ss1. Summary Information
|
Country |
|
||
|
Company Name |
STEEL STRIP
WHEELS LIMITED |
Principal Name 1 |
Mr. R K Garg |
|
Status |
Good |
Principal Name 2 |
Mr. Dheeraj Garg |
|
Registration # |
16-006159 |
||
|
Street Address |
Village
Somalheri/ Lehli, P.O. Dappar, Tehsil Derabassi, District – Mohali -140506,
Punjab, India |
||
|
Established Date |
28.02.1985 |
SIC Code |
-- |
|
Telephone# |
91-172-2790979/ 2793112 |
Business Style 1 |
Manufacturer |
|
Fax # |
91-172-2794834/ 2790887 |
Business Style 2 |
-- |
|
Homepage |
Product Name 1 |
Steel Wheel Rims Catering |
|
|
# of employees |
1000
(Approximately) |
Product Name 2 |
-- |
|
Paid up capital |
Rs.
1,52,081,700/- |
Product Name 3 |
-- |
|
Shareholders |
Total shareholding of Promoter and Promoter Group (A) = 57.15% Total Public shareholding (B) = 42.85% |
Banking |
Axis
Bank Limited |
|
Public Limited Corp. |
Yes |
Business Period |
29 Years |
|
IPO |
Yes |
International Ins. |
-- |
|
Public |
Yes |
Rating |
Ba (53) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
Related
Party |
-- |
Steel Strips Financial Private Limited |
-- |
|
Note |
- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2014 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
3,559,290,000 |
Current Liabilities |
1,289,575,000 |
|
Inventories |
1,363,599,000 |
Long-term Liabilities |
6,578,155,000 |
|
Fixed Assets |
6,918,633,000 |
Other Liabilities |
328,762,000 |
|
Deferred Assets |
0,000 |
Total Liabilities |
8,196,492,000 |
|
Invest& other Assets |
1,664,000 |
Retained Earnings |
3,494,612,000 |
|
|
|
Net Worth |
3,646,694,000 |
|
Total Assets |
11,843,186,000 |
Total Liab. & Equity |
11,843,186,000 |
|
Total Assets (Previous Year) |
10,855,263,000 |
|
|
|
P/L Statement as of |
31.03.2014 |
(Unit: Indian Rs.) |
|
|
Sales |
10,679,300,000 |
Net Profit |
243.300,000 |
|
Sales(Previous yr) |
9,699,325,000 |
Net Profit(Prev.yr) |
250.474.000 |
|
Report Date : |
13.09.2014 |
IDENTIFICATION DETAILS
|
Name : |
STEEL STRIP WHEELS LIMITED |
|
|
|
|
Registered
Office : |
Village Somalheri/ Lehli, P.O. Dappar, Tehsil Derabassi, District –
Mohali -140506, Punjab |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
28.02.1985 |
|
|
|
|
Com. Reg. No.: |
16-006159 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 152.082 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
L27107PB1985PLC006159 |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacturer of Steel Wheel Rims Catering. |
|
|
|
|
No. of Employees
: |
1000 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (53) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 14000000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well-established company having fine track record. Financial position of the company seems to be decent. Trade relations are reported as fair. Business is active. Payment
terms are reported to be regular and as per commitment. The company can be considered good 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
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.
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 (GENERAL DETAILS)
|
Name : |
Mr. P.R. Shahu |
|
Designation : |
Account Manager |
|
Contact No.: |
91-172-2790979 |
|
Date : |
05.09.2014 |
LOCATIONS
|
Registered Office / Plant 1 : |
Village Somalheri/ Lehli, P.O. Dappar, Tehsil Derabassi, District –
Mohali -140506, Punjab, India |
|
Tel. No.: |
91-172-2790979/ 2793112 |
|
Fax No.: |
91-172-2794834/ 2790887 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Head/ Corporate Office : |
S.C.O.49-50, Sector – 26, Madhya Marg, |
|
Tel. No.: |
91-172-2790979/ 2792385/ 2793112 |
|
Fax No.: |
91-172-2794834/ 2790887 |
|
E-Mail : |
|
|
|
|
|
Plant 2 : |
Plot No. A-10, Sipcot Industrial Growth Centre, Oragadam, Vallam Village,
Sriperumbudur Taluk, District – Kandhipuram, Tamil Nadu – 602105, India |
|
Tel. No.: |
91-44-27192804/ 30998910 |
|
|
|
|
Plant 3 : |
Plot No. 733, 734, 735, 747 Moja, Jojobera, P.O. Chhota, Govindpur, |
|
Tel. No.: |
91-657-2277753/ 2276053 |
|
|
|
|
Sales Office 1 : |
Room No. 1487, Building No. 83, Shrirang Co-operative Society, Samata
Nagar, Kandivali (East) – 400101, Mumbai, |
|
Tel. No.: |
91-9324631086 |
|
|
|
|
Sales Office 2 : |
S – 2, Second Floor, Vasant Square Mall, Community Center, Pocket V,
Plot No. A, Sector B, Vasant Kunj, |
|
Tel. No.: |
91-11-40000376/ 40000377 |
|
|
91-11-40000378 |
|
|
|
|
Sales Office 3 : |
RL – 58, Indirai, MIDC, Sambhaji Nagar, Chinchwad, Pune – 411019, |
|
Tel. No.: |
91-20-32402332 |
DIRECTORS
As on 31.03.2013
|
Name : |
Mr. R K Garg |
||
|
Designation : |
Chairman |
||
|
|
|
||
|
Name : |
Mr. Dheeraj Garg |
||
|
Designation : |
Managing Director |
||
|
|
|
||
|
Name : |
Ms. Ute Mayr |
||
|
Designation : |
Whole-time Director |
||
|
|
|
||
|
Name : |
Mr. A. V. Unnikrishnan |
||
|
Designation : |
Dy. Managing Director |
||
|
|
|
||
|
Name : |
Mr. Ajit Singh Chatha |
||
|
Designation : |
Director |
||
|
|
|
||
|
Name : |
Mr. M. L. Jain |
||
|
Designation : |
Director |
||
|
|
|
||
|
Name : |
Mr. Rajeev Singhal |
||
|
Designation : |
Director |
||
|
|
|
||
|
Name : |
Mr. S K Bansal |
||
|
Designation : |
Director |
||
|
|
|
||
|
Name : |
Mr. S. S. Grewal |
||
|
Designation : |
Director |
||
|
|
|
||
|
Name : |
Mr. S. S. Jha |
||
|
Designation : |
Director |
||
|
|
|
||
|
Name : |
Mr. Vijay Narayan Bedekar |
||
|
Designation : |
Director |
KEY EXECUTIVES
|
Name : |
Mr. Shaman Jindal |
|
Designation : |
Company Secretary |
|
|
|
|
Name : |
Mr. P.R. Shahu |
|
Designation : |
Account Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.06.2014
|
Category of
Shareholder |
Total No. of Shares |
Total Shareholding as a % of Total No. of Shares |
|
|
|
|
|
(A) Shareholding of Promoter
and Promoter Group |
|
|
|
|
|
|
|
|
5001714 |
32.89 |
|
|
3689872 |
24.26 |
|
|
8691586 |
57.15 |
|
|
|
|
|
Total shareholding of Promoter
and Promoter Group (A) |
8691586 |
57.15 |
|
(B) Public Shareholding |
|
|
|
|
|
|
|
|
10400 |
0.07 |
|
|
84686 |
0.56 |
|
|
95086 |
0.63 |
|
|
|
|
|
|
3118595 |
20.51 |
|
|
|
|
|
|
1624967 |
10.68 |
|
|
228901 |
1.51 |
|
|
1449035 |
9.53 |
|
|
40542 |
0.27 |
|
|
141733 |
0.93 |
|
|
30460 |
0.20 |
|
|
9300 |
0.06 |
|
|
1227000 |
8.07 |
|
|
6421498 |
42.22 |
|
Total Public shareholding (B) |
6516584 |
42.85 |
|
Total (A)+(B) |
15208170 |
100.00 |
|
(C) Shares held by Custodians and
against which Depository Receipts have been issued |
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
Total (A)+(B)+(C) |
15208170 |
0.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Steel Wheel Rims Catering. |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Exports : |
|
||||
|
Countries : |
|
||||
|
|
|
||||
|
Imports : |
|
||||
|
Countries : |
UK |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Cash / Credit |
||||
|
|
|
||||
|
Purchasing : |
Cash / Credit |
GENERAL INFORMATION
|
Customers : |
Wholesalers, Retailers and End Users |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
1000 (Approximately) |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Millions)
|
|
|
|
|
Banking
Relations : |
--- |
|
|
|
|
Auditors : |
|
|
Name : |
S.C. Dewan and Company Chartered Accountants |
|
Address : |
SCO-90, 1st Floor, Swastik Vihar, Panchkula – 135109, India
|
|
|
|
|
Enterprises over
which key management personnel (KMP) are able to exercise significant control
with which transactions have taken place during the year. (As on 31.03.2013) |
|
CAPITAL STRUCTURE
As on 31.03.2014
Authorised Capital : Not Available
Issued, Subscribed & Paid-up Capital : Rs.152.082 Millions
As on 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
19000000 |
Equity Shares |
Rs.10/- each |
Rs.190.000 Millions |
|
1200000 |
Preference Shares |
Rs.145/-each |
Rs.174.000 Millions |
|
|
|
|
|
|
|
Total
|
|
Rs.364.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
15208170 |
Equity Shares |
Rs.10/- each |
Rs.152.082 Millions |
|
|
|
|
|
NOTE:
Shares out of the issued, subscribed and paid up Share Capital were alloted as Bonus Shares in the last five years by capitalisation of Securities Premium Reserves
Shares out of the issued, subscribed and paid up Share Capital were alloted in the last five years pursuant to the various scheme of amalgamation without payment being received in cash.
The Company has issued only one class of shares i.e equity shares. All equity shares rank pari passu and carry equal rights with respect to voting and dividend. The dividend proposed by the Board of Directors is subject to the approval of the shareholders in the ensuing Annual General Meeting.
In the event of liquidation of the Company, the holders of equity shares will be entitled to receive remaining assets of the Company, after distribution of all preferential amounts. The distribution will be in proportion to the number of equity shares held by the shareholders.
The details of
Shareholders holding more than 5% shares
|
Name of the
Shareholder |
March 31,2013 |
|
|
|
No. of Shares |
% held |
|
Mr. Dheeraj garg |
46,40,228 |
30.51 |
|
Sab Industries Limited |
12,93,686 |
8.51 |
|
Sab Udyog Limited |
11,42,582 |
7.51 |
|
Kalimati Investments Private Limited |
12,55,856 |
8.26 |
|
Sumitomo Metal Industries Limited |
8,50,000 |
5.59 |
The reconciliation of
number of shares outstanding is set out below:
|
Particulars |
March 31,2013 No. of Shares |
|
|
|
|
Equity Shares at the beginning of the year |
1,48,43,170.00 |
|
Add: Shares issued |
3,65,000.00 |
|
Less: Shares Cancelled |
-- |
|
Equity Shares at the end of the year |
1,52,08,170.00 |
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 |
152.082 |
152.082 |
148.432 |
|
(b) Reserves & Surplus |
3494.612 |
3272.217 |
2942.466 |
|
(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) |
3646.694 |
3424.299 |
3090.898 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a)
long-term borrowings` |
3303.402 |
2854.953 |
2757.222 |
|
(b) Deferred tax liabilities (Net) |
240.921 |
243.681 |
230.999 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
53.649 |
40.678 |
27.732 |
|
Total Non-current
Liabilities (3) |
3597.972 |
3139.312 |
3015.953 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
3274.753 |
3264.553 |
2292.143 |
|
(b) Trade
payables |
1205.663 |
908.768 |
1060.073 |
|
(c) Other
current liabilities |
83.912 |
85.677 |
91.010 |
|
(d) Short-term
provisions |
34.192 |
32.654 |
40.977 |
|
Total Current
Liabilities (4) |
4598.520 |
4291.652 |
3484.203 |
|
|
|
|
|
|
TOTAL |
11843.186 |
10855.263 |
9591.054 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
|
|
|
|
|
(i)
Tangible assets |
6918.633 |
5743.826 |
5639.788 |
|
(ii)
Intangible Assets |
|
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
|
945.986 |
484.268 |
|
(iv)
Intangible assets under development |
|
19.872 |
19.872 |
|
(b) Non-current Investments |
1.664 |
3.561 |
2.900 |
|
(c)
Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
127.579 |
96.271 |
61.530 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
7047.876 |
6809.516 |
6208.358 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
1363.599 |
1263.410 |
1349.098
|
|
(c) Trade
receivables |
2151.134 |
1495.799 |
1374.820
|
|
(d) Cash
and cash equivalents |
454.992 |
636.719 |
227.629
|
|
(e)
Short-term loans and advances |
796.386 |
633.745 |
428.002 |
|
(f) Other
current assets |
29.199 |
16.074 |
3.147 |
|
Total
Current Assets |
4795.310 |
4045.747 |
3382.696 |
|
|
|
|
|
|
TOTAL |
11843.186 |
10855.263 |
9591.054 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
|
10679.300 |
9699.325 |
9572.399 |
|
|
|
Prior Period Income |
|
0.642 |
0.841 |
|
|
|
Other Income |
151.100 |
108.668 |
101.687 |
|
|
|
TOTAL (A) |
10830.400 |
9808.635 |
9674.927 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Material Consumed |
6560.300 |
6432.538 |
6750.887 |
|
|
|
Increase/(Decrease) in Stocks |
124.700 |
97.835 |
(151.421) |
|
|
|
Employees Benefits Expenses |
756.400 |
626.440 |
524.224 |
|
|
|
Other Expenses |
2202.400 |
1592.963 |
1517.327 |
|
|
|
Prior Period Expenses |
-- |
0.000 |
0.485 |
|
|
|
Exceptional items |
1.300 |
-- |
-- |
|
|
|
TOTAL (B) |
9645.100 |
8749.776 |
8641.502 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
1185.300 |
1058.859 |
1033.425 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
407.900 |
296.979 |
275.891 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
777.400 |
761.880 |
757.534 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
525.800 |
496.214 |
426.067 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
251.600 |
265.666 |
331.467 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
8.300 |
15.192 |
43.833 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
243.300 |
250.474 |
287.634 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
569.460 |
663.133 |
620.549 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
NA |
287.634 |
219.173 |
|
|
|
Dividend |
NA |
22.812 |
22.265 |
|
|
|
Tax on Dividend |
NA |
3.701 |
3.612 |
|
|
BALANCE CARRIED
TO THE B/S |
NA |
569.460 |
663.133 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
NA |
1363.843 |
1044.897 |
|
|
TOTAL EARNINGS |
NA |
1363.843 |
1044.897 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
NA |
755.719 |
760.639 |
|
|
|
Stores & Spares |
NA |
85.324 |
113.869 |
|
|
|
Capital Goods |
NA |
98.064 |
175.959 |
|
|
TOTAL IMPORTS |
NA |
939.107 |
1050.467 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
16.00 |
16.55 |
18.91 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
PAT / Total Income |
(%) |
2.25 |
2.55
|
2.97 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
2.36 |
2.73
|
3.46 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
2.12 |
1.71
|
2.26 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.07 |
0.08
|
0.11 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.80 |
1.67
|
1.78 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.04 |
0.94
|
0.97 |
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 |
148.432 |
152.082 |
152.082 |
|
Reserves & Surplus |
2942.466 |
3272.217 |
3494.612 |
|
Net worth |
3090.898 |
3424.299 |
3646.694 |
|
|
|
|
|
|
long-term borrowings |
2757.222 |
2854.953 |
3303.402 |
|
Short term borrowings |
2292.143 |
3264.553 |
3274.753 |
|
Total borrowings |
5049.365 |
6119.506 |
6578.155 |
|
Debt/Equity ratio |
1.634 |
1.787 |
1.804 |

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 |
9572.399 |
9699.325 |
10679.300 |
|
|
|
1.326 |
10.104 |

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 |
9572.399 |
9699.325 |
10679.300 |
|
Profit |
287.634 |
250.474 |
243.300 |
|
|
3.00% |
2.58% |
2.28% |

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 |
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 |
No |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister concerns |
Yes |
|
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 |
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 LOAN
Rs.
In Millions
|
Particular |
As
on 31.03.2014 |
As
on 31.03.2013 |
|
Long term
Borrowings |
|
|
|
|
|
1100.026 |
|
Short term Borrowings |
|
|
|
Loan against Bills Receivables |
|
147.919 |
|
Total |
NA |
1247.945 |
|
|
|
|
INDEX OF CHARGES
|
S.No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10396924 |
18/12/2012 |
250,000,000.00 |
STATE BANK OF INDIA |
SCO 103-106,, SECTOR - 17B, CHANDIGARH, CHANDIGARH - 160017, INDIA |
B65863722 |
|
2 |
10339774 |
08/06/2013 * |
4,465,000,000.00 |
PUNJAB NATIONAL BANK |
LARGE CORPORATE BRANCH, SECTOR 17 B,, CHANDIGARH, CHANDIGARH - 160017, INDIA |
B80856925 |
|
3 |
10341305 |
29/02/2012 |
3,420,000,000.00 |
PUNJAB NATIONAL BANK |
LARGE CORPORATE BRANCH, SECTOR 17 B,, CHANDIGARH, CHANDIGARH - 160017, INDIA |
B34595058 |
|
4 |
10332499 |
23/01/2012 |
150,000,000.00 |
BANK OF BARODA |
LARGE CORPORATE BRANCH, SECTOR 17 B,, CHANDIGARH, CHANDIGARH - 160017, INDIA |
B30798516 |
|
5 |
10298897 |
27/07/2011 |
390,000,000.00 |
EXPORT-IMPORT BANK OF INDIA |
CENTRE ONE BUILDING, FLOOR 21, WORLD TRADE CENTRE, |
B17555160 |
|
6 |
10282836 |
14/08/2012 * |
1,000,000,000.00 |
ICICI BANK LIMITED |
LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA |
B45539772 |
|
7 |
10282834 |
28/04/2011 |
250,000,000.00 |
ICICI BANK LIMITED |
LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA |
B11654035 |
|
8 |
10280670 |
25/05/2012 * |
90,000,000.00 |
YES BANK LIMITED |
9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DR.
ANNIE BESANT ROAD, WORLI,, MUMBAI, MAHARASHTRA - |
B40576589 |
|
9 |
10267998 |
23/02/2011 |
2,300,000,000.00 |
PUNJAB NATIONAL BANK |
LARGE CORPORATE BRANCH SECTOR 17 B, CHANDIGARH, CHANDIGARH - 160017, INDIA |
B07030588 |
|
10 |
10266281 |
06/02/2012 * |
425,000,000.00 |
CANARA BANK |
SCO 311-312, SECTOR 35-B, CHANDIGARH, CHANDIGARH - 160035, INDIA |
B31435522 |
|
11 |
10240651 |
01/09/2010 |
170,000,000.00 |
CANARA BANK |
SECTOR - 35 B,, CHANDIGARH, CHANDIGARH - 160035, INDIA |
A95114500 |
|
12 |
10224257 |
08/12/2012 * |
1,105,000,000.00 |
PUNJAB NATIONAL BANK |
LARGE CORPORATE BRANCH, SECTOR - 17 -B, CHANDIGARH, CHANDIGARH - 160017, INDIA |
B67243105 |
|
13 |
10224260 |
21/05/2010 * |
90,000,000.00 |
PUNJAB NATIONAL BANK |
SECTOR 17 B, CHANDIGARH, CHANDIGARH, CHANDIGARH - 160017, INDIA |
A89132120 |
|
14 |
10189275 |
11/12/2009 |
100,000,000.00 |
EXPORT-IMPORT BANK OF INDIA |
CENTRE ONE BUILDING, FLOOR 21, WORLD TRADE CENTRE, |
A74866047 |
|
15 |
10177605 |
29/03/2010 * |
496,090,000.00 |
DEG -DEUTSCHE INVESTITIONS-UND ENTWICKLUNGSGESELLS |
KAMMERGASSE - 22, COLOGNE, - 50676, GERMANY |
B41404468 |
|
16 |
10169360 |
19/07/2010 * |
300,000,000.00 |
EXPORT - IMPORT BANK OF INDIA |
CENTRE ONE BUILDING, FLOOR 21,, WORLD TRADE CENTRE, CUFFE PARADE, MUMBAI, MAHARASHTRA - 400005, INDIA |
A90578394 |
|
17 |
10143558 |
28/07/2010 * |
100,000,000.00 |
UNITED BANK OF INDIA |
SCO 32/33/34, SECTOR 17C, CHANDIGARH, CHANDIGARH |
A90723925 |
|
18 |
10120310 |
14/05/2012 * |
760,000,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA |
B41149899 |
|
19 |
10108055 |
18/06/2008 |
100,000,000.00 |
AXIS BANK LIMITED |
SCO 343-344, SECTOR - 35B, CHANDIGARH, CHANDIGARH - 160022, INDIA |
A40323248 |
|
20 |
10087335 |
30/01/2008 |
50,000,000.00 |
AXIS BANK LIMITED (ERSTWHILE UTI BANK LIMITED) |
SCO 343-344, SECTOR 35-B, CHANDIGARH, CHANDIGARH |
A32023491 |
|
21 |
10087337 |
04/03/2011 * |
20,000,000.00 |
AXIS BANK LIMITED |
SCO 343-344, SECTOR 35-B, CHANDIGARH, CHANDIGARH |
B08320780 |
|
22 |
10065753 |
30/07/2007 |
25,000,000.00 |
AXIS BANK LIMITED (ERSTWHILE UTI BANK LIMITED) |
SCO 343-344, SECTOR 35-B, CHANDIGARH, CHANDIGARH |
A22170310 |
|
23 |
10052367 |
19/11/2008 * |
200,000,000.00 |
DEG- DEUTSCHE INVESTITIONS-UND ENTWICKLUNGSGESELLS |
KAEMMERGASSE 22, 50676, KOELN, - 50933, GERMANY |
A54285580 |
|
24 |
10029000 |
04/03/2011 * |
800,000,000.00 |
AXIS BANK LIMITED |
SCO 343-344, SECTOR 35-B, CHANDIGARH, CHANDIGARH |
B08320269 |
|
25 |
10028231 |
26/10/2006 |
160,000,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA |
A07384647 |
|
26 |
10020666 |
17/09/2007 * |
250,000,000.00 |
AXIS BANK LIMITED (ERSTWHILE UTI BANK LIMITED) |
SCO 343-344, SECTOR 35-B, CHANDIGARH, CHANDIGARH |
A23009699 |
|
27 |
80016090 |
19/07/2010 * |
1,332,500,000.00 |
AXIS BANK LIMITED |
SCO 343-344, SECTOR 35-B, CHANDIGARH, CHANDIGARH |
A90776766 |
|
28 |
90183465 |
19/12/2005 * |
365,000,000.00 |
DEG - DEUTSCHE INVESTITIONS |
UND ENTWICKLUNGSGESELLSCHAFT MBH, BELVEDERESTRABE |
- |
* Date of charge modification
STATEMENT OF STANDALONE UNAUDITED FINANCIAL RESULTS FOR THE QUARTER
ENDED 30.06.2014
Rs. In Millions
|
Sr. No |
PARTICULARS |
QUARTER ENDED 30.06.2014 (UNAUDITED) |
|
1. |
Income from
Operations |
|
|
|
a) Gross Sales |
3074.300 |
|
|
Less:- Excise Duty |
310.900 |
|
|
b) Net Sales/Income from operations |
2763.400 |
|
|
c) Other operating income |
-- |
|
|
Total income from
operations (net) |
2763.400 |
|
2. |
Expenses |
|
|
|
a) Cost of materials consumed |
1822.900 |
|
|
b) Purchases of stock-in-trade |
-- |
|
|
c) Change in inventories of Finished goods, work-in-progress and stock-in-trade |
(46.000) |
|
|
d) Employees Benefit Expenses |
217.100 |
|
|
e) Depreciation/Amortization Expenses |
137.600 |
|
|
f) Other expenses |
533.900 |
|
|
Total Expenses |
2665.600 |
|
3. |
Profit/(Loss) from
operations before other income, finance Costs and exceptional items (1-2) |
97.900 |
|
4. |
Other income |
73.000 |
|
5. |
Profit from
ordinary activities before finance costs and exceptional items (3+4) |
170.800 |
|
6. |
Finance costs |
107.200 |
|
7. |
Profit from
ordinary activities after finance costs but before exceptional items (5-6) |
63.600 |
|
8. |
Exceptional items |
-- |
|
9. |
Profit from
ordinary activities before tax (7+8) |
63.600 |
|
10. |
Tax Expense |
12.700 |
|
|
MAT Credit entitlement |
(7.300) |
|
|
Provision for DeferedTax( Assets)/Liability and Other Tax |
(4.200) |
|
11. |
Net Profit from Ordinary Activities after Tax (9-10) |
62.300 |
|
12. |
Extraordinary items |
-- |
|
13. |
Net profit for the
period (11+12) |
62.300 |
|
14. |
Paid-up equity share capital (face value of the share Rs.10/-Each |
152.082 |
|
15. |
Reserve excluding revaluation reserves as per Balance Sheet of Previous accounting year |
-- |
|
16. |
(I) Earnings per Share (before extraordinary items) (of Rs. 10/-each) (not annualised) |
|
|
|
a) - Basic (Rs.) |
4.10 |
|
|
b) -Diluted (Rs.) |
4.08 |
|
|
(ii)Earnings per Share (After extraordinary items) (of Rs. 10/-each) (not annualised) |
|
|
|
a) - Basic (Rs.) |
4.10 |
|
|
b) - Diluted (Rs.) |
4.08 |
|
A. |
PARTICULARS OF
SHAREHOLDING |
|
|
|
Public Shareholding |
|
|
|
- Number of Shares |
6516584 |
|
|
- Percentage of Shareholding Promoters and promoter group Shareholding** |
42.85% |
|
|
a)
Pledged/Encumbered |
|
|
|
- Number of Shares |
500000 |
|
|
- Percentage of Shares (as a % of the total Shareholding of promoter and promoter group) |
5.75% |
|
|
- Percentage of Shares (as a % of the total Share capital of the company) |
3.29% |
|
|
b) Non-encumbered |
|
|
|
- Number of Shares |
8191586 |
|
|
- Percentage of Shares (as a % of the total Shareholding of promoter and Promoter group) |
94.25% |
|
|
- Percentage of Shares (as a % of the total Share capital of the company) |
53.86% |
|
B |
INVESTOR COMPLAINTS |
|
|
|
Pending at the beginning of the quarter |
Nil |
|
|
Received during the quarter |
Nil |
|
|
Disposed of during the quarter |
Nil |
|
|
Remaining Unresolved at the end of the Quarter |
Nil |
'NOTES:
1. The unaudited results for the quarter ended June 30, 2014 have been reviewed by audit committee and approved by the Board of Directors in their meeting held on August 14, 2014.
2. The statutory Auditors have carried out a limited review of the accounts for
quarter ended June 30, 2014.
3. Depreciation on the fixed assets has been computed on the basis of the
existing policy of the Company being followed upto March 31, 2014 as per
Companies Act 1956.However as per the Companies Act 2013, in reference to
schedule II, with effect from April 01, 2014 onwards fixed assets requires to
be depreciated as per new provisions of the Act or on the basis of remaining
useful life of the assets based on the proper justification and technical
evaluations of assets. Company has already been in process to review the
technical evaluation of each assets. The difference between the current and
revised computation if any will be recognized in the subsequent quarters.
4. The above results pertain to the Automotive Wheel Rim manufacturing segment
which is the only business segment of the Company in terms of Accounting
Standard 17 on Segmental Reporting issued by the Institute of Chartered
Accountants of India.
5. The figures for the corresponding previous periods have been restated /
regrouped, wherever necessary to make them comparable.
6. Pursuant to SEBI (Employee Stock Option Scheme and Employee Stock Purchase
Scheme) guidelines 1999, the Board of Directors in their meeting heid on August
27, 2013 and subsequently Share Holders of the Company in their AGM held on
September 30, 2013 had approved to issue upto 51,000 Options excercisable into
equivalent nos of Equity Shares of the face value of Rs. 10/- each to Sh. A.V.
Unnikrishnan DMD of the Company. Date of grant is January 01, 2014. For Diluted
EPS the effect of this 51,000 Option have been considered.
FIXED ASSETS:
Tangible Assets
·
Land
·
Building
·
Plant and Machinery
·
Plant and Machinery – R
and D
·
Furniture and Fixture
·
Data Processing
Equipments
·
Data Processing
Equipments – R and D
·
Motor Vehicles
·
Die Toolings – New
Products R and D
·
Die Tooling’s
Intangible Assets:
·
Packages and Software
·
Drawing and Copyrights
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.60.84 |
|
|
1 |
Rs.98.73 |
|
Euro |
1 |
Rs.78.64 |
INFORMATION DETAILS
|
Information
Gathered by : |
DPA |
|
|
|
|
Analysis Done by
: |
RAS |
|
|
|
|
Report Prepared
by : |
NTH |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
7 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
7 |
|
--CREDIT LINES |
1~10 |
6 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
53 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.