MIRA INFORM REPORT

 

 

Report Date :

18.02.2014

 

IDENTIFICATION DETAILS

 

Name :

SUNLAND RECYCLING INDUSTRIES LIMITED

 

 

Registered Office :

A-501/507, Ramji House, 5th Floor, 30, Jambulwadi, Kalbadevi Road, Mumbai – 400002, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

12.07.2011

 

 

Com. Reg. No.:

11-219683

 

 

Capital Investment / Paid-up Capital :

Rs. 180.027 Millions

 

 

CIN No.:

[Company Identification No.]

U27101MH2011PLC219683

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS72175F

 

 

PAN No.:

[Permanent Account No.]

AAQCS2722J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Non-Ferrous Metal and Ingots.

 

 

No. of Employees :

500 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

C

 

RATING

STATUS

PROPOSED CREDIT LINE

<10

C

Absolute credit risk exists. Caution needed to be exercised

Credit not recommended

 

Status :

Temporary business closed down

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Mr. Anil Pillai, Finance Manager confirmed that company has temporary closed down their business as they have transferred their business to sister concern company “Sunland Alloys” from 29th March, 2013.

 

They might start business in this company in future.

 

Payment terms are unknown.

 

The subject can be considered for business dealing on a fully secured 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

The worst is over for India’s economy with gross domestic product likely to expand 5 %to 5.5 % this year and more than 6 % in 2015, according to Moody’s Analytics. Concerns over the rupee and current account deficit are under control, said the agency. Ratings firm Crisil has forecast 6 % growth for 2014/15 up from the estimated 4.8 % for 2013/14.  Total economic growth, infrastructure bottlenecks and lack of transparency and consistency in foreign direct investment policies seem to have taken a toll on India’s attractiveness as an investment destination, says an Ernst & Young survey.  Projects with FDI component fell 16.4 % across the globe in 2012 from the previous year.  The drop in India was steeper at 21 %. State run carrier Air India is doling out free tickets to its 24000 employees, even as it expects to incur a loss of Rs 39000 mn this financial year and has a debt of Rs 350000 mn. 550000 number of jobs generated across India in 2013, a fall of 0.4 % as compared to with a year earlier. The National  Capital Region has a one-fourth share in total jobs created, according to a study by industry lobby group Assochem, Banks, real estate, automobile and telecommunications sectors are showing a rise of job creation. $ 805 mn investments by venture capital firms in India during 2013, registering a drop of about 18 % over the previous year. The Information Technology and IT-Enabled  Services Industry retained its status as the favourable venture capital investors in 2013. Pakistan has temporarily banned gold imports for the second time in six months, as it tries to stem smuggling into India. India’s import duty on gold is 10 % and curbs on purchases have dried up legal imports into what used to be the world’s biggest bullion buyers. The World Gold Council puts the amount smuggled into India at upto 200 tonnes in 2013. The Reserve Bank of India has proposed that unclaimed bank deposits estimated to be about Rs 35000 mn be used for education and awareness among depositors.  According to the plan, deposits that have not been claimed for at least 10 years will be transferred to the scheme.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating: “BBB-”

Rating Explanation

Moderate credit risk quality and average credit risk.

Date

26.10.2012

 

 

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 31-03-2012.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Anil Pillai

Designation :

Finance Manager

Contact No.:

91-9870992403

Date :

17.02.2014

 

 

LOCATIONS

 

Registered Office :

A-501/507, Ramji House, 5th Floor, 30, Jambulwadi, Kalbadevi Road, Mumbai – 400002, Maharashtra, India

Tel. No.:

91-22-40901600

Mobile No.:

91-9870992403 (Mr. Anil Pillai)

Fax No.:

91-22-40901619

E-Mail :

sunlandaccounts@gmail.com

ikchhajed@hotmail.com

bgokhru@gmail.com  

anil@sunlandmetals.com

Website:

www.sunlandmetals.com

Area:

3000 sq.ft

Location:

Owned

 

 

Factory :

Survey No. 8/9/1/2, Village Karajgam, Silvassa – 396230, Dadra and Nagar Haveli, India

Tel. No.:

91-260-3298230

Area:

50000 sq.ft.

7

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Surendra Kumar Prathaviraj Kachhara

Designation :

Director

Address :

8-B, Abhilasha Building, 46,August Kranti Marg, Gwaliya Tank, Mumbai – 400036, Maharashtra, India

Date of Birth/Age :

20.03.1955

Date of Appointment:

01.10.2011

Qualification:

B COM

PAN No. :

AHPPK1684G

DIN No.:

01287721

 

 

Name :

Mr. Mahendra Kumar Prithviraj Kachhara

Designation :

Director

Address :

9-D, Abhilasha Building, August Kranti Marg, Gwaliya Tank, Mumbai – 400036, Maharashtra, India

Date of Birth/Age :

11.02.1962

Date of Appointment:

01.10.2011

Qualification:

B COM

PAN No. :

AACPK9650Q

DIN No.:

02283218

 

 

Name :

Mr. Sushil Kumar Suraj Prakash Aggarwal

Designation :

Director

Address :

17/33,Shakti Nagar, Delhi – 110007, India

Date of Birth/Age :

28.08.1957

Date of Appointment:

01.10.2011

Qualification:

B COM

PAN No. :

AACPA2365G

DIN No.:

01287783

 

 

Name :

Mr. Sanjiv Kumar Suraj Prakash Aggarwal

Designation :

Director

Address :

17/33,Shakti Nagar, Delhi – 110007, India

Date of Birth/Age :

03.11.1965

Date of Appointment:

01.10.2011

Qualification:

B COM

PAN No. :

AACPA6300P

DIN No.:

01287748

 

 

KEY EXECUTIVES

 

Name :

Mr. Anil Pillai

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2012

 

Names of Shareholders

 

No. of Shares

 

Surendra Kumar Kachhara

 

4500000

Mahendra Kumar Kachhara

 

4500000

Sushil Kumar Aggarwal

 

8100000

Sanjeev Kumar Aggarwal

 

900000

Mahendra Kumar

 

900

Lalit Mangilal Kumbhar

 

900

Narayan Thanaji Gayari

 

900

B.R.Sonkar

 

1

Foliage Properties, India

 

1

Jayesh R.Shah

 

1

Jolly S.Sonkar

 

1

Mahavir Ranka HUF

 

1

Meenakshi Exports, India

 

1

Neelam Sharma

 

1

Pragnya V.Shah

 

1

Rasiklal M.Shah

 

1

Suresh B.Sonkar

 

1

Susheel Jain

 

1

Vinod R.Shah

 

1

Total

 

18002712

 

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Non-Ferrous Metal and Ingots.

 

 

Products :

Item Code No. (ITC Code)

Product Description

76012010

Aluminium Alloy Ingot

 

 

Imports :

 

Products :

Scrap

Countries :

·         China

·         Germany

·         France and Some Gulf Countries

 

 

Terms :

 

Selling :

Cash and Credit (30 Days and 60 Days)

 

 

Purchasing :

Cash against documents

 

 

GENERAL INFORMATION

 

Suppliers :

Nord Scott, Germany

 

 

Customers :

Wholesalers and Retailers

 

·         Bajaj Auto Limited

 

 

No. of Employees :

500 (Approximately)

 

 

Bankers :

·         ICICI Bank Limited, Landmarkrace Cource Circle, Alkapuri, Baroda - 390015, Gujarat, India

 

·         State Bank of India, Industrial Finance Branch, The Arcade, 2nd Floor, World Trade Centre, Cuffe P, Mumbai - 400005, Maharashtra, India

 

 

Facilities :

Fund and Non-Fund: Rs. 200.000 Millions (From State Bank of India)

 

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Cash Credit

11.171

185.598

Buyers Credit

160.412

81.992

Total

171.583

267.590

 

NOTE

 

Working Capital loan from banks i.e cash credit limit and Byers Credit is secured by hypothication of all kinds of Stocks i.e.Raw Material ,Finished Goods,Goods in Transit/ Process , stores , spares parts, packing material, and book debts, outstanding Trade receivables , outstanding claims and bills etc. and second charge by personal guarantee of Directors.

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B G Gokhru and Company

Chartered Accountants

Address :

27 Rungta Bhavan, II Floor, 100, Fanaswadi, Sitaram Poddar School Marg, Mumbai – 400002, Maharashtra, India

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

AAFPG3666F

 

 

Other Related Party :

·         Dyna Trade Link Private Limited

·         Sunland Alloys

·         Sunland Metlal Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000000

Equity Shares

Rs.10/- each

Rs.250.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

18002712

Equity Shares

Rs.10/- each

Rs.180.027 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

180.027

180.027

(b) Reserves & Surplus

 

45.217

19.648

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

225.244

199.675

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.000

0.003

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

8.885

8.885

Total Non-current Liabilities (3)

 

8.885

8.888

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

348.289

489.761

(b) Trade payables

 

0.123

4.439

(c) Other current liabilities

 

6.445

5.853

(d) Short-term provisions

 

10.138

0.071

Total Current Liabilities (4)

 

364.995

500.124

 

 

 

 

TOTAL

 

599.124

708.687

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

53.401

53.140

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

35.846

41.459

(c) Deferred tax assets (net)

 

0.165

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

89.412

94.599

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

0.000

95.956

(c) Trade receivables

 

317.389

304.538

(d) Cash and cash equivalents

 

63.278

2.384

(e) Short-term loans and advances

 

1.325

11.598

(f) Other current assets

 

127.720

199.612

Total Current Assets

 

509.712

614.088

 

 

 

 

TOTAL

 

599.124

708.687

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

 

31.03.2012

 

SALES

 

 

 

 

 

Income

 

3878.657

1794.541

 

 

Other Income

 

44.217

14.122

 

 

TOTAL                                    

 

3922.874

1808.663

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

 

3611.225

1665.552

 

 

Changes in inventories of finished goods, work-in-progress and stock-in-trade

 

47.662

(10.520)

 

 

Employee benefit expense

 

13.978

3.956

 

 

Other expenses

 

130.212

67.857

 

 

TOTAL                                    

 

3803.077

1726.845

 

 

 

 

 

 

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

 

119.797

81.818

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

 

77.253

49.817

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

42.544

32.001

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

7.048

3.465

 

 

 

 

 

Less

EXCEPTIONAL ITEMS

 

0.050

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX            

 

35.446

28.536

 

 

 

 

 

Less

TAX                                                                 

 

10.045

8.885

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

 

25.401

19.651

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

1.29

1.09

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2013

31.03.2012

PAT / Total Income

(%)

 

0.65

1.09

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

0.91

1.59

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

6.29

4.28

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.16

0.14

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

 

1.55

2.45

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

1.40

1.23

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Share Capital

180.027

180.027

Reserves & Surplus

19.648

45.217

Net worth

199.675

225.244

 

 

 

long-term borrowings

0.000

0.000

Short term borrowings

489.761

348.289

Total borrowings

489.761

348.289

Debt/Equity ratio

2.453

1.546

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Sales

1794.541

3878.657

 

 

116.136

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Sales

1794.541

3878.657

Profit

19.651

25.401

 

1.10%

0.65%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS

 

Particulars

 

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

 

 

 

 

Current maturities of long-term debt

 

0.000

0.000

 

 

 

 

 

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 two years

Yes

12]

Profitability for last two 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

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

Yes

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

10455011

18/12/2013 *

638,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA - 390015, GUJARAT, INDIA

B92125715

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Short Tem Loan from Others

66.250

45.250

Short Tem Loan from Related Parties

68.697

106.662

Short Tem Loan from Shareholders

41.759

70.259

Total

176.706

222.171

 

 

FIXED ASSETS

 

·         Land

·         Factory Building

·         Fax Machine

·         Forklift

·         Lab

·         Equipments

·         Telephone Equipments

·         Weighment Machine

·         Zerox Machine

·         Conductivity Meter

·         Cooling Tower

·         Generator

·         Plant and Machinaries

·         Transformer

·         Electrical Fittings and Installations

·         Furniture and Fixture

·         Commercial Vehicle

·         Motor Car

·         Computer

 


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.95

UK Pound

1

Rs.104.02

Euro

1

Rs.84.95

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

MRI

 


 

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.