MIRA INFORM REPORT

 

 

Report Date :

16.10.2014

 

IDENTIFICATION DETAILS

 

Name :

KRISHNA COIL CUTTERS PRIVATE LIMITED

 

 

Registered Office :

Block-256/2, Kanera Sarsa Road, Village Kanera, Dist Kheda – 387540, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

13.03.2007

 

 

Com. Reg. No.:

050197

 

 

Capital Investment / Paid-up Capital :

Rs.32.850 Millions

 

 

CIN No.:

[Company Identification No.]

U27106GJ2007PTC050197

 

 

Legal Form :

Private limited liability company.

 

 

Line of Business :

Manufacturer of M.S. Angle, stockiest and Suppliers of CR/HR Coils, Sheet and Plates

 

 

No. of Employees :

Not Divulged

 

 

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.

 

The rating reflects extensive experience of KCCL’s promoters in the steel business supported by sound financial risk profile and fair liquidity position of the company.

 

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

 

The company can be considered for business dealings at usual trade terms and condition.

 

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  BB

Rating Explanation

Inadequate credit quality and high credit risk

Date

Jan 13, 2014

 

 

Rating Agency Name

CRISIL

Rating

Short term rating A4+

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

Jan 13, 2014

 

 

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 :

Mr. Vivek Gupta

Designation :

Manager

Contact No.:

91-9909952510

Date :

15.10.2014

 

 

LOCATIONS

 

Registered Office :

Block-256/2, Kanera Sarsa Road, Village Kanera, Dist Kheda – 387540, Gujarat, India

Tel. No.:

91-02694-288412

Fax No.:

Not Available

E-Mail :

info@krishnacollcutters.com

kapilagarwal@krishnasheet.com

 

 

DIRECTORS

 

Name :

Mr. Kapilkumar R. Agarwal

Designation :

Director

Address :

E-403, Pleasant Park, Link Road, Malad West, Mumbai-400064, Maharashtra, India

Date of Birth/Age :

20.09.1964

Date of Appointment :

13.03.2007

DIN No.:

00216944

 

 

Name :

Mr. Biharisaran B. Khandelwal

Designation :

Director

Address :

601/A, Millennium Garden, Uppar Govind Nagar, Malad East, Mumbai-400097, Maharashtra, India

Date of Birth/Age :

20.10.1947

Date of Appointment :

13.03.2007

DIN No.:

00217021

 

 

KEY EXECUTIVES

 

Name :

Mr. Vivek Gupta

Designation :

Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 07.09.2013

 

Names of Shareholders

No. of Shares

Shri Bhiaisharan Khandewal

500000

Shri Kapilkumar Agarwal

300000

M/S. Krishna Sheet Processors Private Limited

1607600

M/S. SPA Chem Pvt.Ltd.

308000

Shri Manoj Goradia

140000

Shri Prateek Gupta

200

Shri Yogesh Bhura

310000

Kamla S. Methi

100000

Premier Soya Limited

9200

Shri Biharisharan Khandelwal HUF

10000

Total

3285000

 

As on 07.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

58.60

Directors or relatives of Directors

27.70

Other top fifty shareholders

13.70

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of M.S. Angle, stockiest and Suppliers of CR/HR Coils, Sheet and Plates

 

 

Products :

Item Code No. (ITC Code)

Product Description

72165000

MS Angle

72042190

Waste Scrap

72083940

Hot Rolled Coil Sheet

72092690

Cold Rolled Steel Sheet

72099000

CRCA Coil

72111300

HPRO Coil

72123090

Galva Coil

72085110

H R Plate Sheet

72083640

H R Baby Oil

72104900

G P Sheet

72084090

H R Coil

72091630

C R Coil

 

 

GENERAL INFORMATION

 

Bankers :

Bank of Baroda, Usmanpura, Ahmedabad - 380013, Gujarat, India

 

 

11Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term loans from bank

2.833

4.236

 

 

 

Total

2.833

4.236

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Puspendra Gupta and Associate

Chartered Accountant

Address :

407, ISCON Avenue, Nr Choice Restaurant, Navrangpura, Ahmedabad- 380013, Gujarat, India

PAN No.:

AAEFP9765F

 

 

Related Party :

  • Kanha Enterprise
  • Krishna Sales and Marketing
  • Krishna sheet processors private limited

CIN No. U27100MH1995PTC087327

 

 

CAPITAL STRUCTURE

 

As on 07.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

 4000000

Equity shares

Rs.10/- each

Rs.40.000 Millions

 

 

 

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3285000

Equity Shares

Rs.10/- each

Rs.32.850 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

32.850

32.850

24.678

(b) Reserves & Surplus

102.764

90.673

51.478

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

10.000

0.000

0.500

Total Shareholders’ Funds (1) + (2)

145.614

123.523

76.656

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

34.307

102.743

231.797

(b) Deferred tax liabilities (Net)

6.353

4.930

2.188

(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)

40.660

107.673

233.985

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

15.320

177.264

57.040

(b) Trade payables

283.205

174.491

17.894

(c) Other current liabilities

6.011

27.769

4.469

(d) Short-term provisions

2.818

0.700

0.695

Total Current Liabilities (4)

307.354

380.224

80.098

 

 

 

 

TOTAL

493.628

611.420

390.739

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

71.029

55.490

44.391

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.498

6.433

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

6.854

6.854

6.854

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.239

5.150

0.578

(e) Other Non-current assets

3.293

2.722

1.595

Total Non-Current Assets

82.913

76.649

53.418

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

181.627

291.710

166.034

(c) Trade receivables

151.152

189.114

92.358

(d) Cash and cash equivalents

69.828

44.762

76.377

(e) Short-term loans and advances

8.108

9.185

2.552

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

410.715

534.771

337.321

 

 

 

 

TOTAL

493.628

611.420

390.739

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

1426.656

1775.777

1193.377

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

1403.352

1757.368

1175.732

 

 

 

 

 

 

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

23.304

18.409

17.645

 

 

 

 

 

 

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

23.304

18.409

17.645

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

7.705

6.750

4.785

 

 

 

 

 

 

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

15.599

11.659

12.860

 

 

 

 

 

Less

TAX                                                                  (H)

3.508

5.151

3.994

 

 

 

 

 

 

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

12.091

6.508

8.866

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

29.626

23.118

14.252

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

41.717

29.626

23.118

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.36

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.85

0.37

0.74

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.09

0.66

1.08

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.21

1.95

3.35

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.09

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.34

2.27

3.77

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.34

1.41

4.21

 

 

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

24.678

32.850

32.850

Reserves & Surplus

51.478

90.673

102.764

Net worth

76.156

123.523

135.614

 

 

 

 

long-term borrowings

231.797

102.743

34.307

Short term borrowings

57.040

177.264

15.320

Total borrowings

288.837

280.007

49.627

Debt/Equity ratio

3.793

2.267

0.366

 

 

 

 

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 / Total Income 

1193.377

1775.777

1426.656

 

 

48.803

(19.660)

 

 

 

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 / Total Income

1193.377

1775.777

1426.656

Profit

8.866

6.508

12.091

 

0.74%

0.37%

0.85%

 


 

 

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

No

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

No

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

No

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 LOANS

 

Unsecured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Intercorporate borrowing

0.030

0.000

Loans and advances from other

0.270

45.228

Loans and advances

31.174

20.103

SHORT TERM BORROWINGS

 

 

Working capital from banks

15.320

177.264

 

 

 

Total

46.794

242.595

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10085550

13/09/2012 *

657,000,000.00

BANK OF BARODA

USMANPURA, AHMEDABAD, Gujarat - 380013, INDIA

B58569427

 

 

 


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.61.10

UK Pound

1

Rs.98.15

Euro

1

Rs.77.68

 

 

INFORMATION DETAILS

 

Information Gathered by :

HET

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYTK


 

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

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--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

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.