MIRA INFORM REPORT

 

 

Report Date :

24.11.2014

 

IDENTIFICATION DETAILS

 

Name :

REDISSON METALS AND ALLOYS PRIVATE LIMITED

 

 

Registered Office :

Shop No.4, Tribhuvan Estate, Near Kathwada GIDC, Odhav, Ahmedabad – 382430, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

03.06.2008

 

 

Com. Reg. No.:

054118

 

 

Capital Investment / Paid-up Capital :

Rs. 3.600 Millions

 

 

CIN No.:

[Company Identification No.]

U27101GJ2008PTC054118

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of paper, covered copper, aluminum wire and strip super enameled copper and  aluminum winding wire, bare copper and aluminum wire.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

Profit margin of the company is low. However networth of the company is satisfactory. General financial position of the company is normal and acceptable for business dealings.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered normal 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.

 

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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

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 DENIED BY

 

Name :

Rajendrakumar Radheshyam Kakhani

Designation :

Director

Contact No.:

91-9825025411

Date :

22.11.2014

 

 

LOCATIONS

 

Registered Office :

Shop No.4, Tribhuvan Estate, Near Kathwada GIDC, Odhav, Ahmedabad – 382430, Gujarat, India

Tel. No.:

91-79-29093100

Mobile No.:

91-9825025411 (Rajendrakumar Radheshyam Kakhani)

Fax No.:

Not Available

E-Mail :

carahulkakani@gmail.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Sureshkumar Radheshyam Kakhani

Designation :

Director

Address :

1, L.R Apartment, Near Railway Crossing, Shahibaug, Ahmedabad -  380004, Gujarat, India

Date of Appointment :

25.03.2014

DIN No.:

01856479

 

 

Name :

Rajendrakumar Radheshyam Kakhani

Designation :

Director

Address :

5, L.R Apartment, Near Railway Crossing, Shahibaug, Ahmedabad -  380004, Gujarat, India

Date of Appointment :

06.05.2009

DIN No.:

02022176

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Sureshkumar Radheshyam Kakhani

 

1,20,000

Rajendrakumar Radheshyam Kakhani

 

2,40,000

 

 

 

Total

 

3,60,000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of paper, covered copper, aluminum wire and strip super enameled copper and aluminum winding wire, bare copper and aluminum wire.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

State Bank of India, Ashram Road Branch, Ashram Road, Ahmedabad - 380009, Gujarat, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Term Loan

The loan is secured by way of hypothecation and Equitable Mortgage by deposit of title deeds of land, building, plant and machinery and further secured by personal guarantee of Managing Director.

0.000

1.074

 

 

 

Total

0.000

1.074

 

 

 

Short-term borrowings

 

 

Cash Credit

(The loan is secured by way of hypothecation of book debts and stock & further secured by personal guarantee of Directors of the Company.)

45.210

44.063

 

 

 

Total

45.210

44.063

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Rahul Kakani and Associates

Chartered Accountants

Address :

401, M.V. House, Opp. Hatisingh Jain Temple, Shahibaug Road, Shahibaug,

Ahmedabad - 380 004, Gujarat, India

Mobile No.:

91- 80004 35262

E-Mail :

carahulkakani@gmail.com

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

AAOFR2666R

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Other :

·         Kakhani Metals Private Limited

·         Kakhani Metals

·         Kakhani Wire Industries

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

360,000

Equity Shares

Rs.10/- each

Rs.3.600 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

360,000

Equity Shares

Rs.10/- each

Rs.3.600 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

3.600

3.600

2.600

(b) Reserves & Surplus

22.534

20.384

 14.720

(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)

26.134

23.984

17.320

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

4.901

1.555

32.356

(b) Deferred tax liabilities (Net)

1.479

1.233

1.007

(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)

6.380

2.788

33.363

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

45.210

44.063

22.147

(b) Trade payables

5.665

22.728

12.095

(c) Other current liabilities

0.874

0.708

1.371

(d) Short-term provisions

0.594

0.592

0.095

Total Current Liabilities (4)

52.343

68.091

35.708

 

 

 

 

TOTAL

84.857

94.863

86.391

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

14.146

12.356

13.262

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.821

0.830

0.802

Total Non-Current Assets

14.967

13.186

14.064

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.873

22.808

13.620

(c) Trade receivables

23.711

40.383

47.053

(d) Cash and cash equivalents

0.144

0.495

0.141

(e) Short-term loans and advances

1.001

14.609

9.350

(f) Other current assets

22.161

3.382

2.163

Total Current Assets

69.890

81.677

72.327

 

 

 

 

TOTAL

84.857

94.863

86.391

 

 

 


PROFIT & LOSS ACCOUNT

                                                                                                           

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

287.178

187.350

 207.025

 

Other Income

3.008

2.992

 3.196

 

TOTAL (A)

290.186

190.342

210.221

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

263.821

181.740

177.406

 

Purchases of Stock-in-Trade

0.000

0.000

0.000

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

6.838

(5.938)

17.248

 

Employees benefits expense

2.938

3.065

2.705

 

Factory and Other Expenses

4.605

2.899

0.000

 

Other Expenses

2.041

1.603

 3.243

 

TOTAL (B)

280.243

183.369

200.602

 

 

 

 

 

Less

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

9.943

6.973

9.619

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

5.994

3.867

5.231

 

 

 

 

 

 

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

3.949

3.106

4.388

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.838

0.699

0.617

 

 

 

 

 

 

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

3.111

2.407

3.771

 

 

 

 

 

Less

TAX (H)

0.962

0.743

1.214

 

 

 

 

 

 

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

2.149

1.664

2.557

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

5.97

6.16

9.83 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin PAT/ Sales

(%)

0.75

0.89

1.22

 

 

 

 

 

PBIDT / Sales

(%)

3.46

3.72

95.42

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.67

2.54

4.37

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.12

0.10

0.22

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.92

1.90

3.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.34

1.20

2.03

 

 

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

2.600

3.600

3.600

Reserves & Surplus

14.720

20.384

22.534

Net worth

17.320

23.984

26.134

 

 

 

 

long-term borrowings

32.356

1.555

4.901

Short term borrowings

22.147

44.063

45.210

Total borrowings

54.503

45.618

50.111

Debt/Equity ratio

3.147

1.902

1.917

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

207.025

187.350

287.178

 

 

(9.504)

53.284

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

207.025

187.350

287.178

Profit

2.557

1.664

2.149

 

1.24%

0.89%

0.75%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: NOT AVAILABLE

 

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

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

--

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

No

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

Yes

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10203983

21/01/2013 *

46,800,000.00

STATE BANK OF INDIA

Ashram Road Branch,, Ashram Road, Ahmedabad, Guj  arat - 380009, INDIA

B68108323

 

* Date of charge modification

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-Term Borrowings

 

 

From related party

 

 

From Others

4.901

0.481

 

 

 

Total

4.901

0.481

 

 

FIXED ASSETS

 

·         Plant and equipment

·         Computer

·         Mobile

·         Building

·         Office equipment

·         Vehicle

 

 


 

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]         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.61.85

UK Pound

1

Rs.97.01

Euro

1

Rs.77.62

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

4

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

43

 

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.