MIRA INFORM REPORT

 

 

Report Date :

22.10.2014

 

IDENTIFICATION DETAILS

 

Name :

UMASONS AUTO COMPO PRIVATE LIMITED

 

 

Registered Office :

B-34, MIDC, Waluj Industrial Area, Aurangabad – 431136, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

31.03.2000

 

 

Com. Reg. No.:

11 - 125510

 

 

Capital Investment / Paid-up Capital :

Rs. 25.212 Millions

 

 

CIN No.:

[Company Identification No.]

U34100MH2000PTC125510

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Auto Mobile Parts.

 

 

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 :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The rating takes into consideration company’s above average financial risk profile and fair profitability levels of the company.

 

Trade relations are fair. Business is active. Payment terms ate 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.

 

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.

 

 

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

 

Management Non co-operative (91-240-6610446)

 

 

LOCATIONS

 

Registered Office :

B -34, MIDC Waluj, Aurangabad – 431136, Maharasahtra, India

Tel. No.:

91-240-6610447

Mobile No.:

91-240-6610472

E-Mail :

deshmukh@sumasons.com

devendraring@gmail.com 

feedback@umasons.com

Website :

www.umasons.com

 

 

DIRECTORS

 

AS ON 11.06.2014

 

Name :

Mr. Ramchandra Neelkanth Bhogale

Designation :

Director

Address :

20, Mitramandal Housing Society, Osmanpura, Aurangabad – 431005, Maharasahtra, India

Qualification :

BE

Date of Appointment :

31.03.2000

DIN No.:

00292417

 

 

Name :

Mr. Mukund Neelkanth Bhogale

Designation :

Director

Address :

11, Mitramandal Housing Society, Osmanpura, Aurangabad – 431005, Maharasahtra, India

Qualification :

BE

Date of Appointment :

31.03.2000

DIN No.:

00072564

 

 

Name :

Mr. Ajit Gopal Saundalgekar

Designation :

Director

Address :

27, Jyoti Nagar, New Osmanpura, Aurangabad – 431005, Maharashtra, India

Qualification :

BE

Date of Appointment :

31.03.2000

DIN No.:

00292275

 

 

Name :

Mr. Kedar Keshavrao Deshpande

Designation :

Director

Address :

13, Shrikunj, Sanmitra Colony, Aurangabad – 431005, Maharashtra, India

Qualification :

M. Tech

Date of Appointment :

31.03.2000

DIN No.:

00296636

 

 

Name :

Mr. Saurabh Ramchandra Bhogale

Designation :

Director

Address :

20,Mitramandal Co-Op HSG, Osmanpura, Aurangabad – 431005, Maharashtra, India

Date of Appointment :

29.03.2012

DIN No.:

03323981

 

 

Name :

Mr. Sunil Ramchandra Deshpande

Designation :

Director

Address :

Jyoti Nagar, Aurangabad – 431005, Maharashtra, India

Date of Appointment :

25.06.2012

DIN No.:

05328328

 

 

MAJOR SHAREHOLDERS

 

AS ON 11.06.2014

 

Names of Shareholders

 

 

No. of Shares

Ramchandra Neelakanth bhogale

 

74212

Mukund Neelkanth Bhogale

 

10

M/s Marathwada Auto Compo Private Limited, Aurangabad

 

82300

Pratima Sunil Deshpande

 

100

Kedar Keshavrao Deshpande

 

39500

Ajit Gopal Soundalgikar

 

3800

Saurabh Bhaogale

 

5900

Neha Soundalgikar

 

2000

Shyamala R Bhogale

 

2100

Shubha A Soundalgikar

 

6650

Minal R Bhogale

 

2500

Mihir A Soundalgikar

 

6050

 

 

 

Total

 

225122

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 11.06.2014

 

Category

Percentage

Bodies corporate

32.64

Directors or relatives of Directors

67.36

Total

100.00

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Auto Mobile Parts.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • Deogiri Nagari Sahakari Bank, Waluj Branch, Aurangabad - 431136, Maharasahtra, India
  • ING Vysya Bank Limited, 22, MG Road, Bangalore, Nirala Bazar, Bangalore – 560001, Karnataka, India
  • Solapur Janata Sahakari Bank Limited
  • Thana Janata Sahakari Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Term loan- Solapur Janata Sahakari Bank Limited – 1

17.883

22.957

Term loan- Solapur Janata Sahakari Bank Limited – 2

8.037

10.523

Term loan- Thana Janata Sahakari Bank Limited – 1

12.511

15.151

Term loan- Thana Janata Sahakari Bank Limited – 2

27.697

0.000

Vehicle loan- Solapur Janata Sahakari Bank Limited

0.382

0.532

 

 

 

Short Term Borrowings

 

 

Cash Credit – TJSB Bank Limited

39.288

39.865

P O Finance – Bajaj Finance Limited

50.000

50.000

 

 

 

Total

155.798

139.028

 

Banking Relations :

--

 

 

Financial Institution :

Bajaj Auto Finance Limited

 

 

Auditors :

 

Name :

Joshi Kulkarni and Associates

Chartered Accountant

Address :

Bharat Apartments, 282, Samarth Nagar, Aurangabad – 431001, Maharashtra, India

Tel. No.:

91-240-2352518/ 2343132

Fax No.:

91-240-2352518/ 2343132

PAN.:

AAKPJ4694F

 

CAPITAL STRUCTURE

 

AS ON 11.06.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs.100/- each

Rs.30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

252122

Equity Shares

Rs.100/- each

Rs.25.212 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

25.212

25.212

25.212

(b) Reserves & Surplus

28.217

10.056

(13.036)

(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)

53.429

35.268

12.176

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

71.685

54.338

42.689

(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)

71.685

54.338

42.689

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

89.288

89.865

83.614

(b) Trade payables

81.180

53.282

54.323

(c) Other current liabilities

33.356

19.834

14.871

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

203.824

162.981

152.808

 

 

 

 

TOTAL

328.938

252.587

207.673

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

108.695

88.261

61.881

(ii) Intangible Assets

3.525

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

3.510

5.010

3.010

(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

0.000

0.000

0.000

Total Non-Current Assets

115.730

93.271

64.891

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

61.918

47.076

37.230

(c) Trade receivables

127.571

96.706

96.108

(d) Cash and cash equivalents

1.708

2.196

1.019

(e) Short-term loans and advances

2.262

2.581

2.172

(f) Other current assets

19.749

10.757

6.253

Total Current Assets

213.208

159.316

142.782

 

 

 

 

TOTAL

328.938

252.587

207.673

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

864.367

751.136

703.753

 

 

Other Income

0.394

0.331

0.578

 

 

TOTAL                                              (A)

864.761

751.467

704.331

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                              (B)

798.040

693.872

659.778

 

 

 

 

 

 

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

66.721

57.595

44.553

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

18.900

16.846

15.157

 

 

 

 

 

 

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

47.821

40.749

29.396

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

17.510

12.505

8.972

 

 

 

 

 

 

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

30.311

28.244

20.424

 

 

 

 

 

Less

TAX                                                                  (H)

9.200

5.153

3.590

 

 

 

 

 

 

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

21.111

23.091

16.834

 

 

 

 

 

 

Earnings Per Share (Rs.)

83.73

--

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

2.44

3.07

2.39

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.51

3.76

2.90

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.31

11.41

9.98

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.57

0.80

1.68

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.01

4.09

10.37

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.05

0.98

0.93

 

 

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

25.212

25.212

25.212

Reserves & Surplus

(13.036)

10.056

28.217

Net worth

12.176

35.268

53.429

 

 

 

 

long-term borrowings

42.689

54.338

71.685

Short term borrowings

83.614

89.865

89.288

Total borrowings

126.303

144.203

160.973

Debt/Equity ratio

10.373

4.089

3.013

 

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

703.753

751.136

864.367

 

 

6.733

15.075

 

 

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

703.753

751.136

864.367

Profit

16.834

23.091

21.111

 

2.39%

3.07%

2.44%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS ARE 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

No

10]

Designation of contact person

No

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

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

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Deposits from Shareholders

5.175

5.175

 

 

 

Total

5.175

5.175

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10378264

08/09/2012

15,000,000.00

TJSB SAHAKARI BANK LTD

SHOP NO 2, SAI SQUARE,, NEAR OSMANPURA CIRCLE,, AURANGABAD, MAHARASHTRA - 431005, INDIA

B58812850

2

10339745

07/11/2013 *

70,000,000.00

TJSB SAHAKARI BANK LTD.

SHOP NO 2, SAI SQUARE,, NEAR OSMANPURA CIRCLE, AURANGABAD, MAHARASHTRA - 431001, INDIA

C06549208

3

10239814

15/12/2012 *

47,500,000.00

SOLAPUR JANATA SAHAKARI BANK LIMITED

WALUJ BRANCH, WALUJ MIDC, AURANGABAD, MAHARASHTRA 
- 431116, INDIA

B64441975

 

*Date of modification Charges

 


 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Electrical Installation

·         Computer

·         Jigs

·         Tooling

·         Powder Coatings

·         Material Handling Equipments

·         Computer software

·         Vehicles

·         Furniture and Fixture

 


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]         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.61.62

UK Pound

1

Rs.99.12

Euro

1

Rs.78.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

NKT


 

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

4

--LEVERAGE

1~10

4

--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

NO

--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.