MIRA INFORM REPORT

 

 

Report Date :

25.01.2014

 

IDENTIFICATION DETAILS

 

Name :

ELEMENTS PREFAB PRIVATE LIMITED

 

 

Registered Office :

B-7, Sagar Complex, Nashik Phata, Kasarwadi, Pune – 411 034, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

27.05.2008

 

 

Com. Reg. No.:

25-132115

 

 

Capital Investment / Paid-up Capital :

Rs.3.000 millions

 

 

CIN No.:

[Company Identification No.]

U28910PN2008PTC132115

 

 

TIN No.:

27270751598

 

 

PAN No.:

[Permanent Account No.]

AABCE9907A 

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Pre-Engineered, Pre-Fabricated Buildings and Steel Components Elements.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 55000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The management has seen a dip in its net profitability during 2013. The company possesses a below average. Financial profile marked by low networth position and deteriorating cash balance during the year under review.

 

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

 

The company 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

SE 2B

Rating Explanation

High performance capability and moderate financial strength.

Date

April 04, 2013

 

 

RBI DEFAILTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAILTERS’ 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-7, Sagar Complex, Nashik Phata, Kasarwadi, Pune – 411 034, Maharashtra, India

Tel. No.:

91-20-30284011/ 12/ 27124001

Fax No.:

91-20-27124001

E-Mail :

accounts@dhoottechno.co.in

rrdhoot@hotmail.com

 

 

Corporate Office :

A-Wing, Sagar Complex, 4th Floor, Nashik Phata, Kasarwadi, Pune – 411 034, Maharashtra, India

 

 

Factory :

Plot No.:B-30/4, MIDC, Ranjangaon, Pune – 412 209, Maharashtra, India

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Ramesh Ramchandra Dhoot

Designation :

Director

Address :

B-5, Ramkrishna, Varsha Park, Baner, Pune – 411 045, Maharashtra, India

Date of Birth/Age :

15.06.1948

Date of Appointment :

27.05.2008

DIN No.:

02049604

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

Date of cessation

Company/ LLP Status

Defaulting status

1

U28910PN2008PTC132115

ELEMENTS PREFAB PRIVATE LIMITED

Director

27/05/2008

27/05/2008

-

Active

NO

2

U74200PN2008PTC132258

R. R. DHOOT ARCHITECTS AND ENGINEERS PRIVATE LIMITED

Director

18/06/2008

18/06/2008

-

Active

NO

 

 

Name :

Mr. Nilesh Ramesh Dhoot

Designation :

Director

Address :

B-5, Ramkrishna, Varsha Park, Baner, Pune – 411 045, Maharashtra, India

Date of Birth/Age :

04.09.1976

Date of Appointment :

27.05.2008

DIN No.:

02122481

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

Date of cessation

Company/ LLP Status

Defaulting status

1

U28910PN2008PTC132115

ELEMENTS PREFAB PRIVATE LIMITED

Director

27/05/2008

27/05/2008

-

Active

NO

2

U74200PN2008PTC132258

R. R. DHOOT ARCHITECTS AND ENGINEERS PRIVATE LIMITED

Director

18/06/2008

18/06/2008

-

Active

NO

 

 

Name :

Ms. Anjali Rahul Dhoot

Designation :

Director

Address :

B-5, Ramkrishna, Varsha Park, Baner, Pune – 411 045, Maharashtra, India

Date of Birth/Age :

20.12.1975

Date of Appointment :

27.05.2008

DIN No.:

02164763

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

Date of cessation

Company/ LLP Status

Defaulting status

1

U28910PN2008PTC132115

ELEMENTS PREFAB PRIVATE LIMITED

Director

27/05/2008

27/05/2008

-

Active

NO

2

U28910PN2005PTC021091

SHREE SAI FORGE PRIVATE LIMITED

Additional director

02/04/2012

02/04/2012

-

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.03.2013

 

Names of Shareholders

 

No. of Shares

Percentage of Holding

Anjali Rahul Dhoot

90000

30.00

Nilesh Ramesh Dhoot

57000

19.00

Rahul Ramesh Dhoot

90000

30.00

Ramesh Ramchandra Dhoot

6000

2.00

Umesh Ramesh Dhoot

57000

19.00

Total

300000

100.00

 

 

AS ON 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Pre-Engineered, Pre-Fabricated Buildings and Steel Components Elements.

 

 

Products/ Services :

·         Pre Engineered Building

·         Colour Coated Profile sheets

·         Accessories for Prefabricated structures

·         Turnkey Solutions

·         Commercial Building Constructions

·         Residential Building Constructions

·         Bending and Shearing Works

·         Interior Solutions

·         Parking Sheds

·         Ventilation System

·         Industrial Cranes

 

 

GENERAL INFORMATION

 

Customers :

·         Atlas Castalloy Limited

·         Alicon Castalloy Limited

·         Aspee Springs Limited

·         Enkei Wheels (India) Limited

·         Amtek Auto Limited

·         Indrayani Tissue Limited

·         Maschio Gaspardo (India) Limited

·         Shree Tapi Craft and Papers Private Limited

·         Thermotech Engineering

·         Lumax Industries Limited

·         Tata Toyo Radiators Limited

·         Shirodkar Preci Comp Private Limited

·         Arm Welders

·         ZF India Private Limited

·         Super- Tech

·         Super-Gas

·         Quality Pattern Works Private Limited

·         NTB International Private Limited

·         Walchandnagar Industries Limited

·         Shubham Developers

·         Mercedez-benz International School

·         Eck Haubold Laxmi Private Limited

·         Indrayani Tissue Limited

 

 

No. of Employees :

Not Available

 

 

Bankers :

·         HDFC Bank Limited, HDFC Bank House, Senapati Bapat Marg, Lower Parel (West), Mumbai – 400 013, Maharashtra, India

·         Union Bank of India

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M.L. Baheti and Company

Chartered Accountants

Address :

2, Harihar Apartment, 728/B, Sadashiv Peth, Opposite Sadashiv Peth Post Office, Kumthekar Road, Pune – 411 030, Maharashtra, India

Tel. No.:

91-20-24474801

Mobile No.:

91-9552451930

E-Mail :

mlbaheti1@hotmail.com

Website :

www.camlbaheti.com

PAN No.:

ACDPB2462J

 

 

Enterprises where KMP have a significant influence:

·         Dhoot Techno Projects

·         R.R. Dhoot

·         R.R. Dhoot A & E Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

300000

Equity Shares

Rs.10/- each

Rs.3.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

300000

Equity Shares

Rs.10/- each

Rs.3.000 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

3.000

3.000

0.100

(b) Reserves & Surplus

10.806

6.972

2.266

(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)

13.806

9.972

2.366

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

6.676

7.461

8.383

(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)

6.676

7.461

8.383

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

10.808

10.272

11.333

(c) Other current liabilities

1.236

1.883

(0.245)

(d) Short-term provisions

1.619

2.105

0.993

Total Current Liabilities (4)

13.663

14.260

12.081

 

 

 

 

TOTAL

34.145

31.693

22.830

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

12.310

12.489

8.422

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

12.310

12.489

8.422

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

14.702

4.537

9.910

(c) Trade receivables

2.940

8.340

2.401

(d) Cash and cash equivalents

0.988

2.490

0.247

(e) Short-term loans and advances

0.983

1.282

0.748

(f) Other current assets

2.222

2.555

1.102

Total Current Assets

21.835

19.204

14.408

 

 

 

 

TOTAL

34.145

31.693

22.830

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

Income

75.713

78.396

43.123

 

 

Other Income

 

 

0.078

 

 

TOTAL                        

75.713

78.396

43.201

 

 

 

 

 

Less

EXPENSES

 

 

 

Stock in Trade

70.477

71.585

(9.910)

 

 

Operating Expenses

 

 

47.308

 

 

Administrative Expenses

 

 

2.584

 

 

TOTAL                                    

70.477

(Including depreciation)

71.585

(Including depreciation)

39.982

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

 

3.219

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

 

0.305

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

5.236

6.811

2.914

 

 

 

 

 

Less

TAX                                                                 

1.618

2.105

0.909

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

3.618

4.706

2.005

 

 

 

 

 

Less

Short Provision of Income Tax in respect of last year (T.D.S. Refund)

NA

NA

0.084

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

2.270

0.349

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

NA

2.270

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

12.06

15.69

200.48

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

4.78

6.00

4.64

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

NA

6.76

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

15.33

21.49

12.76

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.38

0.68

1.23

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.48

0.75

3.54

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.60

1.35

1.19

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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

Yes

17) Major suppliers

No

18) Major customers

Yes

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

10467315

21/12/2013

5,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL (WEST), MUMBAI, MAHARASHTRA - 400013, INDIA

B92431204

 

 

Unsecured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

SHORT TERM BORROWINGS

 

 

Anjali R. Dhoot

1.485

4.801

Nilesh R. Dhoot

3.280

1.486

Ramesh R. Dhoot

0.108

0.927

Rahul Dhoot

0.909

(0.075)

Umesh Dhoot

0.894

0.322

Total

6.676

7.461

 

 

FIXED ASSETS:

 

·         Land

·         Shed

·         Electrical Installation

·         Plant and Machinery

·         Computer

·         Office Equipment

·         Motor Cars

 


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.62.18

UK Pound

1

Rs.103.38

Euro

1

Rs.85.09

 

 

INFORMATION DETAILS

 

Report Prepared by :

SMN


 

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

3

--LEVERAGE

1~10

3

--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

DEFAULTERS

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

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.