MIRA INFORM REPORT

 

 

Report Date :

26.12.2014

 

IDENTIFICATION DETAILS

 

Name :

SUNRISE COPPER PRIVATE LIMITED

 

 

Registered Office :

Gala No. 210/211, Shiva Industrial Estate, Near Tata Power House, Lake Road, Bhandup (West), Mumbai – 400078, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.01.2009

 

 

Com. Reg. No.:

11-189469

 

 

Capital Investment / Paid-up Capital :

Rs.30.000 Millions

 

 

CIN No.:

[Company Identification No.]

U27101MH2009PTC189469

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS66980E

 

 

PAN No.:

[Permanent Account No.]

AAMCS8533K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Importer and Trader of Non Ferrous Metal [Copper].

 

 

No. of Employees :

15 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (41)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

Profit margin of the company is low. However, General financial position of the company is normal and acceptable for business dealing.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered normal 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 – 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

 

NOT AVAILABLE

 

RBI DEFAILTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAILTERS’ 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. N. L. Nagar

Designation :

Account Officer

Contact No.:

91-22-25953241

Date :

24.12.2014

 

 

LOCATIONS

 

Registered Office :

Gala No. 210/211, Shiva Industrial Estate, Near Tata Power House, Lake Road, Bhandup (West), Mumbai – 400078, Maharashtra, India

Tel. No.:

91-22-25953241/42/45

Mobile No.:

91-9820785386 (Mr. Paras Jain)

Fax No.:

91-22-25953241

E-Mail :

info@sunrisemetallic.com

sunrisemetallic@gmail.com

sunrisemetallic@yahoo.co.in

anil@sunrisemetali.com

Website :

http://www.srmcopperwiresstrip.com

Area :

1600 Sq.ft.

Location :

Owned

 

 

Factory / Branch Office:

Plot No A/2, shed No -503 GIDC, Sarigam notified Area, Taluka– Umergaon , Valsad – 396155 , Gujrat, India

Tel. No.:

91-260-2780123

Fax No.:

91-260-2780124

 

 

DIRECTORS

 

AS ON 25.09.2013

 

Name :

Anil Bhawarlal Jain

Designation :

Director

Address :

61, Bhuleshwar Darshan Building, 1st Floor, Flat No. 101/B, Dr. A.M. Road, Bhuleshwar, Mumbai – 400002, Maharashtra, India 

Date of Birth/Age :

29.11.1979

Date of Appointment :

09.01.2009

DIN No.:

00384402

 

 

Name :

Ketan Bhawarlal Jain

Designation :

Director

Address :

61, Bhuleshwar Darshan Building, 1st Floor, Flat No. 101/B, Dr. A.M. Road, Bhuleshwar, Mumbai – 400002, Maharashtra, India 

Date of Birth/Age :

01.03.1985

Date of Appointment :

09.01.2009

DIN No.:

00384451

 

 

KEY EXECUTIVES

 

Name :

Mr. N. L. Nagar

Designation :

Account Officer

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 25.09.2013

 

Names of Shareholders

 

No. of Shares

Anil B. Jain

 

1342266

Bhuribai Jain

 

378182

Ketan Bhawarlal Jain

 

530000

Bhawarlal Jain

 

421364

Paras Bhawarlal Jain

 

328182

Ashwin Bhavanji Gala – HUF

 

1

Kartik Diamonds, India

 

1

Manilal Bhavanji Gala – HUF

 

1

Mulchand Mavji Shah – HUF

 

1

Rahul Ganpatlal Chordia

 

1

Reena Vinod

 

1

 

 

 

Total

 

3000000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 25.09.2013

 

Category

Percentage

Directors or relatives of Directors

99.99

Other top fifty shareholders

0.01

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Importer and Trader of Non Ferrous Metal [Copper].

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Non Ferrous Metal

Countries :

UAE

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS : NOT AVAILABLE

 

GENERAL INFORMATION

 

 

Suppliers :

Reference :

AI Junar 

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Rashtriya Metal Industries Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

15 (Approximately)

 

 

Bankers :

Bank Name

Bank of India

Branch

R.N. Marg (Bandra) Branch,

Person Name (With Designation)

Not Divulged

Contact Number

91-22-26451989

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 :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Short-term borrowings

 

 

Letter of Credit with Bank of India

NA

119.425

 

 

 

Total

NA

119.425

 

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Poonawala and Associates

Chartered Accountants

Address :

126, Abdul Rehman Street, Mumbai - 400003, Maharashtra, India

PAN No.:

AADPP5272E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

  • Sunrise Metallic India Private Limited
  • Sunrise Gold Alloys Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,000,000

Equity Shares

Rs.10/- each

Rs. 30.000  Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,000,000

Equity Shares

Rs.10/- each

Rs. 30.000  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

30.000

30.000

20.000

(b) Reserves & Surplus

41.590

34.106

16.985

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

6.130

Total Shareholders’ Funds (1) + (2)

71.590

64.106

43.115

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.812

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

2.812

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

151.903

140.813

88.431

(b) Trade payables

220.486

151.654

36.848

(c) Other current liabilities

27.485

11.979

3.279

(d) Short-term provisions

3.695

2.410

1.811

Total Current Liabilities (4)

403.569

306.856

130.369

 

 

 

 

TOTAL

477.971

370.962

173.484

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.829

0.094

0.000

(ii) Intangible Assets

0.000

0.000

0.133

(iii) Capital work-in-progress

0.000

0.000

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)

0.023

0.004

0.000

(d)  Long-term Loan and Advances

0.472

0.232

0.145

(e) Other Non-current assets

0.033

0.041

0.049

Total Non-Current Assets

5.357

0.371

0.327

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

63.870

21.660

51.234

(c) Trade receivables

373.269

292.212

98.600

(d) Cash and cash equivalents

21.856

54.966

22.645

(e) Short-term loans and advances

13.549

1.745

0.670

(f) Other current assets

0.070

0.008

0.008

Total Current Assets

472.614

370.591

173.157

 

 

 

 

TOTAL

477.971

370.962

173.484

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

1417.199

766.928

505.761

 

Other Income

7.551

4.304

NA

 

TOTAL

1424.750

771.232

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Preliminary Expenses Written Off

0.008

0.008

NA

 

Purchases of Stock-in-Trade

1435.184

719.974

NA

 

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

(42.209)

29.573

NA

 

Employees benefits expense

1.990

1.859

NA

 

Other expenses

4.031

1.434

NA

 

TOTAL

1399.004

752.848

NA

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

25.746

18.384

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES

14.208

10.929

 NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

11.538

7.455

NA

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.488

0.039

 NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

11.050

7.416

3.738

 

 

 

 

 

Less

TAX

3.566

2.296

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

7.484

5.120

3.738

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

NA

NA

10.547

 

TOTAL EARNINGS

NA

NA

10.547

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.49

2.27

 --

 

 

Expected Sales ( 2014-2015 ) : Rs.2250.000 Millions

 

The above information has been parted by Mr. N. L. Nagar.        

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin PAT/ Sales

(%)

0.53

0.67

0.74

 

 

 

 

 

PBIDT / Sales

(%)

1.82

2.40

1.07

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.31

2.00

2.15

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.12

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.16

2.20

2.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.17

1.21

1.33

 

 

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

20.000

30.000

30.000

Reserves & Surplus

16.985

34.106

41.590

 Share Application money pending allotment

6.130

0.000

0.000

Net worth

43.115

64.106

71.590

 

 

 

 

long-term borrowings

0.000

0.000

2.812

Short term borrowings

88.431

140.813

151.903

Total borrowings

88.431

140.813

154.715

Debt/Equity ratio

2.051

2.197

2.161

 

 

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

505.761

766.928

1417.199

 

 

51.638

84.789

 

 

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

505.761

766.928

1417.199

Profit

3.738

5.120

7.484

 

0.74%

0.67%

0.53%

 

 

 

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)

Yes

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 LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Short-term borrowings

 

 

Inter Corporate Deposits

NA

10.283

Unsecured loans and advances

NA

11.105

Total

NA

21.388

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10242099

10/01/2014 *

150,000,000.00

Bank of India

R N Marg (Bandra) Branch, 85,, 1st Floor, Gitanee 
l Arcade, Bandra (West),, Mumbai, Maharashtra - 40 
0050, INDIA

B95251666

2

10241915

10/08/2010

100,000,000.00

BANK OF INDIA

R.N. Marg (Bandra) Branch, Geetaneel Arcade,, 1st 
floor, 85-Hill Road, Bandra (W),, Mumbai, Maharas 
htra - 400050, INDIA

A95626073

 

* Date of charge modification

 


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 records 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.63.46

UK Pound

1

Rs.98.51

Euro

1

Rs.77.31

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

 

41

 

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.