MIRA INFORM REPORT

 

 

Report Date :

02.07.2014

 

IDENTIFICATION DETAILS

 

Name :

ADITYA AUTO ENGINEERING PRIVATE LIMITED

 

 

Registered Office :

No. 192/, Munireddy Industrial Estate, Near Gokuldas, III- Phase, Hosur Main Road, Bangalore – 560099, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

05.08.2009

 

 

Com. Reg. No.:

08-050556

 

 

Capital Investment / Paid-up Capital :

Rs. 19.197 Millions

 

 

CIN No.:

[Company Identification No.]

U34201KA2009PTC050556

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Tipper Trailer.

 

 

No. of Employees :

90 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 120000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The rating takes into consideration company’s sound financial risk profile and fair profitability levels of the company.

 

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 – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

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

 

N E W S

 

The economy grew 4.7 %in 2013/14, marking a second straight year of sub-5 % growth – the worst slowdown in more than a quarter of a century. The data was below an official estimate of 4.9 % annual growth and compared with 4.5 % in the last fiscal year. However, the current account deficit narrowed sharply to $ 32.4 billion at 1.7 % of gross domestic product, in 2013/14 from a record high of $ 98.8 billion or 4.7 %, the year before. A sharp fall in gold imports due to restrictions on overseas purchases and muted import of capital goods helped shrink the current account deficit.

 

Online retailer Flipkart has acquired fashion portal Myntra as it prepares to battle with the rapidly expanding India arm of the global e-commerce giant Amazon. The company raised $ 210 million from Russian Investment firm DST Global which has also invested in companies like Facebook, Twitter and Alibaba Group.

 

General Motors will start exporting vehicles from its Talegaon plant near Pune in the second half of 2014. GM was one of the few global carmakers that was using its India plant only for the domestic market.

 

Google has overtaken Apple as the world’s top brand in terms of value, according to global market research agency Millward Brown. Google’s brand value shot up 40 % in a year to $ 158.84 billion. The top 10 of the 100 slots were dominated by US companies.

 

Infosys lost another heavy weight when B G Srinivas, a board member put in his papers. He is the third CEO-hopeful to quit after Chairman N R Narayana Murthy’s return to the company – Ashok Vemuri and V Balakrishnan being the other two. While Vemuri went on to lead IGate, Balakrishnan joined politics.

 

Naresh Goyal – promoted Jet Airways posted biggest quarterly loss – Rs 2153.37 crore – in the three months ended March 31, mainly because it has been offering discounts to passengers to fill planes.

 

William S Pinckney – Chairman and CEO of Amway India was arrested by the Andhra Pradesh Police in connection with a complaint against the direct selling firm. This is the second time that he has been taken into custody. A year, ago the Kerala Police had arrested Pinckney and two company directors on charges of financial irregularities.

 

China has told its state-owned enterprises to sever links with American consulting firms after the United States charged five Chinese military officers wih hacking US companies. China’s action which targets consultancies like McKinsey & Co. and the Boston Consulting Group, sterns from fears that the first are providing trade secrets to the US governments.

 

India has emerged as a country with some of the highest unregistered businesses in the world. Indonesia has the maximum number of shadow businesses, says a study of 68 countries by Imperial College Business School in London.

 

Pfizer has abandoned its attempt to buy AstraZeneca for nearly $ 118 billion after the latter refused an offer of 55 pounds a share.

 

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. Selvan 

Designation :

Finance Head

Contact No.:

91-9341814615

Date :

30.06.2014

 

 

LOCATIONS

 

Registered Office/ Factory :

No. 192/, Munireddy Industrial Estate, Near Gokuldas, III- Phase, Hosur Main Road, Bangalore – 560099, Karnataka, India 

Tel. No.:

91-80-27831995

Mobile No.:

91-9341814615 (Mr. Selvan)

Fax No.:

91-80-27831994

E-Mail :

info@adityaaepl.com

Website :

http://www.adityaaepl.com

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Ramesha konda reddy

Designation :

Managing Director

Address :

#54, Gopasandra Village, Muthanallur Post, Anekal Taluk, Bangalore - 560099,

Karnataka, India

Date of Appointment :

05.08.2009

DIN No.:

02675745

 

 

Name :

Mr. Gopala reddy bhadrareddy

Designation :

Director

Address :

232, Anekal Main Road, Chandapura, 2nd Cross, Teachers Colony, Bangalore - 560081, Karnataka, India

Date of Appointment :

05.08.2009

DIN No.:

02680714

 

 

Name :

Mr. Velmurugan Sathappady Periyasamy

Designation :

Director

Address :

3/16, South Street Sathappady Po, Attur, Salem - 636121, Tamil Nadu, India

Date of Appointment :

18.03.2011

DIN No.:

03453028

 

 

Name :

Mr. Gopasandra Narayana Reddy Nagesh

Designation :

Director

Address :

56, Gopasandra, Anekal, Bangalore - 562125, Karnataka, India

Date of Appointment :

09.09.2011

DIN No.:

03617838

 

 

Name :

Mr. Sarjapura Subbareddy Pushpa

Designation :

Director

Address :

844, Sarjapura, Anekal, Bangalore - 562125, Karnataka, India

Date of Appointment :

09.09.2011

DIN No.:

03617840

 

 

Name :

Mr. Nithya Ramesh

Designation :

Director

Address :

Gopasandra Village, Muthanallur Post, Anekal Taluk, Bangalore - 560099, Karnataka, India

Date of Appointment :

01.10.2012

DIN No.:

05337974

 

 

KEY EXECUTIVES

 

Name :

Mr. Selvan 

Designation :

Finance Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Gopal Reddy B

 

108400

Ramesha Konda Reddy

 

6600

Yashodhamma

 

100

Velumurgan Sathappady Periyasamy

 

10000

Sarjapura Subbareddy Pushpa

 

8433

Gopasandra Narayana Reddy Nagesh

 

8433

Nithya Ramesh

 

50000

 

 

 

Total

 

191966

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Tipper Trailer.

 

 

Terms :

 

Selling :

Depend

 

 

Purchasing :

Depend

 

 

GENERAL INFORMATION

 

Suppliers :

  • Tata

 

 

Customers :

  • AMW Limited
  • Tata
  • HYVA
  • BHEL
  • DISA
  • LAROX
  • PROMAC
  • MARCOPOLO

 

 

No. of Employees :

90 (Approximately)

 

 

Bankers :

Canara Bank, SME Branch, Kiadb Complex, Bommasandra, Bangalore - 560099, Karnataka, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Sundaram Finance – Vehicle Loan

2.142

2.611

Canara Bank – TL - 2408773000189

0.438

1.315

Tata Capital Limited

(0.002)

7.924

The National Small Industries Corporation Limited

14.927

14.945

 

 

 

Short term borrowings

 

 

Canara Bank – 2408261001323

46.264

29.928

Advance Recd from customers

14.758

18.325

 

 

 

Total

78.527

75.048

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Basavaraja and Dileep

Chartered Accountants

Address :

No.14, 2nd Floor, Madhu Complex, Burgal Mutt North Cross Road, V. V. Puram, Bangalore – 560004, Karnataka

Tel. No.:

91-80-26602806 / 41692740

Mobile No.:

91-9844006543 / 9845330800

E-Mail :

Bodil1234@gmail.com

PAN No.:

AAAFB7642R

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.100/- each

Rs. 20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

191966

Equity Shares

Rs.100/- each

Rs. 19.197 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

19.197

6.630

0.560

(b) Reserves & Surplus

10.992

4.480

1.304

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.855

Total Shareholders’ Funds (1) + (2)

30.189

11.110

2.719

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

24.427

33.718

14.461

(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)

24.427

33.718

14.461

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

61.022

48.252

0.000

(b) Trade payables

31.081

56.585

20.250

(c) Other current liabilities

0.863

3.748

2.488

(d) Short-term provisions

1.423

5.481

1.624

Total Current Liabilities (4)

94.389

114.066

24.362

 

 

 

 

TOTAL

149.005

158.894

41.542

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

21.838

18.532

6.888

(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

3.741

2.792

2.024

(e) Other Non-current assets

0.605

1.784

0.493

Total Non-Current Assets

26.184

23.108

9.405

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

91.275

83.266

23.902

(c) Trade receivables

20.134

42.749

4.950

(d) Cash and cash equivalents

6.730

4.802

0.788

(e) Short-term loans and advances

4.682

4.969

2.497

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

122.821

135.786

32.137

 

 

 

 

TOTAL

149.005

158.894

41.542

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

174.308

NA

 

 

 

Other Income

0.723

NA

 

 

 

TOTAL                                     (A)

175.031

NA

71.459

 

 

 

 

 

 

EXPENSES

 

 

 

 

TOTAL                                     (B)

NA

NA

69.899

 

 

 

 

 

 

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

11.984

NA

 

 

 

 

 

 

 

FINANCIAL EXPENSES                                    (D)

11.457

NA

 

 

 

 

 

 

 

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

0.527

NA

 

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION                     (F)

1.389

NA

 

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

4.082

NA

1.560

 

 

 

 

 

 

TAX                                                                  (H)

0.903

NA

NA

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

3.179

NA

NA

 

 

 

 

 

 

IMPORTS

2.658

1.328

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

16.57

NA

NA

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

170.000

 

 

 

 

 

The above information has been parted by Mr. Selvan

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.82

NA

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.34

NA

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.74

NA

3.76

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

NA

0.57

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.83

7.38

5.32

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.30

1.19

1.32

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

0.560

6.630

19.197

Reserves & Surplus

1.304

4.480

10.992

Share Application money pending allotment

0.855

0.000

0.000

Net worth

2.719

11.110

30.189

 

 

 

 

long-term borrowings

14.461

33.718

24.427

Short term borrowings

0.000

48.252

61.022

Total borrowings

14.461

81.970

85.449

Debt/Equity ratio

5.318

7.378

2.830

 

 

 

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 two 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

Yes

18]

Major customers

Yes

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

No

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

 

 

Aditya Industries

6.922

6.922

 

 

 

Total

6.922

6.922

 

OPERATIONS:

 

The turnover of the company for the year ended 31.03.2013 is Rs. 174.308 Millions.

 

Note: The Registered Office of the company has been shifted from Plot No. 244, 1st Floor, 3rd Phase, Bommasandra Industrial Area, Hosur Road, Bangalore – 560099, Karnataka, India to the present address w.e.f. 24.10.2012.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10304842

19/03/2014 *

92,500,000.00

CANARA BANK

SME Branch, KIADB Complex, Bommasandra, Bangalore, Karnataka - 560099, INDIA

C00511758

 

* Date of charge modification

 

FIXED ASSETS

 

  • Furniture and fixture
  • Electrical Fittings
  • Office Equipments
  • Computer and Software
  • Plant and Machinery

 


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. 60.14

UK Pound

1

Rs. 102.83

Euro

1

Rs. 82.28

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

DPH

 


 

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

4

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

43

 

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.