MIRA
INFORM REPORT
|
Report Date : |
18.01.2014 |
Note: Correct name of the company is “VIJAY PRAKASH AEROMARINE METALS PRIVATE LIMITED”.
IDENTIFICATION DETAILS
|
Name : |
VIJAY PRAKASH AEROMARINE METALS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
B-101, First Floor, Plot No.2, R.G. Complex, Motia Khan, D. B. Gupta
Road, New Delhi – 110055 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
01.01.2010 |
|
|
|
|
Com. Reg. No.: |
55-197562 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
RS. 2.403 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27100DL2010PTC197562 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELV09594E |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCV1785F |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trading of aluminium, extruded products, rolled products, semi finished and finished products in all alloys and in all forms. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
B (32) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 27000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track record. The management has seen an improvement in its profitability during
2013. However, the company seems to be undertaking modest scale of business
operations. The ratings also take into consideration the average financial profile
marked by low networth position and working capital intensive nature of
operations. However, trade relations are fair. Business is active. Payment terms
are reported as slow but correct. The subject can be considered for business dealings 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.
LOCATIONS
|
Registered Office : |
B-101, First Floor, Plot No.2, R.G. Complex, Motia Khan, D. B. Gupta
Road, New Delhi – 110055, India |
|
Tel. No. : |
91-11-23544854 |
|
Fax No. : |
91-11-23544854 |
|
E-Mail : |
DIRECTORS
As on 30.09.2013
|
Name : |
Mr. Ravi Gupta |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
213, First Floor, Kailash Hills, New Delhi - 110065, |
||||||||||||||||||||||||
|
Date of Birth/Age : |
30.05.1978 |
||||||||||||||||||||||||
|
Date of Appointment : |
01.01.2010 |
||||||||||||||||||||||||
|
DIN No. : |
02756175 |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mrs. Shikha Gupta |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
213, First Floor, Kailash Hills, New Delhi - 110065, |
||||||||||||||||||||||||
|
Date of Birth/Age : |
26.10.1977 |
||||||||||||||||||||||||
|
Date of Appointment : |
01.01.2010 |
||||||||||||||||||||||||
|
DIN No. : |
01837341 |
||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2013
|
Names of Shareholders |
|
No. of Shares |
|
Ravi Gupta |
|
90300 |
|
Shikha Gupta |
|
120000 |
|
Europas Meditechnik India Limited, India |
|
10000 |
|
O.E.C. Diascan Limited, India |
|
10000 |
|
V. K. Raj Packaging Private Limited, India |
|
10000 |
|
Total |
|
240300 |
As on 30.09.2013
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage of Holding |
|
Bodies corporate |
12.48 |
|
Directors or relatives of Directors |
87.52 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trading of aluminium, extruded products, rolled products, semi finished and finished products in all alloys and in all forms. |
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
||||||||||||
|
|
|
||||||||||||
|
Bankers : |
Union Bank of India, Bq Block Market, Shalimar Bagh, New Delhi - 110088, India |
||||||||||||
|
|
|
||||||||||||
|
Facilities : |
Note: Secued Loan from banks consists of Cash Credit from Union Bank of India secured against: i) Hypothecation of Stocks and Book Debts not more than 90 days old. ii) Equitable mortgage of Property B-101, First Floor, R. G. Complex, Motia Khan, Pahar Ganj, New Delhi standing in the name of Shika Gupta, Director of the Company. iii) Equitable mortgage of Plot no. K-711, TDI City, Kundli, Sonepat, Haryana standing in the name of Ravi Gupta, Director of the Company. iv) FDR of Rs. 0.400 Million in the name of Shikha Gupta,
Director of the Company. |
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Sandeep Kalra and Company Chartered Accountants |
|
Address : |
206, D. R. Chambers, 12/56 D.B. Gupta Road, Karol Bagh, New Delhi – 110005, India |
|
Tel. No. : |
91-11-41548985/ 86 |
|
Income-tax
PAN of auditor or auditor's firm : |
ABFFS3164D |
CAPITAL STRUCTURE
As on 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
250,000 |
Equity Shares |
Rs.10/- each |
Rs. 2.500 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
240,300 |
Equity Shares |
Rs.10/- each |
Rs. 2.403 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 |
2.403 |
2.403 |
2.403 |
|
(b) Reserves & Surplus |
4.354 |
3.441 |
2.569 |
|
(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) |
6.757 |
5.844 |
4.972 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
2.986 |
6.654 |
3.123 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.005 |
|
(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) |
2.986 |
6.654 |
3.128 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
8.166 |
0.000 |
0.000 |
|
(b) Trade payables |
7.613 |
7.999 |
0.209 |
|
(c) Other current
liabilities |
1.681 |
26.599 |
24.283 |
|
(d) Short-term provisions |
0.333 |
0.282 |
0.000 |
|
Total Current Liabilities (4) |
17.793 |
34.880 |
24.492 |
|
|
|
|
|
|
TOTAL |
27.536 |
47.378 |
32.592 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
0.940 |
0.694 |
0.125 |
|
(ii) Intangible Assets |
0.004 |
0.006 |
0.010 |
|
(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) |
0.023 |
0.006 |
0.000 |
|
(d) Long-term Loan and Advances |
0.006 |
0.156 |
0.156 |
|
(e) Other Non-current assets |
0.025 |
0.037 |
0.050 |
|
Total Non-Current Assets |
0.998 |
0.899 |
0.341 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
11.631 |
6.354 |
0.562 |
|
(c) Trade receivables |
6.858 |
9.350 |
3.411 |
|
(d) Cash and cash
equivalents |
6.345 |
17.588 |
13.869 |
|
(e) Short-term loans and
advances |
0.551 |
12.412 |
14.191 |
|
(f) Other current assets |
1.153 |
0.775 |
0.218 |
|
Total Current Assets |
26.538 |
46.479 |
32.251 |
|
|
|
|
|
|
TOTAL |
27.536 |
47.378 |
32.592 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
79.688 |
|
|
|
|
|
Other Income |
0.688 |
0.902 |
|
|
|
|
TOTAL (A) |
80.376 |
70.885 |
16.011 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL (B) |
78.129 |
68.714 |
15.820 |
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION (A-B) (C) |
2.247 |
2.171 |
0.191 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
0.621 |
0.741 |
0.303 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
1.626 |
1.430 |
(0.112) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
0.251 |
0.198 |
0.014 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX (E-F) (G) |
1.375 |
1.232 |
(0.126) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
0.462 |
0.360 |
(0.005) |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX (G-H) (I) |
0.913 |
0.872 |
(0.131) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
0.741 |
(0.131) |
0.000 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
1.654 |
0.741 |
(0.131) |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
3.80 |
3.63 |
(0.55) |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total
Income |
(%) |
1.14
|
1.23 |
(0.82) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
1.73
|
1.76 |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
5.00
|
2.60 |
(0.39) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.20
|
0.21 |
(0.03) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
2.73
|
1.14 |
0.63 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.49
|
1.33 |
1.32 |
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 |
No |
INDEX OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE CREATION/MODIFICATION |
CHARGE AMOUNT SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER (SRN) |
|
1 |
10378554 |
11/09/2012 |
15,000,000.00 |
UNION BANK OF INDIA |
BQ BLOCK MARKET, SHALIMAR BAGH, NEW DELHI - 110088, INDIA |
B58921131 |
UNSECURED LOANS
|
PARTICULAR |
31.03.2013 (Rs.
In Millions) |
31.03.2012 (Rs.
In Millions) |
|
LONG TERM
BORROWINGS |
|
|
|
Long Term Loans from Directors and their Relatives, Shareholders |
2.986 |
3.727 |
|
Inter-Corporate Deposits |
0.000 |
2.927 |
|
Total |
2.986 |
6.654 |
CHANGE OF ADDRESS
The registered office of the company has been shifted from 213, First Floor, Kailash Hills, New Delhi-110065, India to the present address w.e.f. 18.02.2010.
CORPORATE INFORMATION
The Company was incorporated in India in 2010 and registered under the Indian Companies Act, 1956. The Company is engaged in trading of aluminium, extruded products, rolled products, semi finished and finished products in all alloys and in all forms.
OPERATIONS AND
ACCOUNTS
Total Revenues were Rs. 80.376 Millions as compared to Rs. 70.885 Millions in the previous year. Profit after Tax
was Rs. 0.913 Million as compared to Profit after tax of Rs. 0.872 Million in the previous year.
FUTURE PROSPECTS
It is expected that the Company shall be able to improve upon the performance of the previous year.
FIXED ASSETS
v
Tangible
Assets
· Office Equipments
· Computers
· Tools
· Vehicles
· Furniture and Fixtures
v
Intangible
Assets
· Computer Software
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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 |
|
|
1 |
Rs.100.21 |
|
Euro |
1 |
Rs.83.52 |
INFORMATION DETAILS
|
Report Prepared
by : |
MRI |
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 |
4 |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
4 |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
32 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.