MIRA INFORM REPORT

 

 

Report Date :

18.02.2014

 

IDENTIFICATION DETAILS

 

Name :

TITAN CRUSHING MACHINERY PRIVATE LIMITED

 

 

Registered Office :

D-2222/36, M.I.D.C. Shirwane, Thene Belapur Road, Nerul, Navi Mumbai – 400706, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

13.05.2010

 

 

Com. Reg. No.:

11-203163

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 Million

 

 

CIN No.:

[Company Identification No.]

U29100MH2010PTC203163

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Stone Crusher Machinery.

 

 

No. of Employees :

175 (Approximately)

 


 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

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 was established as a partnership concern during 2007 by the name ‘Titan Engineering Work’ and during 2010, the subject got converted into a private limited company with the present name.

 

The company possesses a below average financial profile marked by huge external borrowing as well as trade payable and a modest networth position during 2013. 

 

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

 

The company can be considered for business dealings with great 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 – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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.

 

 

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. Sunil Baliya

Designation :

Account Executive

Contact No.:

91-8108844498

Date :

15.02.2014

 

 

LOCATIONS

 

Registered Office :

D-2222/36, M.I.D.C. Shirwane, Thene Belapur Road, Nerul, Navi Mumbai – 400706, Maharashtra, India

Tel. No.:

91-22-27684040 / 2763 2996

Mobile No.:

91-8108844498 (Mr. Sunil)

Fax No.:

91-22-27684040

E-Mail :

mdbarot@hotmail.com

sunil@diamondcusher.in 

info@diamondcrusher.in

Website :

http://www.diamondstonecrusher.com

Location :

Owned

 

 

Factory :

Survey No. 131/9-14 and 13, Karade Khurd, Patalganga, Rasayani, Taluka Panvel, District: Raigad - 410206. Maharashtra, India.

Tel. No.:

91-2192-250150

Fax No.:

91-2192-254150

Location :

Owned

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Vishvaroop Upendra Anand

Designation :

Director

Address :

22, Vishwak, Artek Apratments, MK Marg, Bandra (East), Mumbai – 400051, Maharashtra, India

Date of Birth/Age :

17.12.1970

Date of Appointment :

13.05.2010

DIN No.:

02572438

 

 

Name :

Mrs. Nalini Anand

Designation :

Director

Address :

Flat No. N-1, Building No. 3, 1st Floor, Prathamesh CHS Limited, V S Marg, Prabhadevi, Mumbai – 400025, Maharashtra, India 

Date of Birth/Age :

12.05.1944

Date of Appointment :

13.05.2010

DIN No.:

02915280

 

 

Name :

Mrs. Nameeta Vishvaroop Anand

Designation :

Director

Address :

22, Vishwak, Artek Apratments, MK Marg, Bandra (East), Mumbai – 400051, Maharashtra, India

Date of Birth/Age :

07.07.1973

Date of Appointment :

26.06.2010

DIN No.:

02572452

 

 

Name :

Bihary Alwar Anand

Designation :

Director

Address :

112, 1st Floor, Mayur, 377, Vithalbhai Patel Road, Mumbai – 400004, Maharashtra, India

Date of Birth/Age :

02.06.1927

Date of Appointment :

13.05.2010

DIN No.:

02915278

 

 

KEY EXECUTIVES

 

Name :

Mr. Sunil

Designation :

Account Officer

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Name of Shareholders

No. of Shares

%age

http://www.bseindia.com/include/images/clear.gif Vishvaroop Upendra Anand

5100

51.00

http://www.bseindia.com/include/images/clear.gif Nalini Anand

2450

24.50

Bihary Anand

2450

24.50

Total

10,000

100.00

 

 

 

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 Stone Crusher Machinery.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

  • Sri Srinivasa Alloy Casting

 

 

Customers :

Others

 

  • Ajwani Group of Companies

 

 

No. of Employees :

175 (Approximately)

 

 

Bankers :

  • State Bank of India, Bandra (East), Mumbai, Maharashtra, India 
  • The Kunbi Sahakari Bank Limited, Kunbi Dnyati Griha, 3rd Floor, 127, St. Xavier Street, Parel, Mumbai – 400012, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Term loan (From Bank)

 

 

Vehicle loan

1.562

0.786

Working capital term loan

2.837

4.592

 

 

 

SHORT TERM BORROWINGS

 

 

Cash credit

3.013

0.000

 

 

 

Total

7.412

5.378

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S  S Puranik and Associates

Chartered Accountants

Address :

R 10 Sicka Nagar, V P Rooad, Mumbai – 400004, Maharashtra, India

Tel No. :

91-22-29272090 / 23867627

Email :

sspuranik@sspassociates.com

PAN No. :

ABGFS6301K

 

 

Company in which KMP / Relatives of KMP can exercise significant influences :

  • Rockworth Infrastructure and Equipment
  • Shri Engineering Corporation

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs.0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs.0.100 Million

 

 

 

 

 


 

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

 

0.100

0.100

(b) Reserves & Surplus

 

9.056

5.698

(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)

 

9.156

5.798

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

37.261

33.668

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

37.261

33.668

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

3.013

0.000

(b) Trade payables

 

99.238

93.015

(c) Other current liabilities

 

44.914

45.086

(d) Short-term provisions

 

0.000

1.220

Total Current Liabilities (4)

 

147.165

139.321

 

 

 

 

TOTAL

 

193.582

178.787

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

58.154

55.788

(ii) Intangible Assets

 

0.000

0.031

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.641

0.642

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

3.097

4.349

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

61.892

60.810

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

66.641

59.033

(c) Trade receivables

 

46.543

37.879

(d) Cash and cash equivalents

 

14.273

13.363

(e) Short-term loans and advances

 

3.542

7.702

(f) Other current assets

 

0.691

0.000

Total Current Assets

 

131.690

117.977

 

 

 

 

TOTAL

 

193.582

178.787

 

 

SOURCES OF FUNDS

 

 

 

31.03.2011

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

0.100

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

3.029

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

3.129

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

9.092

2] Unsecured Loans

 

 

18.059

TOTAL BORROWING

 

 

27.151

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

30.280

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

55.843

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.641

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

58.010

 

Sundry Debtors

 

 

35.482

 

Cash & Bank Balances

 

 

23.224

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

14.007

Total Current Assets

 

 

130.723

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

98.171

 

Other Current Liabilities

 

 

57.439

 

Provisions

 

 

1.352

Total Current Liabilities

 

 

156.962

Net Current Assets

 

 

(26.239)

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.035

 

 

 

 

TOTAL

 

 

30.280

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

317.355

385.132

 

 

Other Income

0.562

0.028

 

 

 

TOTAL                                    

317.917

385.160

300.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

307.296

375.325

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

10.621

9.835

NA

 

 

 

 

 

Less

TAX                                                                 

7.064

7.166

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

3.557

2.669

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

335.78

266.94

NA

 

 

Expected Sales (2013-2014): Rs. 380.000 Millions

 

The above information has been parted by Mr. Sunil Baliya

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.12

0.69

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.35

2.55

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.50

5.52

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.16

1.70

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

4.40

5.81

8.68

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.89

0.85

0.83

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

Share Capital

0.100

0.100

Reserves & Surplus

5.698

9.056

Net worth

5.798

9.156

 

 

 

long-term borrowings

33.668

37.261

Short term borrowings

0.000

3.013

Total borrowings

33.668

40.274

Debt/Equity ratio

5.807

4.399

 

 

 


 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

Sales

385.132

317.355

 

 

(17.598)

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

Sales

385.132

317.355

Profit

2.669

3.557

 

0.69%

1.12%

 

 

 

 

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

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 two 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

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

 

 

NOTE:

 

The registered office of the company has been shifted from to Vishak Artek Apartments, Kalanagar, M. K, Marg, Bandra (West), Mumbai – 400051, Maharashtra, India present address w.e.f. 19.12.2011

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loans from directors and related parties

32.862

28.290

 

 

 

Total

32.862

28.290

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10436202

07/09/2010

7,500,000.00

The Kunbi Sahakari Bank Limited 

Kunbi Dnyati Griha, 3rd Floor,127, St. Xavier Street, Parel, Mumbai - 400012, Maharashtra, India

A95625208

 

 


FIXED ASSETS

 

¨       Furniture and Fixture

¨       Plant and Machinery

¨       Office Equipment

¨       Computers

¨       Motor Car

¨       Land

 


 

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.84.5

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

2

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.