MIRA INFORM REPORT

 

 

Report Date :

31.05.2014

 

IDENTIFICATION DETAILS

 

Name :

KDA ISPAT PRIVATE LIMITED

 

 

Registered Office :

1-8-206, 2nd Floor, Masetty Plaza, Secunderabad – 500003, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

28.06.2006

 

 

Com. Reg. No.:

01-050482

 

 

Capital Investment / Paid-up Capital :

Rs.11.395 Millions

 

 

CIN No.:

[Company Identification No.]

U27310AP2006PTC050482

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and supplier of iron and steel.

 

 

No. of Employees :

10 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 310000

 

 

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, borrowings of the company also seems to be increasing.

 

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

 

The company can be considered for business dealings 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. Mahendra

Designation :

Manager

Contact No.:

91-40-66336463

Date :

19.05.2014

 

 

LOCATIONS

 

Registered Office :

1-8-206, 2nd Floor, Masetty Plaza, Secunderabad – 500003, Andhra Pradesh, India 

Tel. No.:

91-40-66336463 / 27711158

Fax No.:

Not Available

E-Mail :

kda.ispat@gmail.com

Location :

Owned

 

 

Factory :

Sy. No. 35 and 5 Pragnapur (V), Gajwel (Mandal) Medak – 502311, Andhra Pradesh, India

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Pawan Kumar Agarwal

Designation :

Director

Address :

Plot No 8 and 9, Radhaswamy Co-opersative Society, Sikh Village, Secunderabad – 500009, Andhra Pradesh, India

Date of Birth/Age :

06.11.1973

Date of Appointment :

28.06.2006

DIN No.:

01874249

Other Directorship:

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U45200AP1996PLC024428

SPLENDEUR PROJECTS LIMITED

Director

04/10/2005

04/10/2005

24/06/2011

Active

NO

2

U27310AP2006PTC050482

KDA ISPAT PRIVATE LIMITED

Director

28/06/2006

28/06/2006

-

Active

NO

3

U27310AP2011PTC075441

LONGWARE ALLOYS PRIVATE LIMITED

Director

11/07/2011

11/07/2011

06/08/2012

Active

NO

 

 

Name :

Mr. Susheel Kumar Agarwal

Designation :

Director

Address :

Plot No 8 and 9, Radhaswamy Co-opersative Society, Sikh Village, Secunderabad – 500009, Andhra Pradesh, India

Date of Birth/Age :

16.07.1977

Date of Appointment :

28.06.2006

DIN No.:

01874255

Other Directorship:

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U27310AP2006PTC050482

KDA ISPAT PRIVATE LIMITED

Director

28/06/2006

28/06/2006

Active

NO

2

U51909WB1991PTC051923

TULSI MERCANTILE COMPANY PVT LTD

Director

24/02/2007

24/02/2007

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Mahendra

Designation :

Manager

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Pawan Kumar Agarwal

25000

2.19

Susheel Kumar Agarwal

125000

10.97

Vandana Agarwal

100000

8.78

Tulsi Mercantile Company Private Limited

515000

45.20

Sarita Agarwal

20000

1.76

Accentia Technologies Limited

75000

6.58

Astik Suppliers Private Limited

70000

6.14

Aishwarya Tie Up Private Limited

9500

0.83

Shruti Tibrewala

200000

17.55

Total

1139500

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

Bodies corporate

60.51

Directors or relatives of Directors

21.94

Other top fifty shareholders

17.55

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and supplier of iron and steel.

 

 

Terms :

 

Selling :

L/C and Cheque

 

 

Purchasing :

L/C and Cheque

 

GENERAL INFORMATION

 

No. of Employees :

10 (Approximately)

 

 

Bankers :

·         Axis Bank Limited, Rashtra Pathi Road Branch, Secunderabad, Hyderabad – 500003, Andhra Pradesh, India

·         City Union Bank Limited, # 295, 1st Floor, Whitefield, Bangalore – 560066, Karnataka, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Axis Bank (Crane Loan)

2.124

0.000

Axis Bank (Term Loan)

52.550

0.000

Kotak Bank (Car Loan)

2.107

0.000

 

 

 

Short Term Borrowings

 

 

Axis Bank Limited (Secured against stock and debtors)

61.181

34.490

 

 

 

Total

117.962

34.490

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Arvind Jain and Associates

Chartered Accountants

Address :

25 to 29, 2nd Floor, Hyderi Complex, Pan Bazar, Ranigunj, Secunderabad – 500003, Andhra Pradesh, India

PAN No.:

ACOPJ9666M

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1500000

Equity Shares

Rs.10/- each

Rs.15.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1139500

Equity Shares

Rs.10/- each

Rs.11.395 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

11.395

9.395

9.395

(b) Reserves & Surplus

56.320

48.339

45.420

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

10.223

3.151

3.151

Total Shareholders’ Funds (1) + (2)

77.938

60.885

57.966

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

56.781

0.000

12.903

(b) Deferred tax liabilities (Net)

3.593

1.704

1.746

(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)

60.374

1.704

14.649

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

61.181

34.490

18.229

(b) Trade payables

0.496

0.000

11.118

(c) Other current liabilities

0.120

0.120

0.000

(d) Short-term provisions

0.011

1.424

0.966

Total Current Liabilities (4)

61.808

36.034

30.313

 

 

 

 

TOTAL

200.120

98.623

102.928

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

107.977

55.998

61.924

(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

15.548

10.060

8.070

(e) Other Non-current assets

1.927

0.501

1.032

Total Non-Current Assets

125.452

66.559

71.026

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

37.093

13.224

16.677

(c) Trade receivables

31.873

13.645

11.336

(d) Cash and cash equivalents

0.312

0.334

0.549

(e) Short-term loans and advances

5.390

4.861

3.340

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

74.668

32.064

31.902

 

 

 

 

TOTAL

200.120

98.623

102.928

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                         (A)

351.810

396.761

311.700

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                         (B)

351.6757

392.474

306.854

 

 

 

 

 

 

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

0.133

4.287

4.846

 

 

 

 

 

Less

TAX                                                                  (H)

1.888

1.292

0.000

 

 

 

 

 

 

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

(1.755)

2.995

4.846

 

 

 

 

 

 

Earnings/(Loss) Per Share (Rs.)

(1.54)

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(0.50)

0.75

1.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.07

4.35

4.71

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.00

0.07

0.08

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.51

0.57

0.54

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.21

0.89

1.05

 

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

9.395

9.395

11.395

Reserves & Surplus

45.420

48.339

56.320

Share Application money pending allotment

3.151

3.151

10.223

Net worth

57.966

60.885

77.938

 

 

 

 

long-term borrowings

12.903

0.000

56.781

Short term borrowings

18.229

34.490

61.181

Total borrowings

31.132

34.490

117.962

Debt/Equity ratio

0.537

0.566

1.514

 

 

 

 

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 Income

311.700

396.761

351.810

 

 

27.289

(11.329)

 

 

 

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 Income

311.700

396.761

351.810

Profit

4.846

2.995

(1.755)

 

1.55%

0.75%

(0.50%)

 

 

 

 

 

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

Yes

20]

Export / Import details (if applicable)

No

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------

26]

Buyer visit details

----------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

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

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

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10423405

05/11/2013 *

50,000,000.00

CITY UNION BANK LIMITED

# 295, 1ST FLOOR, WHITEFIELD MAIN ROAD,, OPP MAYURA BAKERY, WHITEFIELD,, BANGALORE, KARNATAKA - 560066, INDIA

B90762733

2

10404884

24/01/2013

35,000,000.00

CITY UNION BANK LIMITED

SECUNDERABAD BRANCH, 5-4-94, LALA LAND MARK, M.G.
ROAD, RANIGUNJ, SECUNDERABAD, ANDHRA PRADESH - 500003, INDIA

B68686278

3

10361898

21/06/2012

2,749,900.00

AXIS BANK LIMITED

ASC CENTER, 3RD FLOOR,5-2-183/184, RP ROAD, HYDERABAD, ANDHRA PRADESH - 500003, INDIA

B42150334

4

10120693

09/02/2013 *

105,500,000.00

AXIS BANK LIMITED

RASHTRA PATHI ROAD BRANCH, SECUNDERABAD, HYDERABAD, ANDHRA PRADESH - 500003, INDIA

B68753383

 

* Date of charge modification

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIXED ASSETS:

 

·         Car

·         Air Pollution Equipment

·         Building

·         Electrical Fittings

·         Factory Land

·         Flat at Begum pet

·         Guest House

·         Land

·         Land at Bhongir

·         Plant and Machinery

·         Scooter

·         Shed

·         C. I. Mould

·         Flat at Sind Colony

·         Air Pollution Equipment – New

·         Rolls

·         Car Volvo

·         Loader

·         Crane

·         Plant and Machinery – New

·         Electrical Installation – New

·         Furnace

·         Shed – New

·         EOT Cranes

 


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.59.03

UK Pound

1

Rs.98.91

Euro

1

Rs.80.34

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--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

 

30

 

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.