MIRA INFORM REPORT

 

 

Report No. :

315713

Report Date :

04.04.2015

 

IDENTIFICATION DETAILS

 

Name :

J D ISPAT PRIVATE LIMITED

 

 

Registered Office :

14 Kalamna Main Road, Kalmna, Nagpur-440008, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

24.09.2004

 

 

Com. Reg. No.:

11-148798

 

 

Capital Investment / Paid-up Capital :

Rs. 10.000 Million

 

 

CIN No.:

[Company Identification No.]

U27100MH2004PTC148798

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCJ4711H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and supplier of MS Billet 100* 100 and 125* 125

 

 

No. of Employees :

120 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 180000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating reflects company modest financial risk marked by loss incurred by the company during FY 2014 and huge borrowings recorded by the company.

 

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

 

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

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Cash Credit B-

Rating Explanation

High risk of default

Date

09.09.2014

 

 

Rating Agency Name

CRISIL

Rating

Letter of Credit

Rating Explanation

Minimal degree of safety and carry very high credit risk

Date

09.09.2014

 

 

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

 

Name :

Mr. Abhishek Goel

Designation :

Director

Contact No.:

91-8871290068

Date :

03.04.2015

 

 

LOCATIONS

 

Registered Office :

14 Kalamna Main Road, Kalmna, Nagpur-440008, Maharashtra, India

Tel. No.:

91-712-2681603/3291628

Mobile No.:

91-8871290068 (Mr. Abhishek Goel)

Fax No.:

91-712-2681603

E-Mail :

pooja_khetarpal@rediffmail.com

abhishek113000@gmail.com

Website :

www.indiamart.com

www.jd-ispatlimited

Area :

1000 Sq. Ft.

Location :

Owned

Locality :

Commercial

 

 

Factory :

8 and 11 Industrial Growth Centra Borai Ramada Durg, Chhattisgarh, India

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Anjna Goyal

Designation :

Director

Address :

105, Jai Bhawani Co-Op Housing Society, Plot No.13,, C.A. Road , Wardhaman Nagar, Nagpur, Nagpur, 440008, Maharashtra, India

Date of Birth/Age :

15.12.1964

Date of Appointment :

24.09.2004

DIN No.:

01930578

 

 

Name :

Mr. Shivkumar Goel

Designation :

Director

Address :

105, Jai Bhawani Co-Op Housing Society, Plot No.13,, C.A. Road , Wardhaman Nagar, Nagpur, Nagpur, 440008, Maharashtra, India

Date of Appointment :

24.09.2004

DIN No.:

02111537

 

 

Name :

Mr. Abhishek Shivkumar Goel

Designation :

Director

Address :

105, Jai Bhawani Co-Op Housing Society, Plot No.13,, C.A. Road , Wardhaman Nagar, Nagpur, Nagpur, 440008, Maharashtra, India

Date of Birth/Age :

12.12.1988

Date of Appointment :

11.02.2013

DIN No.:

06495799

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on

 

SHAREHOLDING DETAILS FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

16.05

Directors or relatives of Directors

80.04

Other top fifty shareholders

3.91

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and supplier of MS Billet 100* 100 and 125* 125

 

 

Products :

MS Billet

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cheque, Cash and Credit

 

 

Purchasing :

Cheque, Cash and Credit

 

PRODUCTION STATUS AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Wholesalers, Retailers

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

120 (Approximately)

 

 

Bankers :

 

Banker Name :

Punjab National Bank

Branch Address :

Mid Corporate Branch, Surya Nagar, Nagpur - 440008, Maharashtra, India

Facilities :

Not Divulged

Person Name :

Not Divulged

Contact No.:

Not Divulged

Report :

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

Term loans from banks

56.373

75.411

Commercial paper

0.000

0.668

Other loans and advances

2.016

0.000

Short Term Borrowing

0

0

Loans repayable on demand from banks

183.574

153.327

 

0

0

Total

241.963

229.406

 

Auditors :

 

Name :

Amitabh Agrawal and Company

Chartered Accountants

Address :

109, Wallfort Ozone, Fafdih Chowk, Raipur- 492009, Chhattisgarh

Tel No.:

91-771-4065350

Mobile No.:

91-9893121111

Email :

amitabhagl@yahoo.com

PAN No.:

AAKFA0762H

 

 

Memberships :      

Not Available

 

 

Collaborators :

Not Available

 

 

Associates :

  • Shiv Timbers Private Limited

CIN No.: U20210MH1997PTC106821

  • Nagpur Timbers Private Limited

CIN No.: U02001MH1997PTC108262

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs.10.000 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs.10.000 million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

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

10.000

10.000

6.667

(b) Reserves & Surplus

53.496

58.778

28.655

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

12.500

Total Shareholders’ Funds (1) + (2)

63.496

68.778

47.822

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

92.332

135.540

99.615

(b) Deferred tax liabilities (Net)

0.000

0.000

0.180

(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)

92.332

135.540

99.795

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

183.574

153.326

119.770

(b) Trade payables

7.892

26.096

8.648

(c) Other current liabilities

71.640

37.302

33.122

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

263.106

216.724

161.540

 

 

 

 

TOTAL

418.934

421.042

309.157

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

112.525

116.734

116.489

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

61.302

42.051

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.132

0.132

0.000

(c) Deferred tax assets (net)

7.703

5.482

0.000

(d)  Long-term Loan and Advances

28.776

27.933

14.931

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

210.438

192.332

131.420

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

86.475

90.452

74.756

(c) Trade receivables

30.626

55.551

33.415

(d) Cash and cash equivalents

38.515

21.209

25.363

(e) Short-term loans and advances

40.266

36.818

28.246

(f) Other current assets

12.614

24.680

15.957

Total Current Assets

208.496

228.710

177.737

 

 

 

 

TOTAL

418.934

421.042

309.157

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

900.000

(Approximately)

571.888

56.922

 

Other Income

NA

1.140

0.413

 

TOTAL (A)

NA

573.028

57.335

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

466.566

51.801

 

Purchases of Stock-in-Trade

 

0.000

0.000

 

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

 

(23.710)

(14.555)

 

Employees benefits expense

 

1.990

0.030

 

Other expenses

 

104.100

17.096

 

TOTAL (B)

NA

548.946

54.372

 

 

 

 

 

Less

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

24.082

2.963

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

 

27.918

4.407

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)

NA

(3.836)

(1.444)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

 

1.701

7.621

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

 

(5.537)

(9.065)

 

 

 

 

 

Less

TAX (I)

 

(5.662)

0.110

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-I)   (J)

(5.282)

0.125

(9.175)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(5.28)

0.18

--

 

 

Expected Sales (2014-15) : Rs.1500.000 million

 

The above information has been parted by Mr. Abhishek Goel (Director)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

NA

0.02

(16.12)

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

NA

4.21

5.21

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.00

(1.48)

(2.93)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.00

(0.08)

(0.19)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

4.35

4.20

4.59

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.79

1.06

1.10

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

6.667

10.000

10.000

Reserves & Surplus

28.655

58.778

53.496

Share Application money pending allotment

12.500

0.000

0.000

Net worth

47.822

68.778

63.496

 

 

 

 

long-term borrowings

99.615

135.540

92.332

Short term borrowings

119.770

153.326

183.574

Total borrowings

219.385

288.866

275.906

Debt/Equity ratio

4.588

4.200

4.345

 

 

 

 

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

Yes

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

Yes

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)

No

21]

Market information

----------------------

22]

Litigations that the firm / promoter involved in

----------------------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------------------

26]

Buyer visit details

----------------------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

Yes

 

(Rs. In Million)

UNSECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

Deposits from directors

33.943

59.460

Total

33.943

59.460

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10488339

08/03/2014

2,400,000.00

PUNJAB NATIONAL BANK

PUNJAB NATIONAL BANK, SURYA NAGAR, NAGPUR, Maharashtra - 440035, INDIA

C02638807

2

10350139

29/02/2012

1,400,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

B37719283

3

10320023

05/10/2011

1,625,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

B26239368

4

10292484

29/04/2011

330,000,000.00

PUNJAB NATIONAL BANK

MID CORPORATE BRANCH, SURYA NAGAR, NAGPUR, Maharashtra - 440008, INDIA

B15095912

5

10112645

12/08/2009 *

62,500,000.00

PUNJAB NATIONAL BANK

MCB, SURYA NAGAR, KALMANA ROAD, NAGPUR, Maharashtra - 440035, INDIA

A68739440

 

* Date of charge modification

 

FIXED ASSETS

  • Computer
  • Plant and machinery
  • Office equipment
  • Car
  • Air conditioner
  • Building

 


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.62.59

UK Pound

1

Rs.92.46

Euro

1

Rs.67.51

 

 

INFORMATION DETAILS

 

Information Gathered by :

SAN

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

JYTK

 


 

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

2

--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

 

27

 

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.