1. Summary Information
|
Country |
India |
||
|
Company Name |
IMPERIAL AUTO INDUS-TRIES LIMITED |
Principal Name 1 |
Mr. Jagjit Singh |
|
Principal Name 2 |
Mr. Sham Behari Sardana |
||
|
Our Reference # |
255642 |
Registration # |
55-007737 |
|
Street Address |
202, Kusal Bazar, 32-33 Nehru Place, New Delhi – 110019, India |
||
|
Established Date |
22.04.1975 |
SIC Code |
-- |
|
Telephone# |
91-11-26419619/ 22619619/ 26412022 |
Business Style 1 |
Manufacturer |
|
Fax # |
91-11-26412736 |
Business Style 2 |
Exporter |
|
Homepage |
Product Name 1 |
Motor Vehicle Parts |
|
|
# of employees |
Not Available |
Product Name 2 |
Hydraulic Parts |
|
Paid up capital |
Rs.696,881,000/- |
Product Name 3 |
IC Engine Parts |
|
Shareholders |
Directors or relatives of Directors – 100% |
Banking |
Bank of Baroda |
|
Public Limited Corp. |
No |
Business Period |
39 Years |
|
IPO |
No |
International Ins. |
-- |
|
Public |
No |
Rating |
Ba (50) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
Subsidiary : |
India
|
IAI Industries Limited |
-- |
|
Note |
- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
2150,222,000 |
Current Liabilities |
1254,443,000 |
|
Inventories |
1475,794,000 |
Long-term Liabilities |
2530,112,000 |
|
Fixed Assets |
1182,679,000 |
Other Liabilities |
224,479,000 |
|
Deferred Assets |
0,000 |
Total Liabilities |
4009,034,000 |
|
Invest& other Assets |
1227,058,000 |
Retained Earnings |
1329,838,000 |
|
|
|
Net Worth |
2026,719,000 |
|
Total Assets |
6035,753,000 |
Total Liab. & Equity |
6035,753,000 |
|
Total Assets (Previous Year) |
5547,915,000 |
|
|
|
P/L Statement as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Sales |
8511,005,000 |
Net Profit |
343,501,000 |
|
Sales(Previous yr) |
8700,738,000 |
Net Profit(Prev.yr) |
319,439,000 |
MIRA INFORM REPORT
|
Report Date : |
08.03.2014 |
IDENTIFICATION DETAILS
|
Name : |
IMPERIAL AUTO INDUS-TRIES LIMITED |
|
|
|
|
Registered
Office : |
202, Kusal Bazar, 32-33 Nehru Place, New Delhi – 110019 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
22.04.1975 |
|
|
|
|
Com. Reg. No.: |
55-007737 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.696.881 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74899DL1975PLC007737 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
RTKI00449B |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACI0645J |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of Motor Vehicle Parts, Hydraulic Parts, IC Engine Parts and other Auto Parts. |
|
|
|
|
No. of Employees
: |
Information denied by management |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (50) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 8100000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. Financial position of the company seems to be sound. Trade relation are reported to be fair. Business is active. Payment
terms are reported to be regular. The company can be considered normal for business dealing at usual
trade terms and conditions. |
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 – December 1, 2013
|
Country Name |
Previous Rating (30.09.2013) |
Current Rating (01.12.2013) |
|
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
The services sector, the largest contributor to India’s GDP, contracted
for the sixth consecutive month in December, as orders dipped. However, hiring
has risen. Direct tax collections rose 12.3 % during the April – December
period of the current financial year. The government has decided to
retain 100 per cent foreign direct investment in both greenfield (new) and
brown field (existing) pharmaceutical companies, despite concerns over genetic
drugs going out of production, if multi-national companies take over domestic
ones. In M&A deals, a non compete clause would not be allowed, except in
special circumstances. The Department of Industrial Policy and Promotion plans
to release the next edition of its consolidated foreign direct investment
policy document on March 31, incorporating changes made in the past year. DIPP
compiles all policies related to India’s FDI regime into a single document to
make it easy for investors to understand. 185 million estimated number of
mobile internet users in India by June 2014, according to a report by the
Internet & Mobile Association of India and IMRB International. India
had 110 million mobile internet users with 25 million in rural areas. $3.77 tn
estimated global IT spending in 2014, according to research firm Gartner Inc.
The growth forecast for this year is cut to 3.1 %from the earlier estimate of
3.5 %. The spending growth forecast for telecom services – a segment that
accounts for more than 40 % at total IT spending – from 1.9 per cent to 1.2 per
cent is the main reason for this overall IT cut. A Reserve Bank of India
committee has recommended setting up a special category of lenders who would
cater to small businesses and households, to expand the number of customers
with access to banking services. These banks would focus onproviding payment
services and deposit products. Indian banks want the free use of
automated teller machines to be capped at five transactions in a month
including that of the bank in which the account is active. This follows state
government order to banks to install security guards at ATM booths after a
woman banker was assaulted in Bangalore. The government is likely to present a
vote on Account in mid-February. The annual Economic Survey will be tabled
later in Parliament along with the full Budget. A full Budget for 2014/15 is
likely to be present in July by the new government formed after the General
Election. The government will soon launch an internet spy system, called Netra,
to detect malafide messages. Security agency will deploy the system to capture
dubious voice traffic on applications such as Skype and Google Talk, as well as
tweeters.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
India Rating and Research (Fitch
Rating) |
|
Rating |
Long Term Issuer Rating = A- |
|
Rating Explanation |
Have adequate degree of safety and carry low
credit risk |
|
Date |
22.04.2013 |
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 DENIED
Management Non-Cooperative (Tel No.: 91-129-2412311)
LOCATIONS
|
Registered Office : |
202, Kusal Bazar, 32-33 Nehru Place, New Delhi - 110019, India |
|
Tel. No.: |
91-11-26419619/ 22619619/ 26412022 |
|
Fax No.: |
91-11-26412736 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office / Factory : |
Opposite Railway Goods Shed, Faridabad – 121001, Haryana, India |
|
Tel. No.: |
91-129-2423791/ 2412311/ 2412736/ 4269600 |
|
Fax No.: |
91-129-2412136/ 2428158/ 241216 |
|
E-Mail : |
|
|
|
|
|
Factory 2 : |
Plot No. 94, Sector 25, Faridabad - 121004, Haryana, India |
|
Tel. No.: |
91-129-5062744/ 5062741/ 5062742/ 2441027 |
|
Fax No.: |
91-129-2441028 |
|
E-Mail : |
|
|
|
|
|
Factory 3 : |
Plot No. 32, Sector 27, Faridabad - 121003, Haryana, India |
|
Tel. No.: |
91-129-2273692/ 2271792/ 2271146 |
|
|
|
|
Factory 4 : |
Plot No. 83, Sector 25, Faridabad - 121004, Haryana, India |
|
Tel. No.: |
91-129-2231148/ 2232993/ 5062744 |
|
Fax No.: |
91-129-2441028 |
|
|
|
|
Detroit Warehouse : |
Tel. No.: +1 586 415 0297 Fax No.: +1 586 415 6231 E-Mail : shawncox734@cs.com
|
|
|
|
|
Warehouse : |
Located at : · Pune · Lucknow · Jamshedpur |
DIRECTORS
As on 30.09.2013
|
Name : |
Mr. Jagjit Singh |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
House No. 9, Sector 16-A, Faridabad
– 121003, Haryana, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.09.1938 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Fellow of Science |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
45 Years |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2009 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AEZPS1137F |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Voter ID No.: |
HR/06/52/546011 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00109439 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sham Behari Sardana |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
D-99, Panchsheel Enclave, New Delhi – 110016, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
21.03.1944 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Diploma in Mechanical Engineering |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
42 Years |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2009 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AEZPS1136E |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Voter ID No.: |
DL/02/008/21920 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00109418 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Narinder Kumar Vedi |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-Time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
House No. 694, Sainik Farms, Khanpur, Madangir, Amdebkar Nagar, Delhi
, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
22.12.1947 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00352645 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ravindra Nath Malik |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
House No. 15, Sector 16-A Faridabad, Haryana, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
20.02.1937 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
28.09.1998 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ACYPM9686L |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Voter ID No.: |
HR/06/52/546027 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00109448 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Vimal Kampani |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
B-1/31, Malviya Nagar, New Delhi, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
24.02.1942 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
09.02.2010 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AEYPK3840G |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01543054 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Vikram Mehra |
|
Designation : |
Secretary |
|
Address : |
502, Sabzaar Apartments, Sector 45, Faridabad, Haryana, India |
|
Date of Birth/Age : |
25.01.1972 |
|
Date of Appointment : |
14.12.2009 |
|
PAN No.: |
AAUPM4954B |
MAJOR SHAREHOLDERS
As on 30.09.2013
|
Names of Shareholders |
No. of Shares |
% of Holding |
|
Vishan Devi |
1095075 |
1.57 |
|
Sham Behari
Sardana |
27273075 |
39.14 |
|
Jagjit Singh
Karta of Jagjit Singh (HUF) |
952728 |
1.37 |
|
Jagjit Singh |
30907865 |
44.35 |
|
Manjeet Lamba |
2709000 |
3.89 |
|
Sham Bihari Sardana Karta of S B Sardana (HUF) |
2394150 |
3.44 |
|
Manav Sardana |
696232 |
1.00 |
|
Shobha Sardana |
2322375 |
3.33 |
|
Tarun Lamba |
906750 |
1.30 |
|
Sham Bihari Sardana Karta
of P D Sardana (HUF) |
271125 |
0.39 |
|
Tarun Lamba Karta
of Tarun Lamba HUF |
159750 |
0.23 |
|
Total |
69688125 |
100.00 |
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 and Exporter of Motor Vehicle Parts, Hydraulic Parts, IC Engine Parts and other Auto Parts. |
||||||||||||
|
|
|
||||||||||||
|
Products : |
|
GENERAL INFORMATION
|
Customers : |
|
||||||||||||||||||
|
|
|
||||||||||||||||||
|
No. of Employees : |
Information denied by management |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Rakesh Raj and Associates Chartered Accountants |
|
Address : |
B-565, Sector 7, Faridabad, Haryana, India |
|
PAN No.: |
AAEFR1998J |
|
|
|
|
Subsidiary : |
CIN No.: U74899DL1995PLC069837
CIN No.: U35999HR2013PTC048429 |
|
|
|
|
Associated
Company : |
CIN No.:U34300DL1971PLC207710
CIN No.: U25199DL2010PLC207562
CIN
No.: U34300DL1997PLC084252
|
|
|
|
|
Joint
Venture : |
CIN No.: U29299PN2008PTC131281
CIN No.: U25191DL2005PTC142682 |
CAPITAL STRUCTURE
As on 30.09.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
150000000 |
Equity Shares |
Rs.10/- each |
Rs.1500.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
69688125 |
Equity Shares |
Rs.10/- each |
Rs.696.881 Millions |
FINANCIAL DATA
[all figures are in
Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2013 |
31.03.2012 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
696.881 |
696.881 |
|
(b) Reserves & Surplus |
|
1,329.838 |
986.337 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.081 |
|
Total
Shareholders’ Funds (1) + (2) |
|
2,026.719 |
1,683.299 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
178.650 |
64.958 |
|
(b) Deferred tax liabilities (Net) |
|
31.389 |
32.650 |
|
(c) Other long term
liabilities |
|
8.888 |
59.052 |
|
(d) long-term
provisions |
|
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
|
218.927 |
156.660 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
|
2,351.462 |
2,149.348 |
|
(b) Trade
payables |
|
1,105.943 |
1,212.070 |
|
(c) Other
current liabilities |
|
184.202 |
251.538 |
|
(d) Short-term
provisions |
|
148.500 |
95.000 |
|
Total Current
Liabilities (4) |
|
3,790.107 |
3,707.956 |
|
|
|
|
|
|
TOTAL |
|
6,035.753 |
5,547.915 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
1,176.020 |
1,035.765 |
|
(ii)
Intangible Assets |
|
6.659 |
9.668 |
|
(iii)
Capital work-in-progress |
|
297.528 |
235.704 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
351.695 |
177.160 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
|
125.549 |
45.806 |
|
(e) Other
Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current
Assets |
|
1,957.451 |
1,504.103 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
1,475.794 |
1,431.527 |
|
(c) Trade
receivables |
|
1,858.779 |
1,860.525 |
|
(d) Cash
and cash equivalents |
|
136.864 |
148.234 |
|
(e)
Short-term loans and advances |
|
29.030 |
80.737 |
|
(f) Other
current assets |
|
577.835 |
522.789 |
|
Total
Current Assets |
|
4,078.302 |
4,043.812 |
|
|
|
|
|
|
TOTAL |
|
6,035.753 |
5,547.915 |
|
SOURCES OF FUNDS |
|
|
31.03.2011 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
464.588 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
899.703 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
1364.291 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
2185.976 |
|
|
2] Unsecured Loans |
|
|
0.000 |
|
|
TOTAL BORROWING |
|
|
2185.976 |
|
|
DEFERRED TAX LIABILITIES |
|
|
33.516 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
3583.783 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
1154.454 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
177.160 |
|
|
DEFERRED TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
1229.439
|
|
|
Sundry Debtors |
|
|
1734.373
|
|
|
Cash & Bank Balances |
|
|
106.378
|
|
|
Other Current Assets |
|
|
434.553
|
|
|
Loans & Advances |
|
|
113.729
|
|
Total
Current Assets |
|
|
3618.472
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
1188.104
|
|
|
Other Current L |
|
|
118.199
|
|
|
Provisions |
|
|
60.000
|
|
Total
Current Liabilities |
|
|
1366.303
|
|
|
Net Current Assets |
|
|
2252.169
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
3583.783 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
8511.005 |
8700.738 |
6967.689 |
|
|
|
Other Income |
77.954 |
29.564 |
67.287 |
|
|
|
TOTAL (A) |
8588.959 |
8730.302 |
7034.976 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of material consumed |
5,586.524 |
5956.410 |
4606.975 |
|
|
|
Manufacturing expenses |
0.000 |
0.000 |
902.992 |
|
|
|
Employee related expenses |
518.855 |
413.986 |
323.623 |
|
|
|
Administrative expenses |
0.000 |
0.000 |
567.297 |
|
|
|
Selling and distribution expenses |
0.000 |
0.000 |
0.000 |
|
|
|
Deferred revenue expenditure written off |
0.000 |
0.000 |
0.000 |
|
|
|
Increase/Decrease in stocks |
(31.435) |
(27.248) |
0.000 |
|
|
|
Other Expenses |
1,532.378 |
1547.018 |
0.000 |
|
|
|
Prior Period items |
0.000 |
6.773 |
0.000 |
|
|
|
Extraordinary Expenses |
(2.543) |
0.000 |
0.000 |
|
|
|
TOTAL (B) |
7,603.780 |
7896.939 |
6400.887 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
985.180 |
833.363 |
634.089 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
333.056 |
266.777 |
199.494 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
652.124 |
566.586 |
434.595 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
161.383 |
153.015 |
133.189 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
490.741 |
413.571 |
301.406 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
147.240 |
94.132 |
60.091 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H (I) |
343.501 |
319.439 |
241.315 |
|
|
|
|
|
|
|
|
|
|
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
764.400 |
445.000 |
NA |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
1107.940 |
764.400 |
444.990 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
1138.581 |
1297.687 |
1113.080 |
|
|
|
Total |
1138.581 |
1297.687 |
1113.080 |
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
||
|
|
|
Raw Materials |
0.000 |
0.000 |
1205.759 |
|
|
|
Consumable dies and tools |
1371.048 |
1539.186 |
0.000 |
|
|
|
Capital Goods |
20.384 |
11.241 |
23.496 |
|
|
TOTAL IMPORTS |
1391.432 |
1550.427 |
1229.255 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
4.93 |
6.88 |
5.19 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
4.00 |
3.66 |
3.43 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
5.77 |
4.75 |
4.33 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
9.11 |
8.05 |
6.31 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.24 |
0.25 |
0.22 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.25 |
1.32 |
1.60 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.08 |
1.09 |
2.65 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
|
31.03.2012 |
31.03.2013 |
|
|
|
Rs.
In Millions |
Rs.
In Millions |
|
Share Capital |
|
696.881 |
696.881 |
|
Reserves & Surplus |
|
986.337 |
1329.838 |
|
Share Application money
pending allotment |
|
0.081 |
0.000 |
|
Net
worth |
|
1683.299 |
2026.719 |
|
|
|
|
|
|
long-term borrowings |
|
64.958 |
178.650 |
|
Short term borrowings |
|
2149.348 |
2351.462 |
|
Total
borrowings |
|
2214.306 |
2530.112 |
|
Debt/Equity
ratio |
|
1.315 |
1.248 |
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 |
6,967.689 |
8,700.738 |
8,511.005 |
|
|
|
24.873 |
(2.181) |
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
|
6,967.689 |
8,700.738 |
8,511.005 |
|
Profit |
241.315 |
319.439 |
343.501 |
|
|
3.46% |
3.67% |
4.04% |
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 |
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 CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10401299 |
28/06/2013
* |
171,000,000.00 |
Citibank
N.A |
Jeevan
Bharti Building, 4th Floor, 124 Connaught |
B80458656 |
|
2 |
10372229 |
28/06/2013
* |
250,000,000.00 |
HDFC
BANK LIMITED |
Hdfc
Bank House Senapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013,
India |
B80403462 |
|
3 |
10260503 |
05/07/2011
* |
400,000,000.00 |
DBS
Bank Limited |
Upper
Ground Floor, Birla Tower, 25, Barakhamba Road, New Delhi, Delhi - 110001,
India |
B17187444 |
|
4 |
10184125 |
28/06/2013
* |
401,000,000.00 |
Indusind
Bank Limited |
Gopal
Das Bhawan, 28, Barakhamba Road, New Delhi, Delhi - 110001, India |
B79029526 |
|
5 |
10054724 |
05/07/2011
* |
495,000,000.00 |
The
Hongkong and Shanghai Banking Corporation Limited |
Birla
House, 25, Barakhamba Road, New Delhi, Delhi - 110001, India |
B17488651 |
|
6 |
10043265 |
21/01/2011
* |
515,400,000.00 |
The
Hongkong and Shanghai Banking Corporation Limited |
Birla
House, 25, Barakhamba Road, New Delhi, Delhi - 110001, India |
B06366926 |
|
7 |
10043267 |
13/07/2012
* |
515,400,000.00 |
The Hongkong
and Shanghai Banking Corporation Limited |
Birla
House, 25, Barakhamba Road, New Delhi, Delhi - 110001, India |
B57334419 |
|
8 |
10034582 |
28/12/2006 |
50,000,000.00 |
Citibank
NA |
Jeevan
Vihar, 3 Sansad Marg, New Delhi, Delhi - 110001, India |
A09217373 |
|
9 |
10035195 |
28/06/2013
* |
200,000,000.00 |
Standard
Chartered Bank |
23,
Narain Manzil, Barakhamba Road, New Delhi, Delhi - 110001, India |
B80403504 |
|
10 |
10037824 |
21/04/2007
* |
300,000,000.00 |
Standard
Chartered Bank |
Credit
Risk Control, H-2, Connaught Circus,, New Delhi, Delhi - 110001, India |
A16711046 |
|
11 |
90063259 |
28/06/2013
* |
100,000,000.00 |
BANK
OF INDIA |
SCF
8, DLF Market, Sector 11d, Faridabad, Haryana - 121006, India |
B80403983 |
|
12 |
90063231 |
04/10/2004
* |
25,000,000.00 |
BANK
OF INDIA |
N.I.T.,
Faridabad, Haryana, India |
- |
|
13 |
90063207 |
04/10/2004
* |
50,000,000.00 |
BANK
OF INDIA |
N.I.T.,
Faridabad, Haryana, India |
- |
|
14 |
90062978 |
23/03/2004
* |
22,500,000.00 |
BANK
OF INDIA |
2-A/6;
B.F., N.I.T., Faridabad, Haryana, India |
- |
|
15 |
90062970 |
28/06/2013
* |
505,000,000.00 |
Citibank
N.A |
Jeevan
Bharti Building, 4th Floor, 124 Connaught Circus, Connaught Place, New Delhi,
Delhi - 110001, India |
B80456510 |
|
16 |
90062968 |
04/10/2004
* |
3,000,000.00 |
BANK
OF INDIA |
2-A/6;
B.F., N.I.T., Faridabad, Haryana, India |
- |
|
17 |
90062949 |
28/06/2013
* |
270,000,000.00 |
BANK
OF BARODA |
A-5,
Nehru Ground,, N.I.T., Faridabad, Haryana - 121001, India |
B80076060 |
|
18 |
90062579 |
04/10/2004
* |
17,500,000.00 |
BANK
OF INDIA |
2-A/6;
B.F., N.I.T., Faridabad, Haryana, India |
- |
|
19 |
90062307 |
04/10/2004
* |
6,000,000.00 |
BANK
OF INDIA |
2-A/6;
B.F., N.I.T., Faridabad, Haryana, India |
- |
*Date of modification Charges
FIXED ASSETS:
·
Land
·
Building
·
Plant and Machinery
·
Computer
·
Vehicles
·
Furniture and Fixture
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 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.60.98 |
|
|
1 |
Rs.102.07 |
|
Euro |
1 |
Rs.84.62 |
INFORMATION DETAILS
|
Information
Gathered by : |
PRT |
|
|
|
|
Report Prepared
by : |
VNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
5 |
|
--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 |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
|
|
|
|
TOTAL |
|
50 |
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.