MIRA INFORM REPORT

 

 

Report Date :

03.11.2014

 

IDENTIFICATION DETAILS

 

Name :

KAC CASTING LIMITED (w.e.f 01.01.2013)

 

 

Formerly Known As :

KARAM AUTO COMPONENTS LIMITED (w.e.f 28.04.2009)

 

KHOSLA FOUNDRY LIMITED

 

 

Registered Office :

1205-1208 A, 12th Floor, Indraprakash Building, 21, Barakhamba Road, New Delhi-110001, Delhi, India

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

30.09.2013

 

 

Com. Reg. No.:

55-003703

 

 

Capital Investment / Paid-up Capital :

Rs.20.280 Millions

 

 

CIN No.:

[Company Identification No.]

U27109DL1962PLC003703

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of casting and machining components.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (33)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Rating reflects moderate financial risk profile due to loss incurred by company in the year 2013.

 

However, Tarde relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealings with some caution.

 

Note- Mr. Arora, Finance Manager claimed that Karam Auto Components Limited has been taken over by Glorious Iron and Steel Private limited w.e.f. 1st January 2013. He also claimed that only shareholder patterns and Directors are changed.

 

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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

N E W S

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

 

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 31-03-2014.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Arora

Designation :

Finance Manager

Contact No.:

91-9812099550

Date :

03.11.2014

 

 

LOCATIONS

 

Registered Office :

1205-1208 A, 12th Floor, Indraprakash Building, 21, Barakhamba Road, New Delhi-110001, Delhi, India

Tel. No.:

Not Available

Mobile No.:

 91-9812099550 (Mr. Arora)

Fax No.:

Not Available

Email :

cs.secretarial2013@gmail.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Ashish Pandit

Designation :

Director

Address :

F-22, 2nd Floor, Geetanjali Enclave, New Delhi – 110017, India

Date of Birth/Age :

16.09.1972

Date of Appointment :

16.01.2013

DIN No.:

00139001

 

 

Name :

Mr. Sanjay Tiku

Designation :

Director

Address :

D-5/80, Sector 15, Rohini, Delhi – 110085, India

Date of Birth/Age :

27.01.1970

Date of Appointment :

16.01.2013

DIN No.:

00300566

 

 

Name :

Mr. Amman Kumar

Designation :

Director

Address :

M-48/B, Malviya Nagar, New Delhi – 110017, India

Date of Birth/Age :

22.06.1979

Date of Appointment :

16.01.2013

DIN No.:

03456445

 

 

KEY EXECUTIVES

 

Name :

Mr. Arora

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

Glorious Iron and Steel Private Limited

2027994

Ashish Pandit (Nominee shareholder on behalf of Glorious lron And Steel Private Limited)

1

Sanjay Tiku (Nominee shareholder on behalf of Glorious lron And Steel Private Limited)

1

Amman Kumar (Nominee shareholder on behalf of Glorious lron And Steel Private Limited

1

Vinod Kumar Uppal (Nominee shareholder on behalf of Glorious lron And Steel Private Limited)

1

Kattasserry Thomas James (Nominee shareholder on behalf of Glorious lron And Steel Private Limited)

1

Kunal Sabharwal (Nominee shareholder on behalf of Glorious lron And Steel Private Limited)

1

Total

2028000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Bodies corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of casting and machining components.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • State Bank of Patiala, Mid Corporate Branch, Shubham Complex, Neelam Bata Road, Nit, Faridabad - 121002, Haryana, India
  • Punjab National Bank, Main Nit, Faridabad - 121001, Haryana, India
  • Small Industrial Development Bank of India, Nit Branch, Faridabad - 121001,
  • Haryana, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long Term Borrowing

 

 

SIDBI Loan A/c/ 2nd

(Secured against hypothecation of machinery and personal gurantee of director)

0.000

26.600

SIDBI Loan A/c/ 3rd

(Secured against hypothecation of machinery and personal gurantee of director)

0.000

3.960

State Bank of Patiala

(Secured against hypothecation of BMW Car)

0.000

2.088

State Bank of Patiala

(Secured against hypothecation of Innnova Car)

0.000

0.498

Short Term Borrowing

 

 

State Bank of Patiala

0.000

70.957

Total

0.000

104.103

 

Banking Relations :

---

 

 

Auditors :

 

Name :

B.B. Mathur & Company

Chartered Accountants

Address :

1601, Sector-15, Faridabad – 121001, Haryana, India

PAN No.:

AAAFB5685Q

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2028000

Equity Shares

Rs.10/- each

Rs. 20.280 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

20.280

20.280

20.280

(b) Reserves & Surplus

130.427

138.470

157.718

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

25.500

25.500

Total Shareholders’ Funds (1) + (2)

150.707

184.250

203.498

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

402.797

124.728

74.732

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

44.690

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

402.797

124.728

119.422

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

75.772

77.828

(b) Trade payables

3.011

79.911

71.245

(c) Other current liabilities

0.833

14.952

9.776

(d) Short-term provisions

2.157

1.279

1.133

Total Current Liabilities (4)

6.001

171.914

159.982

 

 

 

 

TOTAL

559.505

480.892

482.902

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

269.988

258.565

275.481

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

88.446

55.919

52.219

(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)

7.867

7.295

3.508

(d)  Long-term Loan and Advances

13.574

8.428

6.782

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

379.875

330.207

337.990

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

92.820

69.228

82.959

(c) Trade receivables

65.036

62.534

40.728

(d) Cash and cash equivalents

10.961

6.073

5.168

(e) Short-term loans and advances

10.813

12.850

16.057

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

179.630

150.685

144.912

 

 

 

 

TOTAL

559.505

480.892

482.902

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

86.314

300.966

358.083

 

 

Other Income

2.778

1.020

0.607

 

 

TOTAL                                     (A)

89.092

301.986

358.690

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

54.363

197.613

226.193

 

 

Employees benefits expense

7.312

16.525

14.955

 

 

Other expenses

18.213

74.639

91.851

 

 

TOTAL                                     (B)

79.888

288.777

332.999

 

 

 

 

 

Less

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

9.204

13.209

25.691

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

11.086

15.822

14.489

 

 

 

 

 

 

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

(1.882)

(2.613)

11.202

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

6.733

20.753

29.061

 

 

 

 

 

 

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

(8.615)

(23.366)

(17.859)

 

 

 

 

 

Less

TAX                                                                  (H)

(0.572)

(4.119)

3.493

 

 

 

 

 

 

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

(8.043)

(19.247)

(21.352)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(3.97)

(9.49)

(10.53)

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT/Sales)

(%)

(9.32)

(6.40)

(5.96)

 

 

 

 

 

Operating Profit Margin 

(PBITD/Sales)

(%)

10.66

4.39

7.17

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(1.86)

(5.59)

(4.18)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.06)

(0.13)

(0.09)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.67

1.09

0.75

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

29.93

0.88

0.91

 

 

 

 

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

20.280

20.280

20.280

Reserves & Surplus

157.718

138.470

130.427

Share Application money pending allotment

25.500

25.500

0.000

Net worth

203.498

184.250

150.707

 

 

 

 

long-term borrowings

74.732

124.728

402.797

Short term borrowings

77.828

75.772

0.000

Total borrowings

152.560

200.500

402.797

Debt/Equity ratio

0.750

1.088

2.673

 

 

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

358.083

300.966

86.314

 

 

(15.951)

(71.321)

 

 

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

358.083

300.966

86.314

Profit

(21.352)

(19.247)

(8.043)

 

(5.96%)

(6.40%)

(9.32%)

 

 

 

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

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

No

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]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2013

As on

31.03.2012

Long Term Borrowing

 

 

From Director

0.000

6.333

From Relatives and Associates

402.797

81.058

From Other Parties

0.000

4.191

Short Term Borrowing

 

 

Advance from Customer

0.000

4.815

Total

402.797

96.397

 

 

 

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Land
  • Building
  • Computer
  • Car
  • Office Equipment
  • Furniture and Fixtures
  • Plant and Machinery

 


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. 61.41

UK Pound

1

Rs. 98.06

Euro

1

Rs. 77.19

 

 

INFORMATION DETAILS

 

Information Gathered by :

HET

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

KVT / NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--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

 

33

 

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.