MIRA INFORM REPORT

 

 

Report Date :

05.11.2014

 

IDENTIFICATION DETAILS

 

Name :

SRI RAM CABLES PRIVATE LIMITED

 

 

Registered Office :

352, Tower B, Aggarwal Cyber Plaza, Netaji Subhash Place, Pitampura, Delhi – 110034

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

19.02.1998

 

 

Com. Reg. No.:

55-092325

 

 

Capital Investment / Paid-up Capital :

Rs.78.741 Millions

 

 

CIN No.:

[Company Identification No.]

U31300DL1998PTC092325

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of cable, cable collar, PVC compound.

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 390000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s below-average operational performance marked by losses that company has incurred from operational activities and leverage liquidity profile of the company.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but 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 – 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 PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Sunil Garg

Designation :

Director

Contact No.:

91-8875030802

Date :

04.11.2014

 

 

LOCATIONS

 

Registered Office :

352, Tower B, Aggarwal Cyber Plaza, Netaji Subhash Place, Pitampura, Delhi – 110034, India

Tel. No.:

91-88-75028951

Mobile No.:

91-8875030802 (Mr. Sunil)

Fax No.:

Not Available

E-Mail :

mkg_ca@sify.com

accounts@sriramcables.com

Website :

www.sriramcables.com

 

 

Factory :

A-524, RIICO Industrial Area, Chopanki Bhiwadi, District Alwar – 301707, Rajasthan, India

Tel. No.:

91-11-27670005

Fax No.:

91-11-27671598

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Sunil Garg

Designation :

Director

Address :

A-30, Rama Road, Adarsh Nagar, Adarsh Nagar, Delhi – 110033, India

Date of Birth/Age :

29.08.1963

Date of Appointment :

15.12.2009

DIN No.:

00060122

PAN No.:

AESPG7595Q

 

 

Name :

Mr. Anil Kumar Garg

Designation :

Director

Address :

A-30, Rama Road, Adarsh Nagar, Adarsh Nagar, Delhi – 110033, India

Date of Birth/Age :

10.10.1955

Date of Appointment :

19.02.1998

DIN No.:

00094708

PAN No.:

AEDPG4238H

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

SHAREHOLDING DETAIL FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Bodies corporate

62.10

Directors or relatives of Directors

37.87

Other top fifty shareholders

0.03

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of cable, cable collar, PVC compound.

 

 

Exports :

 

Products :

Cables

Countries :

  • Sri Lanka 
  • Malaysia

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Dubai
  • Thailand
  • China

 

 

Terms :

 

Selling :

Cash, Cheque and Credit

 

 

Purchasing :

Cash, Cheque and Credit

 

 

GENERAL INFORMATION

 

Customers :

  • Wholesalers
  • Retailers
  • Manufacturer

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

Vijay Bank, Noida, Uttar Pradesh, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Manoj Kumar Gupta and Company

Chartered Accountants

Address :

B-261, Derawal, Nagar, Delhi-110009, India

PAN N Income-tax PAN of auditor or auditor's firm :

AAPFM9920M

 

 

Enterprises which are owned, or have significant influence of or are partners

with Key management personnel and their relatives:

  • S.PAL Enterprises Private Limited, India
  • Compact Leasing and Finance Private Limited, India
  • Layman Finance Limited, India

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

800000

Equity Shares

Rs.100/- each

Rs. 80.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

787410

Equity Shares

Rs.100/- each

Rs. 78.741 Millions

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

78.741

78.741

78.741

(b) Reserves & Surplus

59.991

77.128

114.764

(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)

138.732

155.869

193.505

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

89.421

37.850

35.288

(b) Deferred tax liabilities (Net)

0.000

0.000

3.802

(c) Other long term liabilities

5.732

7.093

6.543

(d) long-term provisions

0.997

0.911

0.877

Total Non-current Liabilities (3)

96.150

45.854

46.510

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

271.240

286.924

269.458

(b) Trade payables

318.642

218.988

172.350

(c) Other current liabilities

17.026

21.397

20.872

(d) Short-term provisions

0.253

0.083

3.920

Total Current Liabilities (4)

607.161

527.392

466.600

 

 

 

 

TOTAL

842.043

729.115

706.615

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

146.898

166.274

125.234

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

44.455

(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)

14.369

5.978

0.000

(d)  Long-term Loan and Advances

5.327

7.068

15.371

(e) Other Non-current assets

28.175

29.864

29.094

Total Non-Current Assets

194.769

209.184

214.154

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

404.318

360.877

307.904

(c) Trade receivables

225.356

147.049

155.833

(d) Cash and cash equivalents

6.455

1.252

1.315

(e) Short-term loans and advances

11.145

10.753

27.409

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

647.274

519.931

492.461

 

 

 

 

TOTAL

842.043

729.115

706.615

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

697.013

1258.590

 

Other Income

 

3.238

2.658

 

TOTAL

NA 

700.251

1261.249

 

 

 

 

 

 

EXPENSES

NA

666.885

1169.906

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (

 

33.366

91.343

 

 

 

 

 

 

FINANCIAL EXPENSES

 

64.887

67.668

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

NA

(31.521)

23.675

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION

 

16.259

16.847

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

(47.780)

6.828

 

 

 

 

 

 

TAX

 

(10.145)

3.194

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

(17.137)

(37.635)

3.634

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

NA 

76.763

73.128

 

 

 

 

 

 

Balance Carried to the B/S

NA

39.128

76.763

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(21.76)

(47.80)

4.62

 


 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin PAT/ Sales

(%)

NA

(5.40)

0.29

 

 

 

 

 

PBIDT / Sales

(%)

NA

4.79

7.26

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

(6.61)

1.03

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

(0.31)

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.60

2.08

1.57

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.07

0.99

1.06

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

78.741

78.741

78.741

Reserves & Surplus

114.764

77.128

59.991

Net worth

193.505

155.869

138.732

 

 

 

 

long-term borrowings

35.288

37.850

89.421

Short term borrowings

269.458

286.924

271.240

Total borrowings

304.746

324.774

360.661

Debt/Equity ratio

1.575

2.084

2.600

 

 

 

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 two 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

Yes

20]

Export / Import details (if applicable)

Yes

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

 

NOTE: Registered office of the company has been shifted from Flat No-102, A-8A, Rama Road, Adarsh Nagar, Delhi – 110033, India to the present address w.e.f. 12.10.2009

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10035833

20/12/2006

10,500,000.00

VIJAYA BANK

SME NOIDA BRANCH, B-12, SECTOR-60, NOIDA, UTTAR PRADESH - 201301, INDIA

A10374924

2

10026596

12/10/2006

17,500,000.00

VIJAYA BANK

KAMLA NAGAR, DELHI, DELHI - 110007, INDIA

A06743157

3

80010277

04/06/2014 *

72,600,000.00

VIJAYA BANK

KAMLA NAGAR, 6926/33, NEAR JAIPURIA MILLS,, WARD NO12, SUBZI MANDI, KAMLA NAGAR, DELHI, DELHI - 110007, INDIA

C06534226

4

80016719

20/12/2011 *

72,600,000.00

VIJAYA BANK

6926/33, SUBZI MANDI, KAMLA NAGAR, DELHI, DELHI - 110007, INDIA

B29851342

5

90055363

16/08/2004 *

5,000,000.00

VIJAYA BANK

S. S. I. BRANCH, B-12; SECTOR-60, NOIDA, UTTAR PRADESH, INDIA

-

6

90054371

26/03/2011 *

571,000,000.00

VIJAYA BANK

SME BRANCH, B-12, SECTOR-60, NOIDA, UTTAR PRADESH
- 201301, INDIA

B10767697

7

90054273

01/08/2001

12,000,000.00

VIJAYA BANK

S. S. I. BRANCH, B-12; SECTOR-60, NOIDA, UTTAR PRADESH, INDIA

-

8

90053921

26/05/2000

480,000.00

VIJAYA BANK

S. S. I. BRANCH, B-12; SECTOR-60, NOIDA, UTTAR PRADESH, INDIA

-

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment

 


 

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.76.77

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

KVT


 

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

--

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.