MIRA INFORM REPORT

 

 

Report Date :

25.02.2014

 

IDENTIFICATION DETAILS

 

Name :

ZENITH METALS PRIVATE LIMITED

 

 

Registered Office :

M-220, Nalanda Parisar, Kesar Bagh Road, Indore – 452009, Madhya Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

23.08.1985

 

 

Com. Reg. No.:

10-002981

 

 

Capital Investment / Paid-up Capital :

Rs.0.802 Millions

 

 

CIN No.:

[Company Identification No.]

U27204MP1985PTC002981

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Dealer of PT Granules, Fabric, Woven Sack, Plastic Good and HDPE Leno Bags.

 

 

No. of Employees :

12 (Approximately)

 


 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 298000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

Management of the company has not filed its latest financials (i.e. 2013) with the government department.

 

Ms. Kajal from accounts department provided with us all information and also provided the turnover figure but the financials are not verified.

 

Profit margin of the company is low however, no borrowings recorded by the company.

 

Trade relations are reported as fair. Business is active. Payments are reported to be usually 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 – 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 :

Ms. Kajal 

Designation :

Accounts Department

Contact No.:

91-9893569280

Date :

25.02.2014

 

 

LOCATIONS

 

Registered Office :

M-220, Nalanda Parisar, Kesar Bagh Road, Indore – 452009, Madhya Pradesh, India

Tel. No.:

91-731-2330112

Mobile No.:

91-9893569280 (Ms. Kajal)

91-9893593837 (Mr. Vinod)

Fax No.:

Not Available

E-Mail :

zenithmetls.co@gmail.com

zenith_metal_pvt_ltd@hotmail.com

zenithmetals.co@gmail.com

Location :

Owned

 

 

City Office :

315-B, D. M. Tower, Race Course Road, Indore – 452001, Madhya Pradesh, India

 

 

DIRECTORS

 

(AS ON 29.09.2012)

 

Name :

Mr. Vinod Singh

Designation :

Director

Address :

HB-9, HIG II Nalanda Parisar, Indore – 452001, Madhya Pradesh, India

Date of Birth/Age :

01.09.1971

Date of Appointment :

28.08.2002

DIN No.:

01118641

 

 

Name :

Mr. Reju Charuvil Skaria

Designation :

Director

Address :

331, Ambedkar Nagar, Indore – 452008, Madhya Pradesh, India

Date of Birth/Age :

25.05.1969

Date of Appointment :

29.09.2008

DIN No.:

02185568

Other Directorship :

 

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U27204MP1985PTC002981

ZENITH METALS PVT LTD

Director

29/09/2008

19/05/2008

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Ms. Kajal 

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 29.09.2012)

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Gopal Pandya

 

11

Hiren Trivedi

 

3011

Vinod Singh

 

5000

 

 

 

Total

 

 

8022

 

 

(AS ON 20.08.2013)

 

Names of Allottess

 

 

No. of Shares Allotted

 

 

 

Vinod Singh

 

500000

C. S. Reju 

 

142000

 

 

 

Total

 

 

642000

 

 

(AS ON 30.09.2012)

Equity Shares Break – up

 

Category

 

 

Percentage

 

 

 

Directors or relatives of directors

 

62.33

Other top fifty shareholders

 

37.67

 

 

 

Total

 

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Dealer of PT Granules, Fabric, Woven Sack, Plastic Good and HDPE Leno Bags.

 

 

Products :

Products Description

Item Code No.

 

HDPE/PP Cloth

3926.9

 

 

Terms :

 

Purchasing :

Depend

 

 

GENERAL INFORMATION

 

Customers :

End Users and OEM’s

 

 

No. of Employees :

12 (Approximately)

 

 

Bankers :

·         State Bank of Travancore

Indore, Madhya Pradesh, India

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S S Solanki and Company

Chartered Accountant

Address :

402, Trade House, 14/3, South Tukoganj, Indore – 452001, Madhya Pradesh, India

PAN No.:

AGTPS5306E

 

 

CAPITAL STRUCTURE

 

(AFTER 29.09.2012)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

700000

Equity Shares

Rs.100/- each

Rs.70.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

650022

Equity Shares

Rs.100/- each

Rs.65.002 Million

 

 

 

 

 

 

(AS ON 29.09.2012)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.100/- each

Rs.1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8022

Equity Shares

Rs.100/- each

Rs.0.802 Million

 

 

 

 


 

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

0.802

0.802

0.802

(b) Reserves & Surplus

9.517

4.056

4.880

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

64.215

0.000

0.000

Total Shareholders’ Funds (1)+(2)

74.534

4.858

5.682

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.002

0.002

0.002

(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)

0.002

0.002

0.002

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

132.016

183.509

105.772

(c) Other current liabilities

17.830

4.444

2.334

(d) Short-term provisions

13.953

11.769

0.975

Total Current Liabilities (4)

163.799

199.722

109.081

 

 

 

 

TOTAL

238.335

204.582

114.765

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.220

0.261

0.311

(ii) Intangible Assets

0.000

0.000

0.000

(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

31.039

11.965

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.595

0.635

0.634

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

31.854

12.861

0.945

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

37.318

6.526

1.129

(c) Trade receivables

147.002

142.005

76.968

(d) Cash and cash equivalents

6.562

1.820

0.449

(e) Short-term loans and advances

11.429

39.065

34.993

(f) Other current assets

4.170

2.305

0.281

Total Current Assets

206.481

191.721

113.820

 

 

 

 

TOTAL

238.335

204.582

114.765

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Revenue from Operations

1054.764

1097.180

764.408

 

 

Other Income

142.844

62.676

6.210

 

 

TOTAL                                     (A)

1197.608

1159.856

770.618

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

22.144

1096.395

73.525

 

 

Purchases

1055.086

0.000

689.815

 

 

Changes in Inventories of Finished Goods 

(37.318)

(5.398)

(1.131)

 

 

Employee Benefits Expenses

137.159

60.726

0.232

 

 

Other Expenses

10.704

7.661

5.425

 

 

Prior Period Items

0.000

0.006

0.000

 

 

TOTAL                                     (B)

1187.775

1159.390

767.866

 

 

 

 

 

Less

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

9.833

0.466

2.752

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1.876

0.100

0.020

 

 

 

 

 

 

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

7.957

0.366

2.732

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.040

0.050

0.041

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

7.917

0.316

2.691

 

 

 

 

 

Less

TAX                                                                  (H)

2.455

1.140

0.920

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

5.462

(0.824)

1.771

 

 

 

 

 

 

Earnings Per Share (Rs.)

681

(103)

221

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.46

(0.07)

0.23

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.75

0.03

0.35

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.82

0.16

2.34

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.07

0.47

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.26

0.96

1.04

 

 

 

 

 

 

 

 

 

 

 

 

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

0.802

0.802

0.802

Reserves & Surplus

4.880

4.056

9.517

Net worth

5.682

4.858

10.319

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

764.408

1,097.180

1,054.764

 

 

43.533

(3.866)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR)

(INR)

(INR)

Sales

764.408

1,097.180

1,054.764

Profit

1.771

(0.824)

5.462

 

0.23%

(0.08%)

0.52%

 

 


 

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 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

No

17]

Major suppliers

No

18]

Major customers

No

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

No

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

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

 

FIXED ASSETS:

 

·         D. G. Set

·         Plant and Machinery

·         Weigh Bridge

·         Electrical Equipments

·         Furniture and Fixtures

·         STD PCO Monitor

·         Computer

·         Photo Copy Machine

 

 


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.62.12

UK Pound

1

Rs.103.38

Euro

1

Rs.85.32

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

NIT

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

45

 

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.