MIRA INFORM REPORT

 

 

Report Date :

18.01.2014

 

 

IDENTIFICATION DETAILS

 

Name :

PROGRESSIVE METALS PRIVATE LIMITED

 

 

Registered Office :

23A, N.S. Road, 7th Floor, Kolkata - 700001, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

27.02.2008

 

 

Com. Reg. No.:

21-123204

 

 

Capital Investment / Paid-up Capital :

Rs. 8.192 Millions

 

 

CIN No.:

[Company Identification No.]

U27100WB2008PTC123204

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALP09182F

 

 

PAN No.:

[Permanent Account No.]

AAFCP0640K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Iron and Steel Products.

 

 

No. of Employees :

58 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 310000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Profitability of the company appears to be low.

 

However, trade relation are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealing with some 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 – 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.

 

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. Vinod Poddar

Designation :

Director

Contact No.:

91-9831021024

Date :

17.01.2014

 

 

LOCATIONS

 

Registered Office :

23A, N.S. Road, 7th Floor, Kolkata - 700001, West Bengal, India

Tel. No.:

91-33-40006902

Mobile No.:

91-9831021024 (Mr. Vinod Poddar)

Fax No.:

91-33-40050005

E-Mail :

marketing@progressivegroup.com

taxexpertsindia@gmail.com

Area :

250 Sq. ft.

Location :

Owned

 

 

Corporate Office :

P-3, Madan Chatterjee Lane, 2nd Floor, Kolkata – 700007, West Bengal, India

Area :

1000 Sq. ft.

Location :

Owned

 

 

Branches:

Located at:

 

·         Bhilai

·         Rourkela

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mrs. Manju Poddar

Designation :

Director

Address :

Flat No. 4B, Lake View Apartment Lake Town, Kolkata – 700089, West Bengal, India

Date of Birth/Age :

11.12.1960

Date of Appointment :

27.02.2008

DIN No.:

00576320

 

 

Name :

Mr. Vinod Poddar

Designation :

Director

Address :

23A, N.S. Road, 7th Floor, Kolkata - 700001, West Bengal, India

Date of Birth/Age :

09.06.1955

Date of Appointment :

27.02.2008

DIN No.:

00576274

 

 

Name :

Mrs. Anju Poddar

Designation :

Director

Address :

Fortuna Chamber, 23A, N.S. Road, 7th Floor, Room No. 30, Kolkata - 700001, West Bengal, India

Date of Birth/Age :

07.06.1994

Date of Appointment :

20.12.2012

DIN No.:

06455960

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Vinod Poddar

 

460000

Manju Poddar

 

10000

Akriti Commodities Private Limited, India  

 

10000

Classic Financial Management Services (Private) Limited, India  

 

5000

Intellectual Securities Private Limited, India  

 

40000

Ranisati Apartments Private Limited, India  

 

15000

Shyambaba Distributors Private Limited, India  

 

15000

S. L. Con-Fin Private Limited, India  

 

15000

Vashali Commercial Private Limited, India  

 

10000

Atul Saraf

 

10

Harsha Poddar

 

11250

Karishma Jajodia

 

11000

Kusum Devi Saraf

 

10

Vinodkumar Poddar (Huf)

 

3000

Suman Financial Advisory Private Limited, India  

 

16000

Suman Realtors Advisory Private Limited, India  

 

20000

Shivmangal Agency Private Limited, India  

 

16000

Alishan Merchants Private Limited, India  

 

9200

Baisakhi Tracom Private Limited, India  

 

14800

Maniratan Vincom Private Limited, India  

 

6800

Chirag Tracom Private Limited, India  

 

3200

Sanyog Vyapaar Private Limited, India  

 

6000

Weldon Vanijya Private Limited, India  

 

6000

Mayur Vanijya Private Limited, India  

 

8000

Sunil Kumar Bansal

 

10

Anuj Ispat Private Limited, India  

 

108000

 

 

 

Total

 

819280

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Bodies corporate

 

39.55

Directors or relatives of directors

 

58.74

Others

 

1.71

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Iron and Steel Products.

 

 

Terms :

 

Selling :

Credit (60 days/ 90 days)

 

 

Purchasing :

Cash and advance

 

 

GENERAL INFORMATION

 

Suppliers :

Steel Autarity of India

 

Name:

Lee Build Private Limited

Address:

Kolkata, West Bengal, India

Tel. No.:

91-9830066890

Person Name:

Mr. Sanjay Kabra (Director)

Remark:

He rated company as very good.

 

 

Customers :

Name:

Thermax Limited

Address:

Pune, Maharashtra, India

Tel. No.:

91-20-66414479

Person Name:

Mr. Tushar Ghag (Power Division)

Remark:

He rated company as very good.

 

 

No. of Employees :

58 (Approximately)

 

 

Bankers :

Standard Chartered Bank, SME Banking, 19 N. S. Road, Kolkata - 700001, West Bengal, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Loans against vehicles 

0.958

0.000

 

 

 

Short term borrowings

 

 

Standard Chartered Bank 

22.231

39.489

 

 

 

Total

23.189

39.489

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S.Jaykishan

Chartered Accountant

Address :

12, Ho Chi Minh Sarani, Kolkata – 700071, West Bengal, India

Tel. No.:

91-33-40035801

Fax No.:

91-33-40035832

E-Mail :

info@sjaykishan.com

PAN No.:

AASFS4445F

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

850000

Equity Shares

Rs.10/- each

Rs. 8.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

819280

Equity Shares

Rs.10/- each

Rs. 8.192 Millions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

8.192

8.192

7.112

(b) Reserves & Surplus

69.657

67.364

39.400

(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)

77.849

75.556

46.512

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

9.315

15.937

8.191

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

9.315

15.937

8.191

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

22.231

39.489

32.886

(b) Trade payables

174.141

105.286

152.581

(c) Other current liabilities

0.976

1.024

18.288

(d) Short-term provisions

0.010

0.015

0.011

Total Current Liabilities (4)

197.358

145.814

203.766

 

 

 

 

TOTAL

284.522

237.307

258.469

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.401

0.987

1.126

(ii) Intangible Assets

0.011

0.015

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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.004

0.044

0.033

(d) Long-term Loan and Advances

0.198

0.198

0.092

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

2.614

1.244

1.251

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

33.740

39.298

38.860

(c) Trade receivables

208.177

162.136

187.824

(d) Cash and cash equivalents

11.182

10.089

11.650

(e) Short-term loans and advances

28.809

24.540

18.884

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

281.908

236.063

257.218

 

 

 

 

TOTAL

284.522

237.307

258.469

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

751.948

772.830

 

 

Other Income

 

0.769

1.884

 

 

TOTAL                                     (A)

NA

752.717

774.714

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of Stock in trade

 

717.977

756.987

 

 

Changes in inventories of stock in trade

 

(0.438)

(9.012)

 

 

Employee benefit expenses

 

2.770

2.536

 

 

Other expenses

 

22.708

17.666

 

 

TOTAL                                     (B)

NA

743.017

768.177

 

 

 

 

 

Less

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

NA

9.700

6.537

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

NA

6.611

3.497

 

 

 

 

 

 

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

NA

3.089

3.040

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

NA

0.270

0.335

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

NA

2.819

2.705

 

 

 

 

 

Less

TAX                                                                  (H)

NA

0.879

0.841

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

2.292

1.940

1.864

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

1.783

(0.081)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

3.723

1.783

 

 

 

 

 

 

Earnings Per Share (Rs.)

NA

2.71

3.06

 

 

Expected Sales (2013-2014): Rs. 800.000 Millions

 

The above information has been parted by Mr. Vinod Poddar

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

NA

0.26

0.23

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

0.38

0.35

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

1.19

1.05

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.03

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.41

0.73

0.88

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.42

1.61

1.26

 

 

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

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 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)

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

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Loans from directors and shareholders

0.911

3.085

Loans from body corporate

7.446

12.852

 

 

 

Total

8.357

15.937

 

FINANCIAL RESULTS

 

The working of the company for the year resulted into profit of Rs. 2.292 millions after taxation.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10231997

10/08/2012 *

57,500,000.00

STANDARD CHARTERED BANK

SME BANKING, 19 N S ROAD, KOLKATA, WEST BENGAL - 
700001, INDIA

B45366861

 

* Date of charge modification

 


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 records 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. 61.35

UK Pound

1

Rs.100.21

Euro

1

Rs. 83.52

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

DPH

 


 

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

4

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.