MIRA
INFORM REPORT
|
Report Date : |
16.09.2014 |
IDENTIFICATION DETAILS
|
Name : |
PRAMANIK METAL CORPORATION |
|
|
|
|
Registered
Office : |
513, Symphony C – 2 Skyline Wealth Space Vidyavihar, Mumbai – 400086, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Year of
Establishment : |
1972 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 20.043 Millions |
|
|
|
|
Legal Form : |
Partnership Concern with an unlimited liability of the partners |
|
|
|
|
Line of Business
: |
Trader of Ferrous and non Ferrous Metal. |
|
|
|
|
No. of Employees
: |
15 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (30) |
|
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 partnership concern having moderate track. The rating is constrained on account of concern’s moderate financial
risk profile marked by thin profitability margins and leveraged capital
structure of the concern. However, trade relations are fair. Business is active. Payment are
slow but correct. The concern 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. Harish Paliwal |
|
Designation : |
Account Head |
|
Contact No.: |
91-22-25027731 |
|
Date : |
09.09.2014 |
LOCATIONS
|
Registered Office : |
513, Symphony C – 2 Skyline Wealth Space Vidyavihar, Mumbai – 400086,
Maharashtra, India |
|
Tel. No.: |
91-22-25027731 |
|
Mobile No.: |
91-9323713727 (Mr. Harish Paliwal) |
|
Fax No.: |
91-22-25027731 |
|
E-Mail : |
|
|
Area : |
900 Sq. ft. |
|
Location : |
Owned |
PARTNERS
|
Name : |
Mr. Jitendra Kumar Mehta |
|
Designation : |
Partner |
|
|
|
|
Name : |
Mr. Kajorimal Mehta |
|
Designation : |
Partner |
|
|
|
|
Name : |
Mrs. Kanchan J. Mehta |
|
Designation : |
Partner |
KEY EXECUTIVES
|
Name : |
Mr. Harish Paliwal |
|
Designation : |
Account Head |
BUSINESS DETAILS
|
Line of Business : |
Trader of Ferrous and non
Ferrous Metal. |
|
|
|
|
Imports : |
|
|
Products : |
·
Aluminum Scrap ·
Copper Scrap |
|
Countries : |
Dubai |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit and BG |
GENERAL INFORMATION
|
Suppliers : |
·
Hindalco Industries Limited ·
Sterlite Technology Limited |
|
|
|
|
Customers : |
·
Aditya Vidyut Appliances ·
Doshi Metal Private Limited ·
Ardh Metal and Alloys Private Limited |
|
|
|
|
No. of Employees : |
15 (Approximately) |
|
|
|
|
Bankers : |
ICICI Bank |
|
|
|
|
Facilities : |
CC – 85.000 Millions |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Arun Bandaris Company Chartered Accountants |
CAPITAL STRUCTURE
As on: 31.03.2014
|
Capital Investment : |
|
|
Owned : |
Rs. 20.043 Millions (Estimated) |
|
Borrowed : |
-- |
|
Total : |
Rs. 20.043 Millions (Estimated) |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2014 |
31.03.2013 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Partners Share Capital |
|
20.043 |
18.434 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
|
2.141 |
0.000 |
|
|
NETWORTH |
|
22.184 |
18.434 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
70.794 |
73.267 |
|
|
2] Unsecured Loans |
|
63.376 |
36.064 |
|
|
TOTAL BORROWING |
|
134.170 |
109.331 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
156.354 |
127.765 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
2.586 |
2.053 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.050 |
0.050 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Closing Stock |
|
32.558
|
26.483
|
|
|
Deposits |
|
7.720
|
2.953
|
|
|
Loans and Advances |
|
11.724
|
6.653
|
|
|
Sundry Debtors |
|
111.953
|
89.297
|
|
|
Cash in hand |
|
0.005
|
0.091
|
|
|
Bank Accounts |
|
(2.965)
|
0.274
|
|
|
|
|
|
|
|
Total
Current Assets |
|
160.995
|
125.751
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Duties and Taxes |
|
(0.004)
|
(0.008)
|
|
|
Provisions |
|
3.284
|
(4.080)
|
|
|
Sundry Creditors |
|
3.995
|
4.228
|
|
|
Others |
|
0.002
|
(0.051)
|
|
Total
Current Liabilities |
|
7.277
|
0.089
|
|
|
Net Current Assets |
|
153.718
|
125.484
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
156.354 |
127.765 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
832.831 |
840.878 |
|
|
|
Other Income |
|
4.830 |
0.395 |
|
|
|
TOTAL |
|
837.661 |
841.273 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
|
803.845 |
819.596 |
|
|
|
Import Expenses |
|
0.000 |
2.681 |
|
|
|
Service Tax |
|
0.109 |
0.096 |
|
|
|
Transport Charges |
|
1.289 |
1.310 |
|
|
|
Accounting Charges |
|
0.052 |
0.051 |
|
|
|
Audit Fees |
|
0.056 |
0.051 |
|
|
|
Commission |
|
0.204 |
0.011 |
|
|
|
Computer and Printers Expenses |
|
0.027 |
0.016 |
|
|
|
Conveyance and Travelling Expenses |
|
0.055 |
0.041 |
|
|
|
Courier Expenses |
|
0.006 |
0.003 |
|
|
|
Detention Charges |
|
0.003 |
0.000 |
|
|
|
Discount |
|
(0.008) |
0.034 |
|
|
|
Electricity Expenses |
|
0.101 |
0.126 |
|
|
|
Examination Labour Charges |
|
0.015 |
0.000 |
|
|
|
Import Expenses |
|
3.929 |
0.000 |
|
|
|
Insurance |
|
0.149 |
0.105 |
|
|
|
Labour and Shorting Charges |
|
0.262 |
0.287 |
|
|
|
Legal and Profession Fees |
|
0.075 |
0.033 |
|
|
|
Loading and unloanding charges |
|
0.120 |
0.070 |
|
|
|
Member and Subscription |
|
0.033 |
0.002 |
|
|
|
Mobile Expenses |
|
0.052 |
0.027 |
|
|
|
News Papers |
|
0.004 |
0.004 |
|
|
|
Packaging charges |
|
0.000 |
0.010 |
|
|
|
Printing and Stationery |
|
0.052 |
0.045 |
|
|
|
Profession Tax |
|
0.021 |
0.000 |
|
|
|
Rent, Rates and Taxes |
|
0.389 |
0.442 |
|
|
|
Repair and mentance |
|
0.173 |
0.020 |
|
|
|
Salaries |
|
1.283 |
2.187 |
|
|
|
Salary to Partners |
|
0.700 |
0.700 |
|
|
|
Shop Expenses |
|
0.042 |
0.079 |
|
|
|
Staff and Welfare |
|
0.066 |
0.020 |
|
|
|
Tds Expenses |
|
0.010 |
0.000 |
|
|
|
Telephone Charges |
|
0.061 |
0.046 |
|
|
|
Tender News Expenses |
|
0.003 |
0.002 |
|
|
|
Vat Expenses |
|
0.047 |
0.004 |
|
|
|
Vehicle Expenses |
|
0.540 |
0.375 |
|
|
|
Water Charges |
|
0.002 |
0.016 |
|
|
|
Weighment Charges |
|
0.043 |
0.017 |
|
|
|
ACD. Refund Expenses |
|
0.000 |
0.044 |
|
|
|
Commission (S) |
|
0.000 |
0.208 |
|
|
|
Forefieture ecpenses |
|
0.000 |
0.210 |
|
|
|
HDFC Bank Credit Fund Reliase |
|
0.000 |
(1.144) |
|
|
|
Inspection charges |
|
0.000 |
0.006 |
|
|
|
Labour Charges |
|
0.000 |
0.016 |
|
|
|
Market Information charge |
|
0.000 |
0.018 |
|
|
|
Staff medical expenses |
|
0.000 |
0.036 |
|
|
|
Testing expenses |
|
0.000 |
0.001 |
|
|
|
Website Expenses |
|
0.000 |
0.008 |
|
|
|
TOTAL |
|
813.810 |
827.910 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
|
23.851 |
13.363 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
21.247 |
10.957 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
2.604 |
2.406 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
0.463 |
0.355 |
|
|
|
|
|
|
|
|
|
|
NET PROFIT |
|
2.141 |
2.051 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
|
PAT / Total Income |
(%) |
0.26
|
0.24 |
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.26
|
0.24 |
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.31
|
1.61 |
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
10.68
|
11.13 |
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
6.69
|
5.93 |
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
22.12
|
1410.93 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
|
Particular |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Partners Share Capital |
18.434 |
20.043 |
|
Reserves & Surplus |
0.000 |
0.000 |
|
Net
worth |
18.434 |
20.043 |
|
|
|
|
|
Secured Loans |
73.267 |
70.794 |
|
Unsecured Loans |
36.064 |
63.376 |
|
Total
borrowings |
109.331 |
134.170 |
|
Debt/Equity
ratio |
5.931 |
6.694 |
YEAR ON YEAR GROWTH
|
Year
on Year Growth |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Sales |
840.878 |
832.831 |
|
|
|
(0.957) |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Sales |
840.878 |
832.831 |
|
Profit |
2.051 |
2.141 |
|
|
0.24% |
0.26% |
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 |
Yes |
|
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 two years |
Yes |
|
12] |
Profitability for last two years |
Yes |
|
13] |
Reasons for variation <> 20% |
-- |
|
14] |
Estimation for coming financial year |
No |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister concerns |
No |
|
17] |
Major suppliers |
Yes |
|
18] |
Major customers |
Yes |
|
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 |
No |
|
29] |
Last accounts filed at ROC |
No |
|
30] |
Major Shareholders, if available |
No |
|
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 |
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 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 |
|
|
1 |
Rs.98.72 |
|
Euro |
1 |
Rs.78.64 |
INFORMATION DETAILS
|
Information
Gathered by : |
HEE |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
ART |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--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 |
|
30 |
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.