MIRA INFORM REPORT

 

 

Report No. :

316907

Report Date :

13.04.2015

 

IDENTIFICATION DETAILS

 

Name :

SAGAR BUSINESS PRIVATE LIMITED

 

 

Registered Office :

Kailash Bhavan Near Triveni Apartment, Boring Road, Patna – 800001, Bihar

Tel. No.:

91-612-6531038

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

21.07.1983

 

 

Com. Reg. No.:

03-001851

 

 

Capital Investment / Paid-up Capital :

Rs.25.220 Million

 

 

CIN No.:

[Company Identification No.]

U27104BR1983PTC001851

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAFCS5529Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged into Distributor of TMT Reinforcement Bars, Hollow Pipes, and Corrugated Sheets.

 

 

No. of Employees :

60 (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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

External borrowings of the company seems to be increasing as compared to previous year. Profitability of the company also seems to be low.

 

The rating takes into consideration highly fragmented industry marked by intense competition and low operating margins.

 

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

 

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

 

NOTE: The partial information are gathered from indirect source i.e., CRISIL.

 

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

Long term rating=BB-

Rating Explanation

Have inadequate credit quality and carry high credit risk.

Date

04.03.2015

 

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

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

 

 

INFORMATION DENIED BY

 

Name :

Mr. Sunil

Designation :

Not Divulged

Contact No.:

91-9748752452

Date :

11.04.2015

 

 

LOCATIONS

 

Registered Office :

Kailash Bhavan Near Triveni Apartment, Boring Road, Patna – 800001, Bihar

Tel. No.:

91-612-6531038

Mobile No.:

91-9748752452 (Mr. Sunil)

Fax No.:

91-612-2530400

E-Mail :

sunil@sagarbusiness.in

Website :

www.sagarbusiness.in

 

 

Head Office :

Poddar Point, 10th Floor, 113, Park Street, Kolkata – 700016, West Bengal, India

Tel. No.:

91-33-22293903

Fax No.:

91-33-22494997

 

 

Yard :

Badapokhari, Bhagatput, Via - Kotasahi (Tangi), OCL Kapilas Manufacturing Works Approach Road, Cuttack – 754022, Odisha, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Raj Kumar Kishorepuria

Designation :

Director

Address :

3, Hungerford Street, Kolkata – 700017, West Bengal, India

Date of Appointment :

01.12.2008

DIN No.:

00711760

 

 

Name :

Mr. Sunil Kishorepuria

Designation :

Director

Address :

3, Hungerford Street, 2nd Floor, Kolkata – 700017, West Bengal, India

Date of Appointment :

01.12.2008

DIN No.:

00724364

 

 

KEY EXECUTIVES

 

Name :

Mr. Shyam Ghosh

Designation :

Admin Head

 


 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

 

No. of Shares

Anil Kishorepuria

 

48000

Anubhuti Vanijya Private Limited

 

16000

Aruna Traders Private Limited

 

16500

BFL Private Limited

 

249800

Contessa Commercial Co. Private Limited

 

250000

Ganaesh Ram Dokania

 

100

Girdhari Jha

 

100

Glorious Holdings Private Limited

 

20000

Grower Distributors Private Limited

 

15000

Kirti Tracon Private Limited

 

15000

KSL Resources Private Limited

 

166400

MKP Fashion

 

50000

Moti Ram Dokania

 

100

Nirmala Devi Kishorepuria

 

66300

Raj Kumar Kishorepuria

 

255555

Raj KumarI Tibrewal

 

100

Sajjan Kumar Kishorepuria

 

42000

Shradhajyoti Vanijya Private Limited

 

17500

Shruti Kishorepuria

 

20000

Sriyash Fashions Private Limited

 

19000

SRM Private Limited

 

250800

Sunil Kishorepuria

 

342650

Sriram delcom Private Limited

 

40000

Sukanaya Vyapar Private Limited

 

80000

Thakur Kamkhya Prasad Singh

 

100

Raj Kumar kishorepuria (HUF)

 

20000

Sajjan Kumar kishorepuria (HUF)

 

16000

Radha kishorepuria

 

20000

Binod kumar kishorepuria (HUF)

 

18000

Binod kumar kishorepuria

 

48000

Ridhi Sidhi Fincon Pvt Ltd.

 

281000

Bijay Kumar Kishorepuria

 

50000

Shiv Kumar Kishorepuria

 

88000

 

 

 

Total

 

2522005

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Bodies corporate

60.00

Directors or relatives of Directors

40.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged into Distributor of TMT Reinforcement Bars, Hollow Pipes, and Corrugated Sheets.

 

 

Products :

  • TMT Reinforcement Bars
  • Hollow Pipes
  • Corrugated Sheets

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

 

Customers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

No. of Employees :

60 (Approximately)

 

 

Bankers :

Banker Name :

Bank of Baroda

Branch :

Patna Main Branch, Fraser Road, Patna – 800001, Bihar, India

Person Name (With Designation) :

Not Divulged

Contact Number :

Not Divulged

Name of Account Holder :

Not Divulged

Account Number :

Not Divulged

Account Since (Date/Year of Account Opening) :

Not Divulged

Average Balance Maintained :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Rupee term loans from banks

8.707

4.029

Other loans and advances

2.366

2.937

 

 

 

Short Term Borrowings

 

 

Term loans from banks

399.377

359.644

 

 

 

Total

410.450

366.610

 

 

 

Banking Relations :

--

 

 

Financial Institution :

Tata Capital Financial Services Limited, One Forbes, Dr. V. B. Gandhi Marg, Fort, Mumbai – 400001, Maharashtra, India

 

 

Auditors :

 

Name :

A. K. Salampuria and Associates

Chartered Accountants

Address :

1st Floor, Above Mica Sales, Near Chankya Cinema, Exhibition Road, Patna – 800001, Bihar, India

PAN No.:

AAFFA1003L

 

 

Collaborators :

Not Divulged

 

 

Membership :

Not Divulged

 

 

Associates :

·         BFL Private Limited

·         BMW Ventures Limited

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs.30.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2522005

Equity Shares

Rs.10/- each

Rs.25.220 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

25.220

24.520

15.000

(b) Reserves & Surplus

118.900

105.274

61.533

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

6.000

0.000

26.400

Total Shareholders’ Funds (1) + (2)

150.120

129.794

102.933

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

75.098

41.666

9.196

(b) Deferred tax liabilities (Net)

0.000

0.051

0.144

(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)

75.098

41.717

9.340

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

399.377

359.644

242.168

(b) Trade payables

17.571

12.798

32.470

(c) Other current liabilities

6.908

9.682

2.971

(d) Short-term provisions

5.672

4.129

1.557

Total Current Liabilities (4)

429.528

386.253

279.166

 

 

 

 

TOTAL

654.746

557.764

391.439

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

41.703

49.510

14.202

(ii) Intangible Assets

0.007

0.012

0.019

(iii) Capital work-in-progress

35.826

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

2.868

0.756

0.200

(c) Deferred tax assets (net)

4.846

0.000

0.000

(d)  Long-term Loan and Advances

1.426

1.054

0.744

(e) Other Non-current assets

0.063

0.108

0.140

Total Non-Current Assets

86.739

51.440

15.305

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

117.832

104.331

33.608

(c) Trade receivables

331.534

289.708

274.898

(d) Cash and cash equivalents

52.044

74.570

56.234

(e) Short-term loans and advances

66.597

37.715

11.394

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

568.007

506.324

376.134

 

 

 

 

TOTAL

654.746

557.764

391.439

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

NA

NA

NA

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

14.286

11.695

7.521

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

5.180

3.555

2.041

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX 

9.106

8.140

5.480

 

 

 

 

 

Less

TAX                                                                 

(1.720)

2.479

1.708

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

10.826

5.661

3.772

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.29

--

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets)

(%)

1.49

1.46

1.40

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.06

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.16

3.09

2.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.32

1.31

1.35

 

 

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

15.000

24.520

25.220

Reserves & Surplus

61.533

105.274

118.900

Share Application money pending allotment

26.400

0.000

6.000

Net worth

102.933

129.794

150.120

 

 

 

 

long-term borrowings

9.196

41.666

75.098

Short term borrowings

242.168

359.644

399.377

Total borrowings

251.364

401.310

474.475

Debt/Equity ratio

2.442

3.092

3.161

 

 

 

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

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

No

11]

Turnover of firm for last three years

No

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

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------

26]

Buyer visit details

----------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

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

 

 

NOTE: Registered office address of the company has been shifted from 113, Triveni Apartment, East Boring Canal Road, Patna – 800001, Bihar, India to the present address w.e.f. 01.01.2009


UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Rupee term loans from others

60.800

28.350

Loans and advances from related parties

3.225

6.350

 

 

 

Total

64.025

34.700

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10432024

25/04/2014 *

235,000,000.00

Tata Capital Financial Services Limited

One Forbes,, Dr. V. B. Gandhi Marg, Fort, Mumbai, Maharashtra - 400001, India

C04763025

2

10406022

31/01/2013

1,123,819.00

Tata Capital Financial Services Limited

One Forbes,, Dr. V. B. Gandhi Marg, Fort, Mumbai, Maharashtra - 400001, India

B68913698

3

10406458

02/01/2013

90,000,000.00

Bank of Baroda

Patna Main Branch, Fraser Road, Patna, Bihar - 800001, India

B68984251

4

10147662

07/07/2014 *

185,131,000.00

Bank of Baroda

Patna Main Branch, Fraser Road, Patna, Bihar - 800001, India

C36014900

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer

·         Vehicles

 


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.62.37

UK Pound

1

Rs.91.60

Euro

1

Rs.66.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NKT


 

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

--PROFITABILITY

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.