MIRA INFORM REPORT

 

 

Report Date :

04.01.2014

 

IDENTIFICATION DETAILS

 

Name :

NARAYAN POWER TECH PRIVATE LIMITED

 

 

Registered Office :

Padra-Vadodara Road, Padra, District. Vadodara - 391440, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

21.07.1995

 

 

Com. Reg. No.:

04-026819

 

 

Capital Investment / Paid-up Capital :

Rs. 2.500 Millions

 

 

CIN No.:

[Company Identification No.]

U65922GJ1995PTC026819                    

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Current Transformer and Relay Coils.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (49)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1200000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Profitability of the company seems to be decent. General financial position of the company seems to be sound and healthy.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered for business dealings at usual trade terms and condition.

 

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, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

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

 

India’s current account deficit narrowed in the quarter ended September as government measures to curb imports, especially gold, kicked in.  The current account deficit, the excess of a country’s imports of goods and services over exports, narrowed to $ 5.2 billion from $ 21 billion in the year ago period, according to provisional Reserve Bank of India data. Finance Minister P. Chidambaram said the CAD for the year will be less than $ 60 billion or 3 per cent of GDP and the latest data suggests the government may achieve the target.

 

India was ranked 94th among the world’s most corrupt nations list. Denmark and New Zealand topped as the cleanest while Somalia emerged as the most corrupt.

 

India’s services sector activity witnessed a moderate improvement in November over the previous month, even while indicating the fifth successive monthly contraction, according the HSBC survey.

 

$53 million estimated losses suffered by India due to phishing attacks during the third quarter, according to a study by RSA. India ranks fourth in the list of nations hit by phishing attacks. The US remained at the top of the charts. Phishing is the process of acquiring information such as user names, passwords and credit card details by sending e-mails disguised as official mails.

 

Rs.4080 million worth of mobile-phone-based transactions by July 2013 compared to Rs.260 million in September, 2012, according to Deloitte report. The number of transactions has shot up from 94000 to 701000.

 

India aims to earn Rs.400000 million from the bandwidth auction set for January. The merger and acquisition guidelines, cleared by a group of ministers, will be out before the auction begins so that players can make informed decisions on the auctions.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating = BBB

Rating Explanation

Moderate degree of safety and moderate credit risk

Date

24.12.2013

 

 

Rating Agency Name

CRISIL

Rating

Short Term Rating = A3+

Rating Explanation

Moderate degree of safety and high credit risk

Date

24.12.2013

 

 

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.

 

LOCATIONS

 

Registered Office / Factory :

Padra-Vadodara Road, Padra, District. Vadodara - 391440, Gujarat, India

Tel. No.:

91-265-6455184/85/86, 6548822 

Fax No.:

91-2662-221371 

E-Mail :

sales@narayanpowertech.com

purchase@narayanpowertech.com

customercare@narayanpowertech.com

cheats@narayanpowertech.com

Website :

http://www.narayanpowertech.com

 

 

DIRECTORS

 

As on 30.09.2011

 

Name :

Mr. Chirag Surendrabhai Shah

Designation :

Managing Director

Address :

9, Rokadnath Society, Race Course Circle, Vadodara- 390007, Gujarat, India

Date of Birth/Age :

16.07.1968

Date of Appointment :

21.07.1995

DIN No.:

00511170

 

 

Name :

Mr. Surendrabhai Rasiklal Shah

Designation :

Director

Address :

9, Rokadnath Society, Race Course Circle, Vadodara- 390007, Gujarat, India

Date of Birth/Age :

03.06.1939

Date of Appointment :

21.07.1995

DIN No.:

00511190

 

 

Name :

Mr. Sandip Indravadan Shah

Designation :

Director

Address :

2, Rokadnath Society, Race Course Circle, Vadodara- 390007, Gujarat, India

Date of Birth/Age :

09.01.1965

Date of Appointment :

01.06.1998

DIN No.:

01144087

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2011

 

Names of Shareholders

 

No. of Shares

Chirag S. Shah

 

40010

Surendrabhai R. Shah

 

35500

Bhargav S. Shah

 

47500

Jyostnaben S. Shah

 

1000

Sapnaben C. Shah

 

86490

Anand C. Shah 

 

1000

Sandipkumar I. Shah

 

37500

Bhargav S. Shah-HUF

 

400

Chirag S. Shah-HUF

 

500

Sandipkumar I. Shah-HUF

 

100

Total

 

250000

 

As on 30.09.2011

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Current Transformer and Relay Coils.

 

 

Products :

Products Description

Item Code

Current Transformer

850431 01

Relay Coils

732090 09

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Union Bank of India, Race Course Circle Branch, 5, Rokadnath Society, Race Course, Vadodara - 390007, Gujarat, India

·         Pravtati Sahakari Bank Limited, Sayajigunj Branch, Station Road, Baroda - 390005, Gujarat, India

·         HDFC Bank Limited

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Naresh and Company

Chartered Accountants

Address :

City Enclave, Near Baroda High School, Opposite Polo Ground, Vadodara -390001, Gujarat, India 

Tel. No.:

91-265-2423386 / 3010806 / 07

Fax No.:

91-265-3013386

E-Mail :

connsult@nareshandco.com

PAN No.:

AACFM7595C

 

 

CAPITAL STRUCTURE

 

As on 30.09.2011

 

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

 

 

31.03.2013

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

2.500

2.500

(b) Reserves & Surplus

 

302.539

202.581

(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)

 

305.039

205.081

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

20.352

10.897

(b) Deferred tax liabilities (Net)

 

10.605

6.838

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

30.957

17.735

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

40.709

56.473

(b) Trade payables

 

46.586

41.210

(c) Other current liabilities

 

14.778

7.750

(d) Short-term provisions

 

46.902

28.785

Total Current Liabilities (4)

 

148.975

134.218

 

 

 

 

TOTAL

 

484.971

357.034

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

127.205

65.672

(ii) Intangible Assets

 

1.494

5.004

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

8.745

0.945

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

1.546

0.473

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

138.990

72.094

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

29.771

0.000

(b) Inventories

 

32.076

38.491

(c) Trade receivables

 

168.448

151.041

(d) Cash and cash equivalents

 

49.552

57.437

(e) Short-term loans and advances

 

66.116

37.971

(f) Other current assets

 

0.018

0.000

Total Current Assets

 

345.981

284.940

 

 

 

 

TOTAL

 

484.971

357.034

 


 

SOURCES OF FUNDS

 

 

 

31.03.2011

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

2.500

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

145.736

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

148.236

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

66.972

2] Unsecured Loans

 

 

9.835

TOTAL BORROWING

 

 

76.807

DEFERRED TAX LIABILITIES

 

 

6.264

 

 

 

 

TOTAL

 

 

231.307

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

60.942

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.915

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

42.992

 

Sundry Debtors

 

 

134.410

 

Cash & Bank Balances

 

 

13.306

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

45.304

Total Current Assets

 

 

236.012

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

46.051

 

Other Current Liabilities

 

 

2.901

 

Provisions

 

 

17.610

Total Current Liabilities

 

 

66.562

Net Current Assets

 

 

169.450

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

231.307

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

621.113

484.606

415.382

 

 

Other Income

16.600

9.607

 

 

 

TOTAL                                     (A)

637.713

494.213

415.382

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

345.347

274.446

 

 

 

Purchase of Stock-in-trade

1.360

0.635

 

 

 

Changes in Inventories of Finished Goods Work-in-Progress and Stock-in-Trade

1.802

(0.270)

348.097

 

 

Employee Benefits Expenses 

23.651

18.092

 

 

 

Others Expenses 

107.021

99.173

 

 

 

Extraordinary Items

0.350

0.164

 

 

 

TOTAL                                     (B)

479.531

392.240

348.097

 

 

 

 

 

Less

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

158.182

101.973

67.285

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

2.712

8.463

7.614

 

 

 

 

 

 

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

155.470

93.510

59.671

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

4.843

3.808

3.551

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

150.627

89.702

56.120

 

 

 

 

 

Less

TAX                                                                  (H)

50.669

29.359

18.921

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

99.958

60.343

37.199

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

206.079

145.736

108.537

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

306.037

206.079

145.736

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

NA

NA

196.161

 

TOTAL EARNINGS

NA

NA

196.161

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

NA

77.300

 

TOTAL IMPORTS

NA

NA

77.300

 

 

 

 

 

 

Earnings Per Share (Rs.)

400.00

241.00

192.48

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

15.67

12.21

8.96

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

24.25

18.51

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

31.63

25.19

18.90

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.49

0.44

0.38

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.20

0.33

0.52

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.32

2.12

3.55

 

 

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

No

9]

Name of person contacted

No

10]

Designation of contact person

No

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

No

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

Yes

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

90104909

25/06/2002 *

400,000.00

UNION BANK OF

RACE COURSE CIRCLE BRANCH, 5, ROKADNATH SOCIETY, 
RACE COURSE, VADODARA, GUJARAT - 390007, INDIA

-

2

90104843

05/03/2012 *

203,000,000.00

UNION BANK OF INDIA

RACE COURSE CIRCLE BRANCH, 5, ROKADNATH SOCIETY, 
RACE COURSE, VADODARA, GUJARAT - 390007, INDIA

B35633379

3

90104705

21/07/1997

200,000.00

UNION BANK OF

RACE COURSE CIRCLE BRANCH, 5, ROKADNATH SOCIETY, 
RACE COURSE, VADODARA, GUJARAT - 390007, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Land

·         Building

·         Machinery

·         Testing Equipments

·         Furniture and Fixture

·         Factory Equipments

·         Mould and Dies

·         Vehicle

·         Air Conditioner

 

 


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.62.41

UK Pound

1

Rs.102.54

Euro

1

Rs.85.20

 

 

INFORMATION DETAILS

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--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

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

 

49

 

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.