MIRA INFORM REPORT

 

 

Report Date :

27.11.2014

 

IDENTIFICATION DETAILS

 

Name :

HARSHAD THERMIC INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

Plot No.12-17, Urla Industrial Area, Raipur – 492001, Chhattisgarh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.05.1984

 

 

Com. Reg. No.:

10-002436

 

 

Capital Investment / Paid-up Capital :

Rs. 8.295 Millions

 

 

CIN No.:

[Company Identification No.]

U27203CT1984PTC002436

 

 

IEC No.:

Not Divulged

 

 

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 :

The Company is engaged in the business of manufacturing of thermil welding portions also provides services of welding of rails though flash butt welding process.

 

 

No. of Employees :

Not Divulged

 

 

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 346000

 

 

Status :

Satisfactory

 

 

Payment Behavior :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Rating reflects sound financial risk profile marked by decent liquidity position and long track record of operation.

 

Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct.

 

The company can 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.

 

 

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.

 

On Mobile 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

 

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 DECLINED

 

Name :

Mr. Harshad Choudhary

Designation :

Director

Contact No.:

91-9893030057

Date :

25.11.2014

 

 

LOCATIONS

 

Registered Office/Factory :

Plot No.12-17, Urla Industrial Area, Raipur – 492001, Chhattisgarh, India

Tel. No.:

91- 771-4247700/4247721/4016655

Mobile No.:

91-9893030057 (Mr. Harshad Choudhary)

Fax No.:

91- 771-4247777/2326055

E-Mail :

railwelding@rediffmail.com

railwelding@rediffmail.com

harshad.themic@rediffmail.com

 

 

Correspondence Address

Near Rani Sati Mandir, Behind Forest Office, G.E. Road, Raipur – 492001, Chhattisgarh, India

 

 

Site Address:

Kalindee Rail Nirmal (E) Limited C-4, Silver Park, Sawai Jai Singh Highway, Bani Park, Jaipur-302016, Rajasthan, India

 

 

DIRECTORS

 

As on 28.07.2014

 

Name :

Mr. Digambar Madhav Choudhary

Designation :

Director

Address :

Near Rani Sati Mandir, Behind Forest Office, G.E. Road, Raipur – 492001, Chhattisgarh, India

Date of Birth/Age :

31.03.1938

Date of Appointment :

01.04.2000

DIN No.:

00042446

 

 

Name :

Ms. Kamal Choudhary

Designation :

Director

Address :

Near Rani Sati Mandir, Behind Forest Office, G.E. Road, Raipur – 492001, Chhattisgarh, India

Date of Birth/Age :

13.09.1947

Date of Appointment :

12.09.1990

DIN No.:

00042428

 

 

Name :

Mr. Harshad Choudhary

Designation :

Director

Address :

Near Rani Sati Mandir, Behind Forest Office, G.E. Road, Raipur – 492001, Chhattisgarh, India

Date of Birth/Age :

15.03.1973

Date of Appointment :

30.09.1995

DIN No.:

00042412

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.07.2014

 

Names of Shareholders

No. of Shares

Percentage

Digambar Madhav Choudhary

289800

34.94

Kamal Choudhary

276700

33.36

Harshad Choudhary

263000

31.70

 

 

 

Total

829500

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is engaged in the business of manufacturing of thermil welding portions also provides services of welding of rails though flash butt welding process.

 

 

Products :

  • Mechanised Weld Trimmer
  • Rail Profile Weld Grinder
  • Rail Cutting Machine
  • Compressed APP Equipmets
  • Rail Driving Machine
  • Prefabricated Moulds
  • Automatic Tapping Thimble
  • Long Life Crucibles

 

 

Brand Names :

No Available

 

 

Agencies Held :

No Available

 

 

Exports :

No Available

 

 

Imports :

No Available

 

 

Terms :

 

Selling :

No Available

 

 

Purchasing :

No Available

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Not Divulged

 

                    

Bankers :

  • HDFC Bank Limited, HDFC Bank House, senapati Bapat Marg, Lower Parel W, Mumbai - 400013, Maharashtra, India
  • BANK OF BARODA, Raipur Main Branch, Mahavir Gaushala Complex, Maudhapara, Raipur - 492001, Chhattisgarh, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

Bank of Baroda

(Against Hypothecation of Car)

Note: The above Loan is fully guaranteed by the Directors of the Company

0.000

0.108

Short Term Borrowing

 

 

Loan repayable on demand from Bank

(Against Hypothecation of Stocks and Book Debts and Personal Guarantee of Director of Company)

19.990

18.266

Total

19.990

18.374

 

Auditors :

 

Name :

Rajendra Prasad

Chartered Accountants

Address :

201-204, Eskay Plaza, Moudhapara, Raipur- 492001, Chhattisgarh, India

Tel. No.:

91-771-4035802/803

Fax No.:

91-771-4035802/803

E-Mail :

praveenkhandelwal@hotmail.com

PAN No.:

AAGFR7293A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Related Parties:

  • Gog Industries

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

850,000

Equity Shares

Rs.10/- each

Rs. 8.500 Millions

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

829,500

Equity Shares

Rs.10/- each

Rs. 8.295 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

8.295

8.295

8.295

(b) Reserves & Surplus

112.752

100.665

86.049

(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)

121.047

108.960

94.344

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

19.385

20.853

23.277

(b) Deferred tax liabilities (Net)

13.795

13.557

13.492

(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)

33.180

34.410

36.769

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

19.990

18.266

0.354

(b) Trade payables

11.774

5.274

8.647

(c) Other current liabilities

3.456

3.490

1.020

(d) Short-term provisions

0.883

3.429

4.727

Total Current Liabilities (4)

36.103

30.459

14.748

 

 

 

 

TOTAL

190.330

173.829

145.861

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

97.923

83.771

89.418

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

2.420

2.419

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.510

0.510

0.010

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

13.177

13.139

8.796

(e) Other Non-current assets

11.732

18.740

0.134

Total Non-Current Assets

123.342

118.580

100.777

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

15.649

8.205

8.428

(c) Trade receivables

38.297

35.230

13.286

(d) Cash and cash equivalents

4.256

5.521

17.576

(e) Short-term loans and advances

8.786

6.293

5.794

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

66.988

55.249

45.084

 

 

 

 

TOTAL

190.330

173.829

145.861

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

104.441

96.707

133.156

 

 

Other Income

2.876

3.240

4.624

 

 

TOTAL                                    

107.317

99.947

137.780

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                        

83.262

72938

88.796

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

24.055

27.009

48.984

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION         

5.796

5.700

5.781

 

 

 

 

 

 Add

Exceptional Items

0.051

0.000

0.084

 

 

 

 

 

 

PROFIT BEFORE TAX           

18.208

21.309

43.288

 

 

 

 

 

Less

TAX                                         

6.121

6.693

14.668

 

 

 

 

 

 

PROFIT AFTER TAX                

12.087

14.616

28.620

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

85.037

70.420

56.369

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.000

0.000

3.000

 

 

Dividend

0.000

0.000

1.615

 

 

Tax on Dividend

0.000

0.000

9.954

 

BALANCE CARRIED TO THE B/S

97.124

85.036

70.420

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

F.O.B. Value of Exports

0.071

2.679

7.516

 

TOTAL EARNINGS

0.071

2.679

7.516

 

 

 

 

 

 

Earnings Per Share (Rs.)

14.57

17.62

34.50

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

11.57

15.11

21.49

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.59

12.47

30.18

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.20

0.46

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.33

0.36

0.25

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.86

1.81

3.06

 

 

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

8.295

8.295

8.295

Reserves & Surplus

86.049

100.665

112.752

Net worth

94.344

108.960

121.047

 

 

 

 

long-term borrowings

23.277

20.853

19.385

Short term borrowings

0.354

18.266

19.990

Total borrowings

23.631

39.119

39.375

Debt/Equity ratio

0.250

0.359

0.325

 

 

 

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)

Revenue from operation

133.156

96.707

104.441

 

 

(27.373)

7.997

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Revenue from operation

133.156

96.707

104.441

Profit

28.620

14.616

12.087

 

21.49%

15.11%

11.57%

 

 

 

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

Yes

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

 

 

Financial Results:

 

During the year, net revenue from operations of the Company has increased to Rs. 104.441 Millions as compared to Rs. 96.707 Millions in the previous year. However, the net profit of the Company has decreased to Rs. 12.087 Millions as compared to Rs. 14.616 Millions in the previous year mainly due to increase in transportation and other expenses. The company expects to achieve better performance in future.

 

UNSECURED LOAN

 

Particular

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

Long Term Borrowing

 

 

Loan and advances from related parties

Note. (The above unsecured loan is repayable after a period of two years from the Balance Sheet Date. The Applicable ROI is 15 % per annum)

19.385

20.853

Total

19.385

20.853

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

80034032

30/10/2010 *

58,900,000.00

BANK OF BARODA

RAIPUR MAIN BRANCH, MAHAVIR GOUSHALA COMPLEX, MAUDHAPARA, RAIPUR, Chhattisgarh - 492001, INDIA

B01630268

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Leasehold Land
  • Building
  • Plant and Equipment
  • Vehicle
  • Furniture and Fixture
  • Office Equipment
  • Air Conditioner
  • Computer

 


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.61.86

UK Pound

1

Rs.97.23

Euro

1

Rs.77.21

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

SMT

 

 

Report Prepared by :

MTN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--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

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

 

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

 

--

 

 

 

 

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.