MIRA INFORM REPORT

 

 

Report Date :

12.05.2014

 

IDENTIFICATION DETAILS

 

Name :

DHARPAT CASTING PRIVATE LIMITED

 

 

Registered Office :

Plot No. 2637/40, Road No. D-11, Metoda, Kalawad Road, Taluka Lodhika, GIDC, District Rajkot – 360005, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

10.11.2004

 

 

Com. Reg. No.:

04-045019

 

 

Capital Investment / Paid-up Capital :

Rs.2.500 Millions

 

 

CIN No.:

[Company Identification No.]

U27100GJ2004PTC045019

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTD01147G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Importer and Exporter of All Kind of Precision Investment Casting.

 

 

No. of Employees :

20 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 22200

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

External borrowing of the company is huge.

 

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

 

The company can be considered for business dealing 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 – 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. Pratik Gondaliya

Designation :

Chief Executive Officer 

Contact No.:

91-9825620824

Date :

26.04.2014

 

 

LOCATIONS

 

Registered Office / Factory :

Plot No. 2637/40, Road No. D-11, Metoda, Kalawad Road, Taluka Lodhika, GIDC, District Rajkot – 360005, Gujarat, India

Tel. No.:

91-2827-287936/ 287937

Mobile No.:

91-9825620824 (Mr. Pratik Gondaliya)

Fax No.:

91-2827-287937

E-Mail :

info@dharpatcasting.com

hemantbusa@yahoo.co.in

busa_ca@yahoo.com

mkt@dharpatcasting.com

Website :

http://dharpatcasting.com

Area :

11700 sq. ft.

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Kishan Dhirajlal Parsana

Designation :

Director

Address :

“Shravan” 2 Arjun Park, Near Bharatvan Society, Rajkot – 360001, Gujarat, India

Date of Birth/Age :

23.08.1984

Date of Appointment :

29.06.2007

DIN No.:

00509131

 

 

Name :

Mr. Tulsibhai Thakarsibhai Parsana

Designation :

Director

Address :

Block No. 11, ‘Jay Kishan’ Bharatvan Society, Amin Marg, Rajkot – 360 001, Gujarat, India

Date of Birth/Age :

12.09.1960

Date of Appointment :

10.11.2004

Election Commission Identity Card No. :

GJ/ 04/ 018/ 294377

DIN No.:

00341804

 

 

Name :

Mrs. Rasilaben Parshottambhai Parsana

Designation :

Director

Address :

“Arjun” Arjun Park, Near Bharatvan Society, Rajkot – 360 001, Gujarat, India

Date of Birth/Age :

27.09.1964

Date of Appointment :

10.11.2004

Election Commission Identity Card No. :

GJ/ 04/ 018/ 294271

DIN No.:

00509128

 

 

Name :

Mrs. Bhavnaben Rajeshbhai Parsana

Designation :

Director

Address :

Block No. 11, ‘Jay Kishan’ Bharatvan Society, Amin Marg, Rajkot – 360001, Gujarat, India

Date of Birth/Age :

06.05.1969

Date of Appointment :

10.11.2004

Election Commission Identity Card No. :

GJ/ 04/ 018/ 294272

DIN No.:

00509126

 

 

Name :

Mr. Dhirajlal Thakarsibhai Parsana

Designation :

Chairman cum Managing Director

Address :

“Sharvan” Arjun Park, Near Bharatvan Society, Rajkot – 360 001, Gujarat, India

Date of Birth/Age :

28.01.1959

Date of Appointment :

08.12.2005

DIN No.:

00509129

 

 

KEY EXECUTIVES

 

Name :

Mr. Pratik Gondaliya

Designation :

Chief Executive Officer 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Kishan Dhirajlal Parsana

61500

24.60

Tulsibhai Thakarsibhai Parsana

62500

25.00

Rasilaben Parshottambhai Parsana

62500

25.00

Bhavnaben Rajeshbhai Parsana

62500

25.00

Dhirajlal Thakarsibhai Parsana

1000

0.40

 

 

 

TOTAL

250000

100.00

 

 

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Importer and Exporter of All Kind of Precision Investment Casting.

 

PRODUCTION STATUS (AS ON 31.03.2012)

 

Particulars

Unit

Actual Production

Cast Articles

Kgs

242965

 

 

GENERAL INFORMATION

 

No. of Employees :

20 (Approximately)

 

 

Bankers :

Kotak Mahindra Bank Limited, 36-38A, Nariman Bhavan, 227, D, , Nariman Point, Mumbai-400021, Maharashtra, India

 

 

Facilities :

Secured Loan

As on 31.03.2013

[Rs. in Millions]

As on 31.03.2012

[Rs. in Millions]

Long Term Borrowings

 

 

Term Loans

 

 

From Banks

21.081

22.838

 

 

 

Short Term Borrowings

 

 

Loan Repayable on Demand

 

 

From Banks

9.243

9.739

TOTAL

30.324

32.577

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Busa and Associates

Chartered Accountants

Address :

212-A, Landmark, Sardarnagar Main Road, Astron Chowk, Rajkot – 360001, Gujarat, India

Tel. No.:

91-281-2462804/ 2462893

Mobile No.:

91-9825282893

PAN No:

AAGFB4013J

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

250000

Equity Shares

Rs.10/- each

Rs.2.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

250000

Equity Shares

Rs.10/- each

Rs.2.500 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

2.500

2.500

2.500

(b) Reserves & Surplus

3.055

2.327

1.415

(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)

5.555

4.827

3.915

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

36.816

38.232

36.440

(b) Deferred tax liabilities (Net)

0.216

0.163

0.035

(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)

37.032

38.395

36.475

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

9.243

9.739

9.156

(b) Trade payables

17.922

13.115

19.695

(c) Other current liabilities

2.545

2.411

1.381

(d) Short-term provisions

0.492

0.485

1.142

Total Current Liabilities (4)

30.202

25.750

31.374

 

 

 

 

TOTAL

72.789

68.972

71.764

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

15.759

17.221

17.044

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

1.077

0.677

0.678

Total Non-Current Assets

16.836

17.898

17.722

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

32.961

26.198

19.536

(c) Trade receivables

18.964

21.117

31.471

(d) Cash and cash equivalents

1.057

0.937

0.495

(e) Short-term loans and advances

2.971

2.822

2.540

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

55.953

51.074

54.042

 

 

 

 

TOTAL

72.789

68.972

71.764

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Total Sales/Turnover

68.411

76.497

63.199

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

3.182

3.403

2.950

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

2.116

2.103

1.834

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

1.066

1.299

1.116

 

 

 

 

 

Less

TAX                                                     

0.395

0.386

0.258

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

0.671

0.913

0.858

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.68

3.65

3.43

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover [Approximately]

 

 

70.000

 

The above information has been parted by Mr. Pratik Gondaliya.

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PBT/Sales)

(%)

1.55
1.70

1.77

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.46
1.88

1.56

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19
0.27

0.29

 

 

 
 

 

Debt Equity Ratio

(Total Debt/Networth)

 

8.29
9.94

11.65

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

1.85
3.23

2.46

 

 

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

2.500

2.500

2.500

Reserves & Surplus

1.415

2.327

3.055

Net worth

3.915

4.827

5.555

 

 

 

 

long-term borrowings

36.440

38.232

36.816

Short term borrowings

9.156

9.739

9.243

Total borrowings

45.596

47.971

46.059

Debt/Equity ratio

11.646

9.938

8.291

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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)

Total Sales/Turnover

63.199

76.497

68.411

 

 

21.041

(10.570)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Sales/Turnover

63.199

76.497

68.411

Profit

0.858

0.913

0.671

 

1.36%

1.19%

0.98%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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 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

No

17]

Major suppliers

No

18]

Major customers

No

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]

PAN of Proprietor/Partner/Director, if available

No

32]

Date of Birth of Proprietor/Partner/Director, if available

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES:

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10202527

31/12/2009

10,000,000.00

Kotak Mahindra Bank Limited

36-38A, Nariman Bhavan, 227, D, , Nariman Point, MUMBAI - 400021, Maharashtra, India

A79046975

 

 

OPERATIONS:

 

During the year, company has made sales turnover of Rs.68.411 Millions against Rs.76.497 Millions of previous year and company has made profit before tax of Rs.1.066 Millions as compare to previous year’s profit before tax of Rs.1.299 Millions. Decrease in turnover and profitability is due to general recession in the market. However, the directors foresee bright future of the company.

 

 

Unsecured Loan

As on 31.03.2013

[Rs. in Millions]

As on 31.03.2012

[Rs. in Millions]

Long Term Borrowings

 

 

From Other Parties

15.735

15.394

TOTAL

15.735

15.394

 

 

FIXED ASSETS:

 

  • Factory Land
  • Factory Building
  • Plant And Machinery
  • Computer
  • Electrification
  • EPABX
  • Furniture and Fixtures
  • Printer
  • U.P.S.
  • Weighing Scale
  • Vehicles Honda
  • Vehicle Wagon R
  • CCTV Camera

 

 

 


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 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.60.05

UK Pound

1

Rs.101.65

Euro

1

Rs.83.07

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

TPT

 

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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.