MIRA INFORM REPORT

 

 

Report Date :

29.12.2014

 

IDENTIFICATION DETAILS

 

Name :

SAGAR SPRINGS PRIVATE LIMITED

 

 

Registered Office :

Halol - Kalol Highway, Near Lucky Studio, Post Magharar, Taluka Halol, District Panchmahal, Halol – 389350, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

24.08.1981

 

 

Com. Reg. No.:

04-004574

 

 

Capital Investment / Paid-up Capital :

Rs. 2.500 Millions

 

 

CIN No.:

[Company Identification No.]

U31110GJ1981PTC004574

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BRDS01864C

 

 

PAN No.:

[Permanent Account No.]

AACCS5494F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Helical Coil Springs for Automotive Applications. 

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

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 record.

 

There seems some dip in the profit of the company however net worth of the company is satisfactory. General financial position of the company is normal and acceptable for business dealings.

 

Trade relations are reported as fair. Business is active. Payments 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.

 

 

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 (91-2676-223904)

 

 

LOCATIONS

 

Registered Office :

104 Angan Towers 1st Floor, Near Bhavans School, Makarpura Orad, Vadodara-390004, Gujarat, India

Tel. No.:

91-2676-223904/ 220061 / 62

Fax No.:

91-2676-223904

E-Mail :

sagarsprings@satyam.net.in

kheradiaramesh@hotmail.com

sagarsprings@sify.com

 

 

Factory:

Halol - Kalol Highway, Near Lucky Studio, Post Magharar, Taluka Halol, District Panchmahal, Halol – 389350, Gujarat, India

 

 

DIRECTORS

 

As on: 30.09.2014

 

Name :

Mr. Suryankant Motichand Shah

Designation :

Managing director

Address :

4, Manisha Bunglow, Productivity Road, Near Dodsal, Soceity, Akota, Vadodara – 390020, Gujarat, India

Date of Appointment :

24.08.1981

DIN No.:

00219180

 

 

Name :

Mr. Sagar Suryankant Shah

Designation :

Managing director

Address :

4, Manisha Bunglow, Productivity Road, Near Dodsal, Soceity, Akota, Vadodara – 390020, Gujarat, India

Date of Appointment :

24.08.1981

DIN No.:

00219188

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage

Shah Suryakant Motichand

77500

31.00

Shah Suryakant Motichand Huf

32500

13.00

Shah Kantaben Suryakant

30000

12.00

Shah Sagar Suryakant

110000

44.00

Total

250000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2014

 

Category

 

Percentage

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Helical Coil Springs for Automotive Applications. 

 

 

Products :

Coil Springs

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

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 :

HDFC Bank Limited

Branch Address :

HDFC Bank House Senapati Bapat Marg, Lower Parel (West), Mumbai - 400013, Maharashtra, 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

 

Banker Name :

Citi Bank N. A.

Branch Address :

Pelican, 2nd Floor, Opposite Race Course Tower, Gotri Road, 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

 

·         Small Industries Development Bank Of India Land Mark Building, Race Course, Vadodara - 390007, Gujarat, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2014

As on

31.03.2013

Long term borrowings

 

 

From banks

32.333

6.321

Vehicle loans from bank

1.615

0.000

Total

33.948

6.321

 

Auditors :

 

Name :

Viral K. Shah and Associates

Chartered Accountants

Address :

Kshitij Level3, Opposite R.C. Patel Estate, Near Akota Garden, Akota, Vadodara – 390020, Gujarat, India

Tel. No.:

91-265-6589090 / 6569690

PAN No.:

AFGPS7070F

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs. 2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs. 2.500 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

2.500

2.500

2.500

(b) Reserves & Surplus

426.345

424.533

400.864

(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)

428.845

427.033

403.364

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

62.801

6.321

16.171

(b) Deferred tax liabilities (Net)

11.844

7.273

6.988

(c) Other long term liabilities

0.132

0.132

0.120

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

74.777

13.726

23.279

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

19.588

46.137

26.475

(b) Trade payables

36.730

27.317

16.971

(c) Other current liabilities

12.620

11.700

9.264

(d) Short-term provisions

2.925

2.906

2.906

Total Current Liabilities (4)

71.863

88.060

55.616

 

 

 

 

TOTAL

575.485

528.819

482.259

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

138.343

92.756

92.732

(ii) Intangible Assets

0.023

0.000

0.000

(iii) Capital work-in-progress

1.269

0.755

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.462

4.112

3.462

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

14.946

23.122

20.054

(e) Other Non-current assets

16.642

16.482

16.482

Total Non-Current Assets

171.685

137.227

132.730

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

1.249

1.718

2.927

(b) Inventories

42.092

45.330

34.718

(c) Trade receivables

146.558

156.467

144.541

(d) Cash and cash equivalents

184.068

44.037

52.421

(e) Short-term loans and advances

20.847

132.512

107.951

(f) Other current assets

8.986

11.528

6.971

Total Current Assets

403.800

391.592

349.529

 

 

 

 

TOTAL

575.485

528.819

482.259

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from operations (Gross)

395.098

394.967

354.949

 

 

Other Income

14.862

17.701

23.709

 

 

TOTAL                                     (A)

409.960

412.668

378.658

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Raw material consumed

251.851

254.097

222.244

 

 

Changes in inventories of finished goods and work in progress and scrap

(0.924)

(2.202)

0.814

 

 

Employee benefit expenses

12.440

13.722

12.177

 

 

Other expenses

103.562

91.895

74.972

 

 

Prior Period expenses

0.041

0.017

0.000

 

 

TOTAL                                     (B)

366.970

357.529

310.207

 

 

 

 

 

Less

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

42.990

55.139

68.451

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

7.095

4.277

4.202

 

 

 

 

 

 

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

35.895

50.862

64.249

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

16.783

13.702

12.023

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

19.112

37.160

52.226

 

 

 

 

 

Less

TAX                                                                  (H)

14.376

10.586

15.521

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

4.736

26.574

36.705

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

307.697

286.686

256.557

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.473

2.657

3.670

 

 

Dividend

2.500

2.500

2.500

 

 

Tax on Dividend

0.424

0.406

0.406

 

BALANCE CARRIED TO THE B/S

309.036

307.697

286.686

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

1.727

1.267

N.A

 

TOTAL EARNINGS

1.727

1.267

N.A

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

36.157

84.858

74.871

 

 

Capital Goods

56.967

11.942

25.132

 

TOTAL IMPORTS

93.124

96.800

100.003

 

 

 

 

 

 

Earnings Per Share (Rs.)

18.95

106.30

146.82

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

1.20

6.73

10.34

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

10.88

13.96

19.28

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.33

7.09

10.91

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.04

0.09

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.19

0.12

0.11

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

5.62

4.45

6.28

 

 

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

2.500

2.500

2.500

Reserves & Surplus

400.864

424.533

426.345

Net worth

403.364

427.033

428.845

 

 

 

 

long-term borrowings

16.171

6.321

62.801

Short term borrowings

26.475

46.137

19.588

Total borrowings

42.646

52.458

82.389

Debt/Equity ratio

0.106

0.123

0.192

 

 

 

 

 

 

 

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

354.949

394.967

395.098

 

 

11.274

0.033

 

 

 

 

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

354.949

394.967

395.098

Profit

36.705

26.574

4.736

 

10.34%

6.73%

1.20%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT

 

Particular

31.03.2014

31.03.2013

31.03.2012

 Current maturities of long-term debt

9.503

7.194

5.649

Total

9.503

7.194

5.649

 

 

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

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

No

17]

Major suppliers

No

18]

Major customers

No

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

(Rs. In Millions)

Particulars 

As on

31.03.2014

As on

31.03.2013

Long term borrowings

 

 

Other loans and advances deposits from director

28.853

0.000

 

 

 

Short term borrowings

 

 

From directors

19.588

46.137

Total

48.441

46.137

 

Note:

The registered office of the company has been shifted from 104, Chandrakala Tower, 1st Floor, Indira Gandhi Marg, Near Bhavans School, Baroda – 390 004, Gujarat to the present address w.e.f. 01.03.2010.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10424387

18/03/2013

20,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI, Maharashtra - 400013, INDIA

B74663287

2

10380180

27/09/2012

60,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

B59542308

3

10363482

29/06/2012

30,000,000.00

CITIBANK N. A.

Pelican, 2nd Floor, Opp Race Course Tower,, Gotri Road, Baroda, Gujarat - 390007, INDIA

B42806109

4

10208249

23/03/2010

17,500,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

LAND MARK BUILDING, RACE COURSE, VADODARA, Gujarat - 390007, INDIA

A81391229

 

 

FIXED ASSETS:

 

v      Air Conditioner

v      Air Ventilator

v      Business Assets

v      Computers

v      Electrical Installation

v      Factory Building

v      Fax Machine

v      Furniture and Fixtures

v      Land

v      Mobile

v      Office Equipment

v      Office Premises

v      Plant and Machinery

v      Vehicles

v      Windmill

 


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 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. 63.63

UK Pound

1

Rs. 98.97

Euro

1

Rs. 77.74

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

JYTK

 


 

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

5

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

42

 

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.