|
Report Date : |
31.05.2014 |
IDENTIFICATION DETAILS
|
Name : |
SYNERGY STEELS LIMITED (w.e.f. 21.03.2002) |
|
|
|
|
Formerly Known
As : |
PALIWAL MINI-STEEL (INDIA) LIMITED |
|
|
|
|
Registered
Office : |
55-B, Rama Road, Industrial Area, New Delhi - 110015 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
13.04.1973 |
|
|
|
|
Com. Reg. No.: |
55-210670 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 95.996
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27107DL1973PLC210670 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELS16643E |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAGCS1923D |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Supplier of Steel, Stainless Steels, Steels
Bars, Stripes, Sheets. |
|
|
|
|
No. of Employees
: |
Information declined by the management. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (47) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 3700000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Exist |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. The rating reflects company’s healthy financial risk profile marked by
establishment position in the stainless steel segment, its promoter’s extensive
industry experience, and its strong relationships with customers and
suppliers. Trade relations are fair. Business is active. Payment terms are
reported to be usually correct. The company can be considered for business dealings 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.
|
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.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
Long term rating = BBB |
|
Rating Explanation |
Moderate degree of safety and moderate credit risk |
|
Date |
July 24, 2013 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short term rating = A3+ |
|
Rating Explanation |
Moderate degree of safety and high credit risk |
|
Date |
July 24, 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 PARTED BY
Management Non-Cooperative
Contact No.: 91-11-32597555
LOCATIONS
|
Registered Office : |
55-B, Rama Road, Industrial Area, New Delhi – 110015, India |
|
Tel. No.: |
91-11-25934261/ 32597555 |
|
Fax No.: |
Not available |
|
E-Mail : |
|
|
|
|
|
Works : |
2, Matsya Industrial Area, Alwar – 301030,
Rajasthan, India |
|
Tel. No.: |
91-144-2881717 / 144-2881450
/ 2881845 |
|
Mobile : |
91-9315730218 (Mr. Rungnathn R
Subramanian) |
DIRECTORS
As on: 29.09.2012
|
Name : |
Mr. Subhash C. Kathuria |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
3, Poorvi Marg, Vasant Vihar, New Delhi – 11057, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
02.06.1947 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.10.2009 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AAJPK0171B |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00125337 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Subhash Jain |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
H-84-85, Sector-16, Rohini, New Delhi, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
18.08.1951 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
02.09.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ADSPJ7030J |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00176960 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Satish Kumar Seth |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
1216 Pocket-1, Sector-6, Vasant Kunj, New Delhi – 110070, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
30.03.1955 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2012 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ABLPS9999J |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01769534 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Sh. Arvind Kumar Tiwari |
|
Designation : |
Company Secretary |
|
Address : |
194 A, Ward No. 2410, Shivalik Apartment, Mehrauli, New Delhi –
110030, India |
|
Date of Birth/Age : |
03.05.1972 |
|
Date of Appointment : |
24.01.2011 |
|
PAN No.: |
ACZPT8825D |
|
Name : |
Raju Singh Tomer |
|
Designation : |
Company Secretary |
|
Address : |
117-118, PKT-6, GF, Rohini, Sector-21, Delhi – 110086, India |
|
Date of Birth/Age : |
22.11.1976 |
|
Date of Appointment : |
12.03.2014 |
|
PAN No.: |
ADAPT6396H |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on: 29.09.2012
|
Names of Shareholders |
|
No. of Shares |
|
S.C Kathuria |
|
5097660 |
|
Anita Kathuria |
|
447768 |
|
Monica Sareen |
|
5000 |
|
Yasha Sood |
|
65000 |
|
Rimple Lohia |
|
5000 |
|
Anubhav Kathuria |
|
631000 |
|
S. C. Kathuria (HUF) |
|
98700 |
|
Anita International (proprietor SCK) |
|
500000 |
|
Anita international (proprietor SCK) |
|
500000 |
|
Alwar Rolling Mills Private Limited |
|
200000 |
|
Surya Finvest Private Limited |
|
1081215 |
|
Kathuria Castinq Private Limited |
|
325000 |
|
B K Lai |
|
10 |
|
DC Pandey |
|
10 |
|
Ram Talwar |
|
10 |
|
M.L. Aggarwal |
|
10 |
|
Alka Impex |
|
245000 |
|
Alka Creation Private limited |
|
50000 |
|
Katyani Image (India) Private Limited |
|
37648 |
|
Mangal Kafas Services Private Limited |
|
25000 |
|
Soft Indiqo Sowftware Private Limited |
|
25000 |
|
Himalya Estate Private Limited |
|
50000 |
|
Total |
|
9389031 |
Date of Allottees 6.11.2012
|
Names of Allottee |
|
No. of Shares |
|
Kathuria Casting Private Limited, India |
|
105263 |
|
|
|
|
|
Total |
|
105263 |
Date of Allottees 06.03.2013
|
Names of Allottee |
|
No. of Shares |
|
Himalaya Estate Private Limited, India |
|
105263 |
|
|
|
|
|
Total |
|
105263 |
Equity Share Break up (Percentage of Total Equity)
As on: 29.09.2012
|
Category |
|
Percentage |
|
|
|
|
|
Bodies corporate |
|
32.35 |
|
Directors or relatives of directors |
|
67.65 |
|
|
|
|
|
Total
|
|
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Supplier of Steel, Stainless Steels, Steels
Bars, Stripes, Sheets. |
||||||
|
|
|
||||||
|
Products : |
· Steel · Stainless Steels · Steels Bars ·
Stripe
|
PRODUCTION STATUS AS ON 31.03.2013
|
Particulars |
Unit |
AS
ON 31.03.2013 |
AS
ON 31.03.2012 |
|
S. S. Billets |
MT |
73,222.00 |
66,815.00 |
|
S. S. Flats |
MT |
64,436.55 |
64,568.69 |
|
Foundry-Steel Casting |
MT |
1,012.14 |
944.98 |
GENERAL INFORMATION
|
No. of Employees : |
Information declined by the management. |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
·
Indian Overseas Bank, 70 , Golf Link, New Delhi -
110003, India ·
ICICI Bank Limited ·
HDFC Bank Limited |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Millions)
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
B. Bhushan and Company Chartered Accountants |
|
Address : |
303, Padma Tower -II, Rajendra Place, New Delhi-110 008, India |
|
PAN No.: |
AAIPA0327Q |
|
|
|
|
Enterprises
which are owned, or have
significant influence of or
are partners with Key
management personnel and
their relatives : |
· Life Medicare and Biotech Private Limited CIN No. U24239DL1997PTC089350 · Kathuria Castings Private Limited CIN No. U27109DL2003PTC123464 · Ramnika Estates Private Limited CIN No. U74899DL1987PTC030022 · Geetanjali Properties Private Limited CIN No. U74899DL1985PTC022507 · Kathuria Special Steels Rolling Mill Private Limited CIN No. U27105DL1999PTC100029 · Synergy Global Steel Private Limited CIN No. U27106DL2005PTC143027 · Alwar Rolling Mills Private Limited CIN No. U27107RJ1977PTC001746 · Ascent Vyapaar Private Limited CIN No. U51909WB2005PTC101582 · Vibrant vyapaar Private Limited CIN No. U51909WB2005PTC101628 ·
Anita International (Proprietorship conern)* ·
Himalaya Estate Private Limited ·
Katyani Images (India) Private Limited ·
Surya Finvest Private Limited ·
Synergy Global Steels Private Limited |
CAPITAL STRUCTURE
As on : 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10750000 |
Equity Shares |
Rs.10/- each |
Rs.107.500 Millions |
|
20000 |
Preference Shares |
Rs.100/- each |
Rs. 2.000 Million |
|
|
Total |
|
Rs. 109.500
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
9599557 |
Equity Shares |
Rs.10/- each |
Rs. 95.996
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 |
95.996 |
93.890 |
86.833 |
|
(b) Reserves & Surplus |
829.004 |
794.713 |
645.540 |
|
(c) Money
received against share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending allotment |
0.000 |
0.000 |
144.134 |
|
Total
Shareholders’ Funds (1) + (2) |
925.000 |
888.603 |
876.507 |
|
|
|
|
|
|
(3)
Non-current liabilities |
|
|
|
|
(a) long-term borrowings |
5.212 |
0.249 |
0.716 |
|
(b) Deferred tax liabilities (Net) |
17.889 |
15.031 |
12.874 |
|
(c) Other long term liabilities |
22.978 |
0.271 |
15.339 |
|
(d) long-term provisions |
2.516 |
2.575 |
2.089 |
|
Total Non-current Liabilities (3) |
48.595 |
18.126 |
31.018 |
|
|
|
|
|
|
(4) Current liabilities |
|
|
|
|
(a) Short term
borrowings |
481.111 |
316.493 |
265.933 |
|
(b) Trade payables |
144.649 |
173.919 |
147.306 |
|
(c) Other current
liabilities |
128.447 |
81.171 |
199.961 |
|
(d) Short-term provisions |
7.078 |
7.392 |
6.777 |
|
Total Current Liabilities (4) |
761.285 |
578.975 |
619.977 |
|
|
|
|
|
|
TOTAL |
1734.880 |
1485.704 |
1527.502 |
|
|
|
|
|
|
II. ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
385.703 |
412.424 |
397.398 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
0.008 |
0.713 |
3.608 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
2.261 |
0.278 |
2.821 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
84.847 |
74.482 |
85.106 |
|
(e) Other Non-current assets |
42.806 |
53.184 |
54.181 |
|
Total Non-Current Assets |
515.625 |
541.081 |
543.114 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
734.082 |
473.364 |
501.383 |
|
(c) Trade receivables |
376.149 |
360.808 |
355.053 |
|
(d) Cash and cash
equivalents |
38.909 |
35.272 |
49.682 |
|
(e) Short-term loans
and advances |
69.723 |
74.935 |
78.013 |
|
(f) Other current
assets |
0.392 |
0.244 |
0.257 |
|
Total Current Assets |
1219.255 |
944.623 |
984.388 |
|
|
|
|
|
|
TOTAL |
1734.880 |
1485.704 |
1527.502 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from operation |
3935.889 |
3712.378 |
3293.144 |
|
|
|
Other Income |
6.402 |
10.670 |
2.981 |
|
|
|
TOTAL (A) |
3942.291 |
3723.048 |
3296.125 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of material consumed |
3525.349 |
2964.263 |
2752.554 |
|
|
|
Changes in inventories of finished goods, work-in-progress and
stock-in-trade |
(383.788) |
48.963 |
(67.927) |
|
|
|
Employee benefit expenses |
39.221 |
28.137 |
22.136 |
|
|
|
Other expenses |
646.605 |
583.401 |
497.474 |
|
|
|
TOTAL (B) |
3827.387 |
3624.764 |
3204.237 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
114.904 |
98.284 |
91.888 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
25.794 |
17.167 |
15.215 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
89.110 |
81.117 |
76.673 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
36.071 |
29.161 |
26.720 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
53.039 |
51.956 |
49.953 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
17.453 |
17.069 |
16.463 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
35.586 |
34.887 |
33.490 |
|
|
|
|
|
|
|
|
|
|
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
155.248 |
120.361 |
86.871 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
190.834 |
155.248 |
120.361 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
3.77 |
3.98 |
3.87 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
0.90 |
0.93 |
1.01 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
1.35 |
1.40 |
1.51 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
3.06 |
3.50 |
3.28 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.06 |
0.06 |
0.06 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.53 |
0.36 |
0.31 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.60 |
1.63 |
1.59 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(INR
in Mlns.) |
(INR
in Mlns.) |
(INR
in Mlns.) |
|
Share Capital |
86.833 |
93.890 |
95.996 |
|
Reserves & Surplus |
645.540 |
794.713 |
829.004 |
|
Share Application money
pending allotment |
144.134 |
0.000 |
0.000 |
|
Net
worth |
876.507 |
888.603 |
925.000 |
|
|
|
|
|
|
long-term borrowings |
0.716 |
0.249 |
5.212 |
|
Short term borrowings |
265.933 |
316.493 |
481.111 |
|
Total
borrowings |
266.649 |
316.742 |
486.323 |
|
Debt/Equity
ratio |
0.304 |
0.356 |
0.526 |

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) |
|
Revenue from operations |
3,293.144 |
3,712.378 |
3,935.889 |
|
|
|
12.731 |
6.021 |

NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Revenue from operations |
3,293.144 |
3,712.378 |
3,935.889 |
|
Profit After Tax |
33.490 |
34.887 |
35.586 |
|
|
1.02% |
0.94% |
0.90% |

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 |
No |
|
19] |
Payments terms |
No |
|
20] |
Export / Import details (if applicable) |
No |
|
21] |
Market information |
-- |
|
22] |
Litigations that the firm / promoter involved in |
Yes |
|
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 |
Yes |
|
33] |
Voter ID No of Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating, if available |
Yes |
LITIGATION DETAILS
|
IN THE HIGH
COURT OF DELHI AT NEW DELHI RFA 77/2014 M/S SOFTLINE CREATIONS………Appellant Through : Mr. C.S. Parashar, Advocate Versus M/S SYNERGY STEELS LIMITED ……Respondent Through : None. CORAM : HON’BLE MS. JUSTIC HIMA KOHLI ORDER 27.03.2014 C.M.No. 4126/2014 (Exemption) Subject to the appellant filing the certified copies of the documents placed
on record within four weeks, the application is allowed and disposed of. C.M.No. 4125/2014 (for condonation of delay of 301 days in filing the
appeal) Notice be issued to the respondent, on filing of process fee by the
appellant within one week, by Regd. AD post, through courier and by ordinary
process, returnable on 5th September, 2014. |
VIEW INDEX OF
CHARGES
|
S.No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request Number
(SRN) |
|
1 |
90070905 |
19/04/2013 * |
450,000,000.00 |
Indian Overseas
Bank |
70 Glolf Link,
New Delhi - 110003, India |
B74249194 |
* Date of charge
modification
UNSECURED LOAN
(Rs. In Millions)
|
Particulars |
As on 31.03.2013 |
As on 31.03.2012 |
|
SHORT TERM
BORROWINGS |
|
|
|
Intercorporate borrowing |
24.500 |
5.500 |
|
Loans and advance from director |
140.000 |
51.350 |
|
|
|
|
|
Total |
164.500 |
56.850 |
BUSINESS REVIEW:
INDIAN OUTLOOK
During the year,
the steel market in India has been competitive because of bulk import from
various countries especially from China. The stainless steel in various shapes
and sizes is being dumped in Indian market by the Chinese manufacturers at a
very competitive price specially because the Chinese Government is offering
huge subsidies on exports; the industry collectively has represented to the
Government for dumping duty which is under active consideration by the
Government of India.
CAPITAL AND FINANCE
During the year,
the Issued and Paid-up capital of the company has been increased to Rs.95.996
Millions from Rs.93.890 Millions by making allotment of 2,10,526 equity shares
of Rs.10/- each at a premium of Rs.85/- per share. There is no changes has been
made in the Authorised capital of the company.
FIXED ASSETS
· Land and Building
· Plant and equipment
· Furniture and fixtures
· Vehicles
· Office equipment
· Computer 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 records exist to suggest that subject is
or was the subject of any formal or informal allegations, prosecutions or other
official proceeding for making any prohibited payments or other improper payments
to government officials for engaging in prohibited transactions or with
designated parties.
3] Asset Declaration :
No records exist to suggest that the property or assets of the subject
are derived from criminal conduct or a prohibited transaction.
4] Record on Financial
Crime :
Charges or conviction
registered against subject: None
5] 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. 80.31 |
INFORMATION DETAILS
|
Information
Gathered by : |
HTL |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
SNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--MARGINS |
-5~5 |
---- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
YES |
|
--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 |
|
47 |
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.