MIRA INFORM REPORT

 

 

Report Date :

16.10.2014

 

IDENTIFICATION DETAILS

 

Name :

SAKTHI FERRO ALLOYS INDIA PRIVATE LIMITED

 

 

Registered Office :

18/26, Loganathan Nagar, Second Street,  Choolaimedu, Chennai  - 600094, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

29.03.2005

 

 

Com. Reg. No.:

18-055788

 

 

Capital Investment / Paid-up Capital :

Rs. 94.000 Millions

 

 

CIN No.:

[Company Identification No.]

U27101TN2005PTC055788

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Ferrous and Non-Ferrous Alloys Materials

 

 

No. of Employees :

200 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

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 record.

 

Profitability of the company is low.

 

However, the rating takes into consideration company’s sound financial risk profile and fair liquidity position of the company.

 

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

 

The company can be 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.

 

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

CRISIL

Rating

Long Term Rating : BBB -

Rating Explanation

Moderate degree of safety and moderate credit risk

Date

30.11.2013

 

Rating Agency Name

CRISIL

Rating

Short Term Rating : A3

Rating Explanation

Moderate degree of safety and high credit risk

Date

30.11.2013

 

 

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. Rajendran

Designation :

Accountant

Contact No.:

91-44-23611826

Date :

10.10.2014

 

 

LOCATIONS

 

Registered Office / Corporate Office :

#18/26, Loganathan Nagar, Second Street,  Choolaimedu, Chennai  - 600094, Tamilnadu, India

Tel. No.:

91-44-23611826

Fax No.:

91-44-23611831

E-Mail :

sakthiferro2005@gmail.com

krupaandco@yahoo.co.in

Website :

http://www.sakthiferroalloys.com

 

 

Warehouse :

#102, Sumanthrambedu Village, Irungattu Kottaipost, Sriperumbudur Taluka, Kanchpura, Tamilnadu, India

Tel No.:

91-44-27157961

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Anandh Ahnaidu Kannai

Designation :

Managing Director

Address :

26, Loganatha Nagar, II Street, Choolaimedu, Chennai – 600094, Tamilnadu, India

Date of Birth/Age :

15.09.1966

Date of Appointment :

29.03.2005

DIN No.:

01827481

 

 

Name :

Mr. Divakar

Designation :

Director

Address :

No. 1/81, Kondanjencheri, Perambakkam, Panchayat, Tiruvallur – 631402, Tamilnadu, India

Date of Birth/Age :

05.03.1973

Date of Appointment :

22.08.2011

DIN No.:

01989005

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajendran

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

SHAREHOLDING LIST ATTACHED

 

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 :

Trader of Ferrous and Non-Ferrous Alloys Materials

 

 

Products :

Description of Product

ITC Code

Iron Steel Scrap

7204

 

 

Imports :

 

Products :

Scrap

Countries :

  • UK
  • Singapore
  • Malaysia

 

 

Terms :

 

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

 

GENERAL INFORMATION

 

Customers :

Retailers and End Users

 

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

  • Axis Bank Limited, Trishul 3rd Floor, Opposite Samartheshwar Temple, Law Garden Ellisbridge, Ahmedabad – 380006, Gujarat, India

 

  • United Bank Of India, No. 117 59, Kutchery Road, Mylapore Branch, Chennai – 600004, Tamilnadu, India

 

  • City Union Bank Limited, Purasawalkam, Chennai – 600084, Tamilnadu, India

 

  • State Bank Of India, Overseas Branch, No. 86, Rajaji Salal, Chennai – 600001, Tamilnadu, Indi

 

  • HDFC Bank Limited, HDFC Bank House senapati Bapat Marg, Lower Parel West, Mumbai – 400013, Maharashtra, India

 

 

Facilities :

Secured Loan

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

Rupee term loan from banks

5.355

10.342

Rupee term loan from others

1.084

4.829

SHORT TERM BORROWINGS:

 

 

Working capital loan from banks

734.168

497.766

Total

740.607

512.937

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Krupa and Company

Chartered Accountants

Address :

First Floor 5, Kumbhat Complex, 700, Poonamallee High Road,Aminjikarai, Chennai – 600029, Tamilnadu, India

PAN No.:

AABPI2273A

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150000

Equity Shares

Rs.1000/- each

Rs.150.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

94000

Equity Shares

Rs.1000/- each

Rs. 94.000 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

94.000

80.000

80.000

(b) Reserves & Surplus

371.442

271.090

201.182

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

70.000

0.000

Total Shareholders’ Funds (1) + (2)

465.442

421.090

281.182

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

42.964

29.016

17.962

(b) Deferred tax liabilities (Net)

0.146

0.148

0.025

(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)

43.110

29.164

17.987

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

735.987

554.510

474.659

(b) Trade payables

651.311

371.952

251.147

(c) Other current liabilities

18.324

4.502

7.557

(d) Short-term provisions

23.937

37.760

32.374

Total Current Liabilities (4)

1429.559

968.724

765.737

 

 

 

 

TOTAL

1938.111

1418.978

1064.906

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

146.684

129.173

103.439

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.746

0.015

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

39.800

33.636

3.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.005

0.005

0.006

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

187.235

162.829

106.445

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

145.889

283.778

113.774

(c) Trade receivables

1388.516

812.444

670.060

(d) Cash and cash equivalents

33.652

29.982

32.812

(e) Short-term loans and advances

127.236

67.937

122.833

(f) Other current assets

55.583

62.008

18.982

Total Current Assets

1750.876

1256.149

958.461

 

 

 

 

TOTAL

1938.111

1418.978

1064.906

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

 

Other Income

 

 

 

 

 

TOTAL                        

5904.105

4196.000

3517.100

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

5814.575

4065.100

3414.000

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

89.530

130.900

103.100

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

22.174

22.700

9.500

 

 

 

 

 

 

PROFIT BEFORE TAX

67.356

108.200

93.600

 

 

 

 

 

Less

TAX                                                                 

23.255

37.000

31.400

 

 

 

 

 

 

PROFIT AFTER TAX

44.101

71.200

62.200

 

 

 

 

 

 

Earnings Per Share (Rs.)

469.16

757.45

661.70

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

5880.000

 

Expected Sales (2014-15):  Rs.7000.000 Millions

 

The above information has been parted by Mr. Rajendran.

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.75

1.70

1.77

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.55

7.81

8.81

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.26

0.33

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.67

1.39

1.75

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.22

1.30

1.25

 

 

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

80.000

80.000

94.000

Reserves & Surplus

201.182

271.090

371.442

Share Application money pending allotment

0.000

70.000

0.000

Net worth

281.182

421.090

465.442

 

 

 

 

long-term borrowings

17.962

29.016

42.964

Short term borrowings

474.659

554.510

735.987

Total borrowings

492.621

583.526

778.951

Debt/Equity ratio

1.752

1.386

1.674

 

 

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

3517.100

4196.000

5904.105

 

 

19.303

40.708

 

 

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

3517.100

4196.000

5904.105

Profit

62.200

71.200

44.101

 

1.77%

1.70%

0.75%

 

 

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 three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

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

Yes

 

UNSECURED LOAN

 

Particulars

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

Rupee term loan from others

36.525

13.845

SHORT TERM BORROWINGS:

 

 

Loans and advances from related parties

1.819

56.744

Total

38.344

70.589

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10481026

27/02/2014

5,100,000.00

AXIS BANK LIMITED

TRISHUL 3RD FLOOR OPP SAMARTHESHWAR TEMPLE, LAW GARDEN ELLISBRIDGE, AHMEDABAD, GUJARAT - 380006, INDIA

B97799647

2

10485604

26/02/2014

2,040,000.00

AXIS BANK LIMITED

TRISHUL 3RD FLOOR OPP SAMARTHESHWAR TEMPLE, LAW GARDEN ELLISBRIDGE, AHMEDABAD, GUJARAT - 380006, INDIA

C00745943

3

10480896

06/02/2014

3,150,000.00

AXIS BANK LIMITED

TRISHUL 3RD FLOOR OPP SAMARTHESHWAR TEMPLE, LAW GARDEN ELLISBRIDGE, AHMEDABAD, GUJARAT - 380006, INDIA

B97736565

4

10448450

22/07/2013

2,250,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA

B84744887

5

10390313

30/03/2013 *

610,000,000.00

STATE BANK OF INDIA

OVERSEAS BRANCH, NO.86.RAJAJI SALAI, CHENNAI, TAMIL NADU - 600001, INDIA

B75837203

6

10287127

29/04/2011

2,670,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA

B13022413

7

10201593

04/02/2012 *

820,000,000.00

CITY UNION BANK LIMITED

OLD NO.42,NEW NO.107, DR.ALAGAPPA ROAD,PURASAIWALKAM,, CHENNAI, TAMIL NADU - 600084, INDIA

B32330276

 

* Date of charge modification

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 


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.61.11

UK Pound

1

Rs.98.15

Euro

1

Rs.77.68

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JAY

 


 

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

3

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

42

 

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.