MIRA INFORM REPORT

 

 

Report Date :

09.09.2014

 

IDENTIFICATION DETAILS

 

Name :

TRIO FAB (INDIA) PRIVATE LIMITED

 

 

Registered Office :

A - 404, MIDC, TTC, Industrial Area, Mahape, Navi Mumbai – 400710, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

06.12.1991

 

 

Com. Reg. No.:

11-064334

 

 

Capital Investment / Paid-up Capital :

Rs.30.000 Millions

 

 

CIN No.:

[Company Identification No.]

U17120MH1991PTC064334

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Heat Exchanger Vessel.

 

 

No. of Employees :

Information denied by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

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 record.

 

Management of the company has failed to file its financials of 2013 with government department.

 

As per financial of 2012, rating reflects moderate financial risk profile due to low reserves.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealing 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

N E W S

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Long term fund based limit B- (Suspended)

Rating Explanation

Risk prone credit quality and very high credit risk.

Date

October, 2013

 

 

Rating Agency Name

ICRA

Rating

Short term fund based limit A4 (Suspended)

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

October, 2013

 

NOTE: Reason for Suspension: Absence of requisite information from the company.

 

 

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 (91-22-67832700)

 

 

LOCATIONS

 

Registered Office :

A - 404, MIDC, TTC, Industrial Area, Mahape, Navi Mumbai – 400710, Maharashtra

Tel. No. :

91-22-67832700 (100 Lines) / 65136730 / 6731 / 2498

Fax No. :

91-22-27782060

E-Mail :

kpnairadvocate@hotmail.com

sales@triofab.net

Website :

www.triofab.net

 

 

DIRECTORS

 

As on 28.09.2012

 

Name :

Francis John Khattukaran

Designation :

Director

Date of Appointment :

06.12.1991

DIN No. :

02043238

 

 

Name :

Harosh John Kattukaran

Designation :

Director

Date of Appointment :

06.12.1991

DIN No. :

02043262

 

 

Name :

Johny Porinchu Kattukaran

Designation :

Director

Date of Appointment :

06.12.1991

DIN No. :

00226697

 

 

Name :

Jose Cherian Alemkunnapuzha

Designation :

Director

Date of Appointment :

06.12.1991

DIN No. :

00226778

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2012

 

Names of Shareholders

No. of Shares

Kattukaran Porinchu Johny

59992

Mercy Johny

28000

Kattukaran Francis John

48000

Kattukaran Horosh John

49000

Smitha Francis

20000

Laya Harosh

20000

P. P. Antony

24812

Shanta Antony

1840

P. F. Antony

1840

Neena Simon

1508

T. P. John

2

Vimala John

2

Shilpa John

2

Raymond Tube

2

Alemkunnapuzha Cherian J

31598

Merlyn Jose

6428

Jerene Jose

6974

 

 

Total

300000

 

 

As on 28.09.2012

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Heat Exchanger Vessel.

 

 

GENERAL INFORMATION

 

Customers :

Ø       National Rayon Corporation Limited

Ø       Gujarat Flurochemicals Limited

Ø       Artenius, UK.

Ø       Hyundai Heavy Industries Company Limited. Korea.

Ø       Pidilite Industries Limited

Ø       Standard Alkali

Ø       John Zink, USA

Ø       Larsen and Toubro Limited

Ø       Mitsubishi Chemical Engineering Corporation

 

 

No. of Employees :

Information denied by the management

 

 

Bankers :

The Federal Bank Limited, Crawford Market Branch, Mimson House, 92, L.T. Road, Mumbai - 400003, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2012

(Rs. In Millions)

31.03.2011

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Federal Bank 138 – Working capital term loan

19.779

0.000

 

 

 

SHORT TERM BORROWINGS

 

 

Cash Credit account

 

 

Federal Bank 138

56.228

85.349

Federal Bank 325

0.000

0.495

Letter of Credit (From scheduled Bank)

(Secured against Fized Deposit)

0.000

14.070

Bill Discounting

27.178

18.754

Federal Bank BMW Car loan

0.000

0.608

 

 

 

Total

103.185

119.276

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jayant M Chavan and Company

Chartered Accountants

Address :

13 / 3rd Floor, Krishna CHS. Limited, Dada Patil Eadi, Thane (West), Maharashtra, India

PAN No. :

AAWPC3030G

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

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

 

 

 

 

300000

Equity Shares

Rs.100/- each

Rs.30.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

30.000

30.000

(b) Reserves & Surplus

 

16.480

14.439

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

46.480

44.439

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

44.390

19.188

(b) Deferred tax liabilities (Net)

 

0.213

0.356

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

44.603

19.544

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

83.406

119.276

(b) Trade payables

 

39.811

63.725

(c) Other current liabilities

 

0.000

0.000

(d) Short-term provisions

 

8.707

9.097

Total Current Liabilities (4)

 

131.924

192.098

 

 

 

 

TOTAL

 

223.007

256.081

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

12.063

13.486

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

12.063

13.486

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

143.095

139.549

(c) Trade receivables

 

52.377

81.744

(d) Cash and cash equivalents

 

10.065

15.001

(e) Short-term loans and advances

 

5.407

6.300

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

210.944

242.594

 

 

 

 

TOTAL

 

223.007

256.080

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

30.000

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

9.946

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

39.946

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

105.861

2] Unsecured Loans

 

 

14.942

TOTAL BORROWING

 

 

120.803

DEFERRED TAX LIABILITIES

 

 

0.533

 

 

 

 

TOTAL

 

 

161.282

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

15.169

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

151.082

 

Sundry Debtors

 

 

51.177

 

Cash & Bank Balances

 

 

11.514

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

5.853

Total Current Assets

 

 

219.626

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

65.819

 

Other Current Liabilities

 

 

0.000

 

Provisions

 

 

7.694

Total Current Liabilities

 

 

73.513

Net Current Assets

 

 

146.113

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

161.282

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

NA

NA

NA

 

 

 

 

 

Less

TAX                                                                 

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

NA

NA

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

--

--

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

Debt Equity Ratio

(Total Debt/Networth)

 

2.75

3.12

3.02

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.60

1.26

2.99

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

 

(Rs. In Millions)

(Rs. In Millions)

Share Capital

30.000

30.000

Reserves & Surplus

14.439

16.480

Net worth

44.439

46.480

 

 

 

long-term borrowings

19.188

44.390

Short term borrowings

119.276

83.406

Total borrowings

138.464

127.796

Debt/Equity ratio

3.116

2.749

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

NOTE: Current Maturities of Long Term Debts is 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

No

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

No

12]

Profitability for last three years

No

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

No

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

Yes

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2012

(Rs. In Millions)

31.03.2011

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loans and advance from related parties

24.611

19.188

 

 

 

Total

24.611

19.188

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10110862

03/06/2008

20,000,000.00

THE FEDERAL BANK LIMITED

CRAWFORD MARKET BRANCH,MIMSON HOUSE, 92, L.T., MARG, MUMBAI, Maharashtra - 400003, INDIA

A40729501

2

90140800

20/07/2000

6,500,000.00

THE FEDERAL BANK LTD.

CRAWFORD MARKET BRANCH, MUMBAI, Maharashtra - 400003, INDIA

-

3

90142177

28/03/2012 *

183,900,000.00

THE FEDERAL BANK LIMITED

CRAWFORD MARKET BRANCH,MIMSON HOUSE, 92, L.T., MARG, MUMBAI, Maharashtra - 400003, INDIA

B37902566

4

90145949

15/07/1998

4,000,000.00

THE FEDERAL BANK LTD.

CROWFORD MARKET BRANCH, MUMBAI, Maharashtra - 4000  03, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

œ      Land

œ      Machinery

œ      Furniture and Fixture

œ      Office equipment

œ      Factory Building

œ      Computer

œ      Motor Car

œ      Electrical Fittings

 


 

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.60.26

UK Pound

1

Rs.97.51

Euro

1

Rs.77.94

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

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

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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.