MIRA INFORM REPORT

 

 

Report Date :

07.10.2014

 

IDENTIFICATION DETAILS

 

Name :

KALAPURNA STEEL AND ENGG. PRIVATE LIMITED

 

 

Registered Office :

Office No.1, Ground Floor, R K Building No.3, 8th Khetwadi Lane, P B No.3726, Mumbai-40004, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

21.03.2006

 

 

Com. Reg. No.:

11-160598

 

 

Capital Investment / Paid-up Capital :

Rs. 43.000 Millions

 

 

CIN No.:

[Company Identification No.]

U27100MH2006PTC160598

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Metals, Aluminum Alloys, Stainless and Other Steels. Etc.

 

 

No. of Employees :

25 (Approximately)

 

 

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 :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company is normal and acceptable for business dealings.

 

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

CARE

Rating

Long Term Bank Facility = BB+

Rating Explanation

Moderate risk of default

Date

02.12.2013

 

 

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 31-03-2014.

 

INFORMATION PARTED BY

 

Name :

Mr. Jaysh

Designation :

Import Manager

Contact No.:

91-22-23895056

 

 

LOCATIONS

 

Registered Office :

Office No.1, Ground Floor, R K Building No.3, 8th Khetwadi Lane, P B No.3726, Mumbai-40004, Maharashtra, India

Tel. No.:

91-22-23895056 / 23895683, 23890740

Fax No.:

91-22-23820628

E-Mail :

kalapurna@vsnl.com

info@kalapurna.com

accounts@kalapurna.com

kalapurna@vsnl.com

Website :

www.kalapurna.com

Location :

Owned

 

 

Warehouse :

Located at

 

·         Bhwandi

 

 

DIRECTORS

 

As on 26.09.2013

 

Name :

Mr. Naresh Kumar Chandan

Designation :

Director

Address :

18/20, Haji Allarakha Building, 1st Floor, 9th Khetwadi, Mumbai – 400004, Maharashtra, India

Date of Birth/Age :

01.02.1971

Date of Appointment :

21.03.2006

DIN No.:

00591599

 

 

Name :

Mr. Umesh Keshrimal Jain

Designation :

Director

Address :

Ambica Niwas, 3rd Floor, 5th Khetwadi, Mumbai – 400004, Maharashtra, India

Date of Birth/Age :

29.11.1974

Date of Appointment :

21.03.2006

DIN No.:

00591658

 

 

KEY EXECUTIVES

 

Name :

Mr. Jaysh

Designation :

Import Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 26.09.2013

 

Names of Shareholders

 

No. of Shares

Shah Siremal Nareshkumar (HUF)

 

2798000

Umesh Keshrimal Jain

 

252000

Naresh Siremal Chandan

 

850000

Empower India Limited, India

 

400000

India

 

4300000

 

 

As on 26.09.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

9.40

Directors or relatives of Directors

90.60

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Metals, Aluminum Alloys, Stainless and Other Steels. Etc.

 

 

Products :

·         Stainless Steel

·         Nickel Alloy

·         Aluminium Alloy

·         Titanium

·         Copper

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

25 (Approximately)

 

 

Bankers :

Bank of Baroda, Gulalwadi Branch, 24/30, 2nd Panjarapole Lane, C. P. Tank Road,, Mumbai - 400004, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long Term Borrowings

 

 

HDFC Bank Car Loan (XUV 500W8)

0.592

0.000

ICICI Bank Limited (Skoda Rapid)

0.351

0.000

Short Term Borrowings

 

 

Cash Credit from Bank of Baroda

71.179

32.327

Buyers Credit from Bank of Baroda

87.311

18.443

Letter Credit form Bank of Baroda

84.456

100.431

Total

243.889

151.201

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

D. C. Bothra and Company

Chartered Accountants

Address :

297, Tardeo Road, Willie Mansion, Nana Chowk, 1st Floor, Mumbai – 400007, Maharashtra, India

Tel. No.:

91-22-23875734 / 23876643

Fax No.:

91-22-23876943

E-Mail :

dcbothra@gmail.com

PAN No.:

AACFD4645G

 

 

Sister Concern :

Primacy Industries

 

 

CAPITAL STRUCTURE

 

As on 26.09.2013

 

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

 

 

 

 

4300000

Equity Shares

Rs.10/- each

Rs.43.000 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

43.000

43.000

19.500

(b) Reserves & Surplus

145.588

129.642

37.121

(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)

188.588

172.642

56.621

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

16.011

42.683

26.427

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

16.011

42.683

26.427

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

242.946

151.201

59.155

(b) Trade payables

69.700

75.335

84.928

(c) Other current liabilities

16.989

13.317

142.710

(d) Short-term provisions

5.546

5.655

3.318

Total Current Liabilities (4)

335.181

245.508

290.111

 

 

 

 

TOTAL

539.780

460.833

373.159

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

13.828

12.486

11.465

(ii) Intangible Assets

6.156

6.926

7.695

(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

6.137

4.589

2.464

(e) Other Non-current assets

1.176

2.462

2.658

Total Non-Current Assets

27.297

26.463

24.282

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

231.920

206.184

178.651

(c) Trade receivables

243.465

182.401

140.935

(d) Cash and cash equivalents

27.589

18.004

20.034

(e) Short-term loans and advances

7.299

25.882

8.782

(f) Other current assets

2.210

1.899

0.475

Total Current Assets

512.483

434.370

348.877

 

 

 

 

TOTAL

539.780

460.833

373.159

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

752.330

577.408

414.557

 

 

Other Income

2.934

1.291

0.900

 

 

TOTAL                                     (A)

755.264

578.699

415.457

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

 

 

 

 

Purchases of Stock-in-Trade

 

549.187

414.382

 

 

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

 

(27.533)

(61.227)

 

 

Employees benefits expense

 

7.547

7.335

 

 

Other expenses

 

13.528

11.881

 

 

Prior Period Expenses

 

0.000

1.338

 

 

Prior Period Incomes

 

(0.010)

0.000

 

 

Extraordinary Items

 

(1.552)

0.000

 

 

TOTAL                                     (B)

724.405

541.167

373.709

 

 

 

 

 

Less

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

(Including Financial and Deprecation Expenses)

37.532

41.748

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

16.517

24.618

 

 

 

 

 

 

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

 

21.015

17.130

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

1.772

1.575

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

30.859

19.243

15.555

 

 

 

 

 

Less

TAX                                                                  (H)

9.916

6.225

6.150

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

20.943

13.018

9.405

 

 

 

 

 

 

CIF VALUE OF IMPORTS

NA

65.242

137.387

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.87

3.23

4.82

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

800.000

 

 

 

 

 

The above information has been parted by Mr. Jaysh

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

2.77

2.25

2.26

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.10

3.33

3.75

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.72

4.18

4.17

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.11

0.27

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.37

1.12

1.51

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.53

1.77

1.20

 

 

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

19.500

43.000

43.000

Reserves & Surplus

37.121

129.642

145.588

Net worth

56.621

172.642

188.588

 

 

 

 

long-term borrowings

26.427

42.683

16.011

Short term borrowings

59.155

151.201

242.946

Total borrowings

85.582

193.884

258.957

Debt/Equity ratio

1.511

1.123

1.373

 

 

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

414.557

577.408

752.330

 

 

39.283

30.294

 

 

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

414.557

577.408

752.330

Profit

9.405

13.018

20.943

 

2.27%

2.25%

2.78%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT

Rs. In Millions

Particular

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

Current maturities of long-term debt

0.614

0.710

136.195

 

 

 

 

 

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 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

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

Yes

 

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2013

As on

31.03.2012

Long Term Borrowings

 

 

Loans and advances from related parties

6.434

22.422

Other loans and advances

8.634

20.261

Total

15.068

42.683

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10206786

08/11/2012 *

300,000,000.00

BANK OF BARODA

GULALWADI BRANCH, 24/30, 2ND PANJARAPOLE LANE, C. P. TANK ROAD,, MUMBAI, MAHARASHTRA - 400004, INDIA

B64218514

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Vehicle

·         Mobile Phone

·         Television

·         LCD Toshibha

·         Weighting Scale

·         Attendance Machine

·         Office Equipment

·         Furniture and Fixtures

·         Building

·         Land

 


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.61.75

UK Pound

1

Rs.100.06

Euro

1

Rs.77.95

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

4

--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.