MIRA INFORM REPORT

 

 

Report Date :

29.10.2014

 

IDENTIFICATION DETAILS

 

Name :

SHRISHYAM IRON AND POWER PRIVATE LIMITED

 

 

Registered Office :

Plot No. - 103 (Part), 104, Siltara Phase – II, CSIDC, Raipur – 492001, Chattisgarh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

03.08.2004

 

 

Com. Reg. No.:

016806

 

 

Capital Investment / Paid-up Capital :

Rs.10.958 Millions

 

 

CIN No.:

[Company Identification No.]

U02710CT2004PTC016806

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BPLS05994C

 

 

PAN No.:

[Permanent Account No.]

AAICS2880F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The company is engaged in the manufacturing of Forged – rolled products and Ingot.

 

 

No. of Employees :

115 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

The rating reflects moderate financial risk profile marked by low profit margin and increased in the borrowings of the company 2013.

 

However, trade relations are reported as fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for business dealings with some caution.

 

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.

 

 

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. Anush Chaudhary

Designation :

Director

Contact No.:

91-9300308200

Date :

28.10.2014

 

 

LOCATIONS

 

Registered Office / Factory:

Plot No. - 103 (Part), 104, Siltara Phase – II, CSIDC, Raipur – 492001, Chattisgarh, India

Tel. No.:

Not Available

Mobile No.:

91-9300308200 (Mr. Anush Chaudhary)

Fax No.:

Not Available

E-Mail :

rkscaryp@yahoo.co.in 

Location :

Leased

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Anush Chaudhary

Designation :

Director

Address :

Ward No.3, Near Vishwakarma Mandir, Mandigobindgarh – 147301, Punjab, India

Date of Birth/Age :

14.09.1970

Date of Appointment :

01.02.2007

PAN No.:

AAWPC3706H

DIN No. :

00112266

 

 

Name :

Shalini Chaudhary

Designation :

Director

Address :

Ward No.3, Near Vishwakarma Mandir, Mandigobindgarh – 147301, Punjab, India

Date of Birth/Age :

01.01.1973

Date of Appointment :

01.02.2007

DIN No. :

00149612

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

Anush Chaudhary

550100

Shalini Chaudhary

100100

Chaudhary Karan Prakash and Sons (HUF)

100000

Punjab Forging and Casting Private Limited, India

88600

Anush Choudhary (Partener M/s Shri Shyam Agrotech in Representative Capicity)

257000

 

 

Total

1095800

 

AS ON 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

8.09

Directors or relatives of Directors

91.91

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The company is engaged in the manufacturing of Forged – rolled products and Ingot.

 

 

Terms :

 

Selling :

Cash, Cheque (60 Days)

 

 

Purchasing :

Cash, Cheque and Credit (60 Days)

 

 

GENERAL INFORMATION

 

Suppliers :

Jayaswal Neco Industries Limited

 

 

Customers :

Chhattisgarh Steel Products

 

 

No. of Employees :

115 (Approximately)

 

 

Bankers :

Punjab National Bank, Jaistambh Chowk, Raipur - 492001, Chhattisgarh, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

TermL oans| ( AxisB ank)

(Secured by Hypothecation of car) (Repayable in 60 installments starting from March 2011 and

last installment falling due on January 2016)

0.711

1.012

Term Loans ll ( Punjab National Bank )

(Secured by Equitable ,mortgage of Plan t& Machinery, Land factory building & Negative Iien

of Land at Darchua, Saguni and also by personal guarantee by the director, (Repayable in 84 installments starting from March 2010 and last installment falling due on December 2016)

5.918

8.703

Term Loans ll ( Punjab National Bank )

(Secured by Equitable ,mortgage of Plan t& Machinery, Land factory building & Negative Iien

of Land at Darchua, Saguni and also by personal guarantee by the director, (Repayable in 84 installments starting from April 2010 and last installment falling due on March 2017)

6.328

9.846

 

 

 

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

 

 

Cash credit from Punjab national bank

58.642

44.825

 

 

 

Total

71.599

64.386

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

R.K. Singhania and Associates

Chartered Accountants

Address :

205 First Floor, Samta Colony, Raipur - 492001, Chattisgarh, India

PAN No.:

AAGFR3093N

 

 

Associates  :

·         Mahamaya Real Estate Private Limited

·         Shri Shyam Agrotech

·         Punjab Forging and Casting Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,500,000

Equity Shares

Rs.10/- each

Rs.15.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,095,800

Equity Shares

Rs.10/- each

Rs. 10.958 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

10.958

10.958

10.958

(b) Reserves & Surplus

44.395

41.975

39.691

(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)

55.353

52.933

50.649

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

90.039

63.657

79.649

(b) Deferred tax liabilities (Net)

7.499

5.940

4.459

(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)

97.538

69.597

84.108

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

58.642

44.825

34.644

(b) Trade payables

13.924

45.014

14.425

(c) Other current liabilities

29.537

19.746

21.855

(d) Short-term provisions

0.795

0.284

0.287

Total Current Liabilities (4)

102.898

109.869

71.211

 

 

 

 

TOTAL

255.789

232.399

205.968

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

101.294

105.530

77.117

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

26.420

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.193

0.193

0.193

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

19.166

11.627

9.459

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

120.653

117.350

113.189

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

62.999

58.291

27.526

(c) Trade receivables

55.831

37.746

48.787

(d) Cash and cash equivalents

0.346

1.343

2.432

(e) Short-term loans and advances

15.265

17.090

13.451

(f) Other current assets

0.695

0.579

0.583

Total Current Assets

135.136

115.049

92.779

 

 

 

 

TOTAL

255.789

232.399

205.968

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

505.268

468.243

410.331

 

Other Income

25.853

3.710

2.171

 

TOTAL

531.121

471.953

412.502

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

384.482

357.453

284.850

 

Purchases of Stock-in-Trade

0.000

0.318

 0.000

 

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

4.242

(10.257)

14.465

 

Employees benefits expense

3.676

2.513

3.511

 

Manufacturing Expenses

114.247

99.224

92.367

 

Other Administrative Expenses

4.151

4.130

3.643

 

TOTAL

510.798

453.381

398.836

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

20.323

18.572

13.666

 

 

 

 

 

Less

FINANCIAL EXPENSES

10.221

9.273

6.245

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

10.102

9.299

7.421

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

5.109

4.759

3.168

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

4.993

4.540

4.253

 

 

 

 

 

Less

TAX

2.573

2.256

1.995

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

2.420

2.284

2.258

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

11.283

8.999

6.741

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

13.703

11.283

8.999

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.21

2.08

2.06

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

600.000

 

The above information has been parted by Mr. Anush Chaudhary.

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.46

0.48

0.55

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.99

0.97

1.04

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.95

1.96

2.37

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.09

0.08

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.69

2.05

2.26

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.31

1.05

1.30

 

 

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

10.958

10.958

10.958

Reserves & Surplus

39.691

41.975

44.395

Net worth

50.649

52.933

55.353

 

 

 

 

long-term borrowings

79.649

63.657

90.039

Short term borrowings

34.644

44.825

58.642

Total borrowings

114.293

108.482

148.681

Debt/Equity ratio

2.257

2.049

2.686

 

 

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

410.331

468.243

505.268

 

 

14.113

7.907

 

 

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

410.331

468.243

505.268

Profit

2.258

2.284

2.420

 

0.55%

0.49%

0.48%

 

 

 

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 four 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

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

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

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

VIEW INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10046536

24/01/2013 *

97,500,000.00

PUNJAB NATIONAL BANK

JAISTAMBH CHOWK, RAIPUR, RAIPUR, CHHATTISGARH - 492001, INDIA

B69601268

 

* Date of charge modification

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Loans and advances from directors and related parties

16.618

6.265

Loans and advances from Corporate Body

60.465

37.831

 

 

 

Total

77.083

44.096

 

 

OPERATIONS

During the year, Company's turnover was Rs.531.121 Millions and net profit before provision for tax was Rs 4.993 Millions only. Management believes that the market condition of the product which the company is producing is very bright in future.

 

COMPANY OVERVIEW

The company is engaged in the manufacturing of Forged – rolled products and Ingot.

 

NOTE :

The registered office of the company has been shifted from 216, Rishabh Complex, 2nd Floor, M G Road, Raipur, Chhattisgarh, India to the present address.

 


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]         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.61.35

UK Pound

1

Rs.98.93

Euro

1

Rs.77.92

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

5

--CREDIT LINES

1~10

3

--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

 

29

 

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.