MIRA
INFORM REPORT
|
Report Date : |
29.07.2014 |
IDENTIFICATION DETAILS
|
Name : |
SPRUCE ENGINEERING COMPANY |
|
|
|
|
Registered
Office : |
Door No. 6-22-3, |
|
|
|
|
Country : |
|
|
|
|
|
Year of
Establishment : |
1973 |
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 8.175 Millions |
|
|
|
|
Legal Form : |
Sole Proprietary Concern |
|
|
|
|
Line of Business
: |
Trader, Supplier, Distributors, Exporter and Importers of film
digitizer, cyber scan, dew-point meter etc. |
|
|
|
|
No. of Employees
: |
10 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (31) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 33000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Unknown |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established Proprietary concern having moderate track
record. Ms. Sushma, the manager provided general details and denied to disclose
any financial information. However, trade relations are fair. Business is active. Payments are
unknown. The concern 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 – June 1, 2014
|
Country Name |
Previous Rating (31.03.2014) |
Current Rating (01.06.2014) |
|
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
As per the latest IMF study, the total weigh of emerging markets in the
GDP of the world on a purchasing power parity basis has seen a sizeable shift.
It highlights how as against 51 % in 2005, the emerging economies now account
for close to 56 % of the global purchasing power GDP as per the latest survey.
And with the emerging economies growing at a faster rate than their developed
counterparts, there are every possibility that the their share goes up further
in the coming years. China may surpass the US over the next few years.
Politics and economics are very intricately connected. They tend to
influence each other in ways that could be very complex and far-reaching. The
prospects of the India’s economy have been seriously compromised due to
political corruption. High inflation, poor standard of living are to a great
extent a result of rampant corruption in the country. China on the other hand,
seems to be facing diametrically opposite challenge. American hedge fund
manager Jim Chanos has been keenly following the political and economic
development in the dragon economy and has figured out something that is quite
worrying. He is of the view that the Chinese economy could be heading toward
trouble on account of new Chinese President Xi Jingping’s very aggressive
anti-corruption drive. Chanos believes tat many things such as apartment sales,
luxury products, etc. were largely bought with dirty money. And it is now
beginning to impact consumption. This may indeed be bad news for an economy
that is struggling to transition from an investment-driven export-oriented
economy to a domestic consumption-driven economy.
A study published by Firstpost has revealed that asset classes like real
estate and equities were the biggest beneficiaries of the liberalization policies.
A firm called Ciane Analytics studied returns from assets including
equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate
outperformed every other asset classes during the 23-year period with an
annualized return of 20 % ! Equities came in second with annualized return of
15.5 % ! However, while these returns may seem mouthwatering, the fact is that
the return from equities adjusted for inflation came down to just 7.1 %.
Some brief news are as under
. R-Power to buy Jaypee’s hydro assets
. Investors await justice in NSEL case
. India seeks MFN status from Pakistan ahead of meeting
. Ukrain’s clashes with rebels hinder MH17 crash investigation
. India exploring merger of state-owned hydro PSUs
..Higher costs weigh down profit growth to slowest in 9 quarters
..Wal-Mart to expand wholesale business in India
. GMR group moves to strengthen balance sheet
. Central Bank to sell 4 % stake to Life Insurance Corporation
. Tata Chemicals plans to raise up to Rs 10000 mn.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
SME “SE3B |
|
Rating Explanation |
Moderate financial strength and moderate performance capability |
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
31-03-2014.
INFORMATION PARTED BY (GENERAL DETAILS)
|
Name : |
Ms. Sushma |
|
Designation : |
Manager |
|
Contact No.: |
91-891-2729120 |
|
Date : |
10.07.2014 |
LOCATIONS
|
Registered Office : |
Door No. 6-22-3, East Point Colony, Visakhapatnam – 53001, Andhra
Pradesh, India |
|
Tel. No.: |
91-891-2729120 |
|
Mobile No.: |
91-9177777424 (Mr. Raman Kumar Midha) |
|
Fax No.: |
91-891-2731481 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Rented |
SOLE PROPRIETOR
|
Name : |
Mr. Raman Kumar Midha |
|
Designation : |
Proprietor |
KEY EXECUTIVES
|
Name : |
Ms. Sushma |
|
Designation : |
Manager |
BUSINESS DETAILS
|
Line of Business : |
Trader, Supplier, Distributors, Exporter and Importers of film
digitizer, cyber scan, dew-point meter etc. |
|
|
|
|
Exports : |
|
|
Products : |
Film digitizer, cyber scan, dew-point |
|
Countries : |
·
Germany ·
Singapore ·
USA ·
Israel ·
Europe ·
Pakistan |
|
|
|
|
Imports : |
|
|
Products : |
Raw Material |
|
Countries : |
·
Korea ·
Europe ·
Germany |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
GENERAL INFORMATION
|
Customers : |
Wholesalers, Retailers and End Users |
|
|
|
|
No. of Employees : |
10 (Approximately) |
|
|
|
|
Bankers : |
·
Union Bank of India, Andhra Pradesh, India ·
State Bank of India |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
M.A. Sudhir Chartered Accountant |
|
|
|
|
Name : |
Pavani Yanduru Chartered Accountant |
CAPITAL STRUCTURE
AS ON 31.03.2013
CAPITAL ACCOUNT
|
Particulars |
|
31.03.2013 (Rs. In
Millions) |
|
Raman Kumar Midha |
|
6.439 |
|
Net profit for the year |
|
2.431 |
|
|
|
8.870 |
|
Less : Drawing |
|
(0.351) |
|
Less : Income Tax |
|
(0.344) |
|
Total |
|
8.175 |
FINANCIAL DATA
[All figures are in
Rupees Millions]
|
SOURCES
OF FUNDS |
|
31.03.2013 |
31.03.2012 |
|
|
|
|
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
1] Partner’s Capital |
|
8.175 |
6.541 |
|
2] Share Application Money |
|
0.000 |
0.000 |
|
3] Reserves & Surplus |
|
0.000 |
0.000 |
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
NETWORTH |
|
8.175 |
6.541 |
|
|
|
|
|
|
LOAN FUNDS |
|
|
|
|
1] Secured Loans |
|
12.647 |
9.739 |
|
2] Unsecured Loans |
|
1.672 |
0.160 |
|
TOTAL
BORROWING |
|
14.319 |
9.899 |
|
|
|
|
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
TOTAL |
|
22.494 |
16.440 |
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
2.036 |
0.736 |
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
INVESTMENT |
|
8.942 |
8.842 |
|
DEFERRED TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
Inventories |
|
0.000 |
0.000 |
|
Sundry Debtors |
|
10.127 |
1.196 |
|
Cash & Bank Balances |
|
3.717 |
2.438 |
|
Other Current Assets |
|
5.089 |
0.057 |
|
Loans & Advances |
|
2.794 |
4.658 |
|
Total
Current Assets |
|
21.727 |
8.349 |
|
|
|
|
|
|
Less :
CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
Sundry Creditors |
|
9.977 |
0.987 |
|
Other Current Liabilities / Duty and Taxes |
|
0.305 |
0.029 |
|
Provisions |
|
0.262 |
0.471 |
|
Total
Current Liabilities |
|
10.544 |
1.487 |
|
|
|
|
|
|
Net
Current Assets |
|
11.183 |
6.862 |
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.333 |
0.000 |
|
|
|
|
|
|
PROFIT AND LOSS |
|
0.000 |
0.000 |
|
|
|
|
|
|
TOTAL |
|
22.494 |
16.440 |
|
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
|
42.859 |
31.582 |
|
|
Other Income |
|
2.190 |
0.942 |
|
|
TOTAL
|
|
45.049 |
32.524 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Audit Fees |
|
0.030 |
0.030 |
|
|
Cost of Goods Sold |
|
37.526 |
26.599 |
|
|
Bank Charges |
|
0.069 |
0.108 |
|
|
Business promotion |
|
0.000 |
0.030 |
|
|
Discount Allowed |
|
0.000 |
0.007 |
|
|
Electricity charges |
|
0.000 |
0.089 |
|
|
Interest charges |
|
0.000 |
0.012 |
|
|
calibration charges paid |
|
0.113 |
0.000 |
|
|
central sales tax |
|
0.007 |
0.000 |
|
|
computer maintenance |
|
0.001 |
0.000 |
|
|
Donation |
|
0.052 |
0.000 |
|
|
filing charges |
|
0.007 |
0.000 |
|
|
inspection charges |
|
0.007 |
0.000 |
|
|
insurance charges |
|
0.030 |
0.054 |
|
|
interest on car loan |
|
0.153 |
0.037 |
|
|
interest on OD / Ac |
|
0.881 |
1.075 |
|
|
interest on SBI Home loan |
|
0.424 |
0.421 |
|
|
Job works experience |
|
0.000 |
0.176 |
|
|
interest on TDS |
|
0.000 |
0.000 |
|
|
labour charges |
|
0.628 |
1.151 |
|
|
Office Maintenance |
|
0.000 |
0.002 |
|
|
Postage and Couriers |
|
0.000 |
0.025 |
|
|
misc. Material |
|
0.004 |
0.000 |
|
|
packing and forwarding |
|
0.001 |
0.000 |
|
|
professional tax |
|
0.003 |
0.000 |
|
|
rent paid |
|
0.360 |
0.320 |
|
|
repairs and Maintenance |
|
0.011 |
0.000 |
|
|
staff salaries |
|
0.432 |
0.360 |
|
|
Telephone expenses |
|
0.000 |
0.055 |
|
|
tender schedule expenses |
|
0.006 |
0.003 |
|
|
travelling expenses |
|
0.109 |
0.130 |
|
|
vat tax paid |
|
1.404 |
0.000 |
|
|
vehicle Maintenance |
|
0.002 |
0.000 |
|
|
TOTAL
|
|
42.260 |
30.684 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
2.789 |
1.840 |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION |
|
0.358 |
0.131 |
|
|
|
|
|
|
|
|
NET
PROFIT |
|
2.431 |
1.709 |
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2013 |
31.03.2012 |
|
PAT / Total Income |
(%) |
|
5.39 |
5.25 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
5.67 |
5.41 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
10.23 |
18.81 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.29 |
0.26 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
1.75 |
1.51 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
2.06 |
5.61 |
FINANCIAL ANALYSIS
[All figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
|
31.03.2012 |
31.03.2013 |
|
|
|
(INR
in Mlns.) |
(INR
in Mlns.) |
|
Share Capital |
|
6.541 |
8.175 |
|
Reserves & Surplus |
|
0.000 |
0.000 |
|
Share Application money
pending allotment |
|
0.000 |
0.000 |
|
Net
worth |
|
6.541 |
8.175 |
|
|
|
|
|
|
Secured Loans |
|
9.739 |
12.647 |
|
Unsecured Loans |
|
0.160 |
1.672 |
|
Total
borrowings |
|
9.899 |
14.319 |
|
Debt/Equity
ratio |
|
1.513 |
1.752 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
|
31.03.2012 |
31.03.2013 |
|
|
|
(INR
in Mlns) |
(INR
in Mlns) |
|
Income |
|
31.582 |
42.859 |
|
|
|
|
35.707 |
NET PROFIT MARGIN
|
Net
Profit Margin |
|
31.03.2012 |
31.03.2013 |
|
|
|
(INR
in Mlns) |
(INR
in Mlns) |
|
Income |
|
31.582 |
42.859 |
|
Profit After Tax |
|
1.709 |
2.431 |
|
|
|
5.41% |
5.67% |
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 |
No |
|
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 two years |
Yes |
|
13] |
Reasons for
variation <> 20% |
-- |
|
14] |
Estimation
for coming financial year |
No |
|
15] |
Capital in
the business |
No |
|
16] |
Details of
sister concerns |
No |
|
17] |
Major
suppliers |
No |
|
18] |
Major
customers |
No |
|
19] |
Payments
terms |
Yes |
|
20] |
Export /
Import details (if applicable) |
Yes |
|
21] |
Market
information |
-- |
|
22] |
Litigations
that the firm / promoter involved in |
-- |
|
23] |
Banking
Details |
Yes |
|
24] |
Banking
facility details |
No |
|
25] |
Conduct of
the banking account |
-- |
|
26] |
Buyer visit
details |
-- |
|
27] |
Financials,
if provided |
No |
|
28] |
Incorporation
details, if applicable |
No |
|
29] |
Last accounts
filed at ROC |
No |
|
30] |
Major
Shareholders, if available |
No |
|
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 |
Yes |
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.60.10 |
|
|
1 |
Rs.102.04 |
|
Euro |
1 |
Rs.80.74 |
INFORMATION DETAILS
|
Information
Gathered by : |
NYA |
|
|
|
|
Analysis Done by
: |
SUB |
|
|
|
|
Report Prepared
by : |
SNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
4 |
|
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 |
NO |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
YES |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
31 |
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.