MIRA INFORM REPORT

 

 

Report Date :

15.09.2014

 

IDENTIFICATION DETAILS

 

Name :

COTMAC INDUSTRIAL TRADING PRIVATE LIMITED

 

 

Registered Office :

169/2, Above Central Bank of India Mumbai - Pune Road, Akurdi, Pune – 411035, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

19.05.2010

 

 

Com. Reg. No.:

11-136352

 

 

Capital Investment / Paid-up Capital :

Rs. 5.000 Millions

 

 

CIN No.:

[Company Identification No.]

U51909PN2010PTC136352

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of Welding Wire.

 

 

No. of Employees :

Information declined 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.

 

The rating takes into consideration company’s moderate financial risk profile marked by thin profitability levels and huge external borrowing taken by the company.

 

However, trade relations are fair. Business is active. Payments 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

NEWS

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating = BB-

Rating Explanation

Inadequate degree of safety and high credit risk.

Date

May 28, 2014

 

Rating Agency Name

CRISIL

Rating

Short term rating = A4+

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

May 28, 2014

 

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2014.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Shyam Sirur

Designation :

Director

Contact No.:

91-9890180602

Date :

11.09.2014

 

 

LOCATIONS

 

Registered Office :

169/2, Above Central Bank of India, Mumbai - Pune Road, Akurdi, Pune – 411035, Maharashtra, India

Tel. No.:

91-20-27242383/27244983 / 30687200

Mobile No.:

91-9890180602 (Mr. Shyam Sirur)

Fax No.:

91-20-27243801

E-Mail :

arjun@cotmac.com

abhay@cotmac.in

shyam@cotmac.in

 

 

DIRECTORS

 

AS ON 24.08.2013

 

Name :

Shyam Mohan Sirur

Designation :

Director

Address :

A 8/2, HDFC Colony, Chinchwad, Pune – 411019, Maharashtra, India 

Date of Birth/Age :

09.08.1948

Date of Appointment :

19.05.2010

DIN No. :

00134226

 

 

Name :

Arjun Shyam Sirur

Designation :

Managing director

Address :

A 8/2, HDFC Colony, Chinchwad, Pune – 411019, Maharashtra, India 

Date of Birth/Age :

09.07.1978

Date of Appointment :

19.05.2010

DIN No. :

00480951

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 24.08.2013

 

Names of Shareholders

 

No. of Shares

Arjun Shyam Sirur

470,000

Shyam Sirur

30,000

 

 

Total

500,000

 

AS ON 24.08.2013

 

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 :

Trader and Importer of Welding Wire.

 

 

Imports :

 

Products :

Finished goods

Countries :

Japan

 

 

Terms :

 

Selling :

L/C, Cheque and Credit

 

 

Purchasing :

L/C, Cheque and Credit

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers and Retailers

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

Corporation Bank, Pimpri Chinchwad Branch, Raka Chambers, Chinchwad Station, Midc-Telco Road, Chinchwad Pune - 411010,Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term loans from Bank

[Secured by hypothecation of vehicles]

 

[Term loans are repayable in 36 monthly installment.]

1.646

0.000

Other loans from bank

[Term loans secured by against fixed deposit of Director]

5.027

0.000

SHORT TERM BORROWINGS

 

 

Loans repayable on demand from Bank – Cash Credit

[Secured by hypothecation of stock and debt]

68.001

43.631

Loans repayable on demand from Bank – Cash Credit – foreign currency loans

[All the above loans are personally guaranteed by the director]

0.000

0.000

Total

74.674

43.631

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Jayant Joshi and Company

Chartered Accountants

Address :

11, Kasturi Apartments, Lane No. 17, Dahanukar Colony, Kothrud, Pune – 411038, Maharashtra, India

PAN No.:

AADFJ2227R

 

 

Enterprises over which KMP or Relatives of KMP are able to exercise significant influence  :

·         N.A. Sirur Hubli Private Limited

·         Miven Mayfran Conveyors Private Limited

·         Mogara Engineering Private Limited

·         Cotmac Infotech Private Limited

·         Sibella Private Limited

·         Cotmac Electronics Private Limited

·         Mogora Cosmic Private Limited

·         Cotmac Private Limited

·         Sibella technologies Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 24.08.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500,000

Equity Shares

Rs.10/- each

Rs. 5.000 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

5.000

5.000

0.100

(b) Reserves & Surplus

7.256

1.893

(0.031)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.300

Total Shareholders’ Funds (1) + (2)

12.256

6.893

0.369

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

45.624

37.600

0.132

(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)

45.624

37.600

0.132

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

68.001

43.631

0.000

(b) Trade payables

27.853

45.804

0.072

(c) Other current liabilities

9.656

5.761

0.000

(d) Short-term provisions

5.659

2.582

0.000

Total Current Liabilities (4)

111.169

97.778

0.072

 

 

 

 

TOTAL

169.049

142.271

0.573

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.135

0.539

0.000

(ii) Intangible Assets

0.000

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

1.015

0.015

0.000

(c) Deferred tax assets (net)

0.293

0.000

0.000

(d)  Long-term Loan and Advances

1.523

0.541

0.025

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

7.966

1.095

0.025

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

33.550

44.791

0.000

(c) Trade receivables

112.011

87.658

0.000

(d) Cash and cash equivalents

6.718

2.478

0.366

(e) Short-term loans and advances

7.562

5.811

0.000

(f) Other current assets

1.242

0.438

0.182

Total Current Assets

161.083

141.176

0.548

 

 

 

 

TOTAL

169.049

142.271

0.573

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Revenue from operations

600.204

196.714

0.000

 

Other Income

0.195

0.023

 0.000

 

TOTAL

600.399

196.737

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

507.164

214.001

 

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

11.241

(44.791)

 

 

Employees benefits expense

36.702

11.515

 

 

Other expenditure

22.394

8.733

 

 

Preliminary Expenses written off

0.037

0.037

 

 

TOTAL

577.538

189.495

0.031

 

 

 

 

 

Less

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

22.861

7.242

 

 

 

 

 

 

Less

FINANCIAL EXPENSES

13.539

3.206

 

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

9.322

4.036

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.952

0.106

 

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

8.370

3.930

 (0.031)

 

 

 

 

 

Less

TAX

2.422

1.425

 0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

5.948

2.505

 (0.031)

 

 

 

 

 

 

IMPORTS

 

 

 

 

Traded Goods

139.423

43.327

 NA

 

TOTAL IMPORTS

139.423

43.327

 NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

11.9

5.01

 --

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

 

31.03.2012

 

31.03.2011

 

PAT / Total Income

(%)

0.99

1.27

0.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.39

2.00

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.99

2.76

(5.41)

 

 

 

 

 

Return on Investment

(ROI) (PBT/Networth)

 

0.68

0.57

(0.08)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

9.27

11.78

0.36

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.45

1.44

7.61

 

 

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

0.100

5.000

5.000

Reserves & Surplus

(0.031)

1.893

7.256

Share Application money pending allotment

0.300

0.000

0.000

Net worth

0.369

6.893

12.256

 

 

 

 

long-term borrowings

0.132

37.600

45.624

Short term borrowings

0.000

43.631

68.001

Total borrowings

0.132

81.231

113.625

Debt/Equity ratio

0.358

11.785

9.271

 

 

 

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)

Revenue from operations

0.000

196.714

600.204

 

 

 

205.115

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Revenue from operations

0.000

196.714

600.204

Profit/(Loss) After Tax

(0.031)

2.505

5.948

 

 

1.27%

0.99%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS

 

Particulars

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

31.03.2011

(Rs. In Millions)

 

 

 

 

Current Maturities of Long Term Debts

1.009

--

NA

 

 

 

 

Total

1.009

--

NA

 

 

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

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

No

16]

Details of sister concerns

No

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

Yes

 

VIEW INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10313214

14/09/2013 *

105,345,418.00

CORPORATION BANK

PIMPRI CHINCHWAD BRANCH,, RAKA CHAMBERS, CHINCHWAD STATION, MIDC-TELCO ROAD,, CHINCHWAD PUNE, MAHARASHTRA - 411010, INDIA

B86080173

 

 

* 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 related parties

 

 

Inter corporate deposited

30.300

33.300

Loans and Advances from directors

8.650

4.300

 

 

 

Total

38.950

37.600

 

FIXED ASSETS

 

·         Building

·         Plant and Equipment

·         Workshop Equipment

·         Furniture’s and Fixtures

·         Motor car

·         Office Equipment

·         Software

·         Computer

 


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.60.84

UK Pound

1

Rs.98.73

Euro

1

Rs.78.64

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SNT


 

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

YES

--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.