

8.270

42.063

(144.576)

 

 

Employees benefits expense

9.753

14.854

7.569

 

 

Other expenses

43.604

58.050

30.365

 

 

TOTAL                                     (B)

253.081

247.462

26.269

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

61.272

68.828

19.504

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

41.153

52.079

24.307

 

 

 

 

 

 

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

20.119

16.749

(4.803)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

18.715

16.486

8.063

 

 

 

 

 

 

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

1.404

0.263

(12.866)

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

14.149

 

 

 

 

 

 

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

1.404

0.263

(27.015)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

215.868

78.178

3.425

 

TOTAL EARNINGS

215.868

78.178

3.425

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.28

0.05

(5.40)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT / Sales)

(%)

0.45

0.09

(67.44)

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

19.67

22.95

48.69

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.22

0.04

(1.89)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.00

(0.11)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.88

4.27

4.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.90

0.64

0.65

 

 

 

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

50.000

50.000

50.000

Reserves & Surplus

72.347

72.610

74.014

Net worth

122.347

122.610

124.014

 

 

 

 

long-term borrowings

122.544

150.442

251.651

Short term borrowings

420.261

372.915

229.047

Total borrowings

542.805

523.357

480.698

Debt/Equity ratio

4.437

4.268

3.876

 

 

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)

Sales

40.056

299.969

311.571

 

 

648.874

3.868

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

40.056

299.969

311.571

Profit

(27.015)

0.263

1.404

 

(67.44%)

0.09%

0.45%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT NOT AVAILABLE

 

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

No

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:

Registered office of the company has been shifted from Plot No. 2/13, Dahej Sez Limited. (Sez) Survey No.596/P 602/P, 603/P, 604/P, Dahej – Ambhetha, Vagra – 392130, Gujarat, India to the present address w.e.f.09.07.2009

 

UNSECURED LOAN

 

(Rs. In Millions)

UNSECURED LOAN

As on

31.03.2013

As on

31.03.2012

Long Term Borrowing

 

 

Loans and advances from directors

139.100

80.800

Short Term Borrowing

 

 

Loans repayable on demand from banks

229.047

372.915

Total

368.147

453.715

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10225905

12/05/2010

744,600,000.00

STATE BANK OF INDIA

MID CORPORATE GROUP INDUSTRIAL FINANCE BRANCH, MARBLE ARCH, RACE COURSE CIRCLE, VADODARA, Gujarat - 
390007, INDIA

A87629945

2

10159940

23/04/2010 *

744,600,000.00

STATE BANK OF INDIA

MID CORPORATE GROUP INDUSTRIAL FINANCE BRANCH, MARBLE ARCH, RACE COURSE CIRCLE, VADODARA, Gujarat - 
390007, INDIA

A85150902

 

* Date of charge modification

 

 

FIXED ASSETS

·         Land

·         Office Building

·         Factory Building

·         Plant and Machinery

·         Storage Racks and Bags

·         Furniture and Fixture

·         Office Equipments

·         Computers

·         Vehicles


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.63.17

UK Pound

1

Rs.98.85

Euro

1

Rs.77.41

 

 

INFORMATION DETAILS

 

Information Gathered by :

HET

 

 

Analysis Done by :

RSM

 

 

Report Prepared by :

JYTK

 


 

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

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--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

 

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.