MIRA INFORM REPORT

 

 

Report Date :

03.06.2014

 

 

IDENTIFICATION DETAILS

 

Name :

GUJARAT ALUMINIUM EXTRUSION PRIVATE LIMITED

 

 

Registered Office :

82, GIDC Complex, Makarpura Industrial Area, Baroda – 390010, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

05.11.1971

 

 

Com. Reg. No.:

04-001986

 

 

Capital Investment / Paid-up Capital :

Rs. 7.499 Millions

 

 

CIN No.:

[Company Identification No.]

U27310GJ1971PTC001986

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BRDG00602A

 

 

PAN No.:

[Permanent Account No.]

AAACG8442K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Aluminium Extrusions and Sections.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has incurred a loss from its operations during 2013.

 

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

 

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

 

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

 

US investment bank Goldman Sachs  has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

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. Vinay Agarwal

Designation :

Director

Contact No.:

91-9324351265

Date :

31.05.2014

 

 

LOCATIONS

 

Registered Office/ Factory :

82, GIDC Complex, Makarpura Industrial Area, Baroda – 390010, Gujarat, India 

Tel. No.:

91-265-6585800

Mobile No.:

91-9324351265 (Mr. Vinay Agarwal)

Fax No.:

91-265-6585800

E-Mail :

galexpl@hotmail.com

 

 

Branch Office:

442, Duncan Road, Near Goldeval Temple, Opposite Dena Bank, Mumbai – 400004, Maharashtra, India

Tel. No.:

91-22-23869007 / 66363340

Fax No.:

91-22-23871557

 

 

DIRECTORS

 

As on: 30.09.2012

 

Name :

Mr. Vivek Agarwal

Designation :

Director

Address :

B-73, Paschlamp Apartment, K'd Marg, Mumbai - 400208, Maharashtra, India

Date of Birth/Age :

19.09.1977

Date of Appointment :

16.01.2006

DIN No.:

00305166

 

 

Name :

Mr. Vinay V. Agarwal

Designation :

Director

Address :

B-73, Paschlamp Apartment, K'd Marg, Mumbai - 400208, Maharashtra, India

Date of Birth/Age :

20.06.1947

Date of Appointment :

16.01.2006

DIN No.:

01961978

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2012

 

SHAREHOLDERS DETAILS FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2012

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Aluminium Extrusions and Sections.

 

 

Exports :

 

Products :

  • Finished goods

Countries :

  • Africa
  • Middle East

 

 

Terms :

 

Selling :

Cash, Cheque, Credit

 

 

Purchasing :

Cash, Cheque, Credit

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers and End Users

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

  • Dena Bank, Vimal Society, Opposite Ongc, Makarpura Road, Vadodara - 390009, Gujarat, India
  • Indian Bank, Raopura Main Branch, Baroda, Gujarat, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Short term borrowings

 

 

Cash Credit facility with Dena Bank

15.658

15.242

 

 

 

Total

15.658

15.242

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Haribhakti and Company

Chartered Accountants

Address :

18, Haribhakti Colony, Race Course, Vadodara – 390007, Gujarat, India

Tel. No.:

91-265-2340091

Fax No.:

91-265-2314495

E-Mail :

misa@haribhaktica.com

PAN No.:

AAAFH6258F

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

90000

Equity Shares

Rs.100/- each

Rs. 9.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

74994

Equity Shares

Rs.100/- each

Rs. 7.499 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

7.499

7.499

7.499

(b) Reserves & Surplus

4.842

7.046

6.488

(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)

12.341

14.545

13.987

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

11.239

11.239

11.304

(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)

11.239

11.239

11.304

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

22.930

15.242

0.000

(b) Trade payables

25.211

46.310

46.117

(c) Other current liabilities

1.421

0.993

0.000

(d) Short-term provisions

0.444

0.000

0.994

Total Current Liabilities (4)

50.006

62.545

47.111

 

 

 

 

TOTAL

73.586

88.329

72.402

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11.626

10.192

9.609

(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

0.004

0.004

0.004

(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

7.417

9.610

6.716

Total Non-Current Assets

19.047

19.806

16.329

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

16.924

30.058

16.470

(c) Trade receivables

32.929

32.536

33.037

(d) Cash and cash equivalents

0.540

0.674

1.084

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

4.146

5.255

5.482

Total Current Assets

54.539

68.523

56.073

 

 

 

 

TOTAL

73.586

88.329

72.402

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

184.031

197.720

193.825

 

Other Income

1.745

0.150

0.999

 

TOTAL (A)

185.776

197.870

194.824

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

140.351

159.389

159.522

 

Purchases of Stock-in-Trade

0.000

0.000

0.000

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

2.901

(1.511)

(3.171)

 

Employees benefits expense

1.527

1.589

1.725

 

Manufacturing Expenses

32.786

30.295

26.154

 

Sales, administration and other expenses

6.647

5.489

8.739

 

TOTAL (B)

184.212

195.251

192.969

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (C)

1.564

2.619

1.855

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

2.270

0.654

0.122

 

 

 

 

 

 

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

(0.706)

1.965

1.733

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

1.497

1.407

1.183

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

(2.203)

0.558

0.550

 

 

 

 

 

Less

TAX (H)

0.000

0.000

3.592

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-H)   (I)

(2.203)

0.558

(3.042)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

(4.141)

(4.699)

(1.657)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(6.344)

(4.141)

(4.699)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(29.38)

7.44

7.34

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

190.300

 

 

 

 

 

The above information has been parted by Mr. Vinay Agarwal

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(1.19)

0.28

(1.56)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(1.20)

0.28

0.28

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(2.99)

0.63

0.76

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.18)

0.03

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.77

1.82

0.81

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.09

1.10

1.19

 

 

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

7.499

7.499

7.499

Reserves & Surplus

6.488

7.046

4.842

Net worth

13.987

14.545

12.341

 

 

 

 

long-term borrowings

11.304

11.239

11.239

Short term borrowings

0.000

15.242

22.930

Total borrowings

11.304

26.481

34.169

Debt/Equity ratio

0.808

1.821

2.769

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

193.825

197.720

184.031

 

 

2.010

(6.923)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

193.825

197.720

184.031

Profit

(3.042)

0.558

(2.203)

 

(1.57)%

0.28%

(1.20)%

 

 

 

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 four 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

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

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

 

 

Loan from shareholders

11.239

11.239

 

 

 

Short term borrowings

 

 

Loan from directors

7.272

0.000

 

 

 

Total

18.511

11.239

 

OPERATIONS

 

During the year, the Company’s Turnover is Rs. 184.465 millions as compared to Rs. 210.583 millions in immediately preceding year. The company has suffered loss of Rs.2.204 millions against profit of Rs.0.558 million in the immediately preceding year. The primary producers of aluminum metal increased the price every month during the year. Further there has also been increase in cost of fuel.

 

The Company has been working with inadequate working capital finance. The liquidity problems increased significantly which affected company’s profitability.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10281779

31/03/2011

20,000,000.00

DENA BANK

VIMAL SOCIETY, OPP ONGC, MAKARPURA ROAD, VADODARA, GUJARAT - 390009, INDIA

B11229481

 

FIXED ASSETS 

 

  • Lease hold land
  • Building
  • Plant and Machinery
  • Furniture and Fixture
  • Office Equipments

 


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. 59.13

UK Pound

1

Rs. 99.02

Euro

1

Rs. 80.62

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

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

 

26

 

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.