MIRA INFORM REPORT

 

 

Report No. :

316161

Report Date :

14.04.2015

 

IDENTIFICATION DETAILS

 

Name :

SHAKTI HITECH COMPONENTS PRIVATE LIMITED

 

 

Registered Office :

54-A, SMIE, Phase-II, Opposite YMCA, Mathura Road, Faridabad – 121 006, Haryana

Tel. No.:

91-129-4003403

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

03.10.2001

 

 

Com. Reg. No.:

05-034759

 

 

Capital Investment / Paid-up Capital :

Rs.2.947 million

 

 

CIN No.:

[Company Identification No.]

U18101HR2001PTC034759

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is primarily engaged in the production of Pressure Die Cast Components duly machined and assembled.

 

 

No. of Employees :

60 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 80800

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Profitability of the company seems to be low during 2014. However, general financial position of the company seems to be decent.

 

Trade relations are fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for business dealing 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 – 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

 

NOT AVAILABLE

 

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. Ashish Rajkumar Rathi

Designation :

Director

Contact No.:

91-9818494806

Date :

13.04.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

54-A, SMIE, Phase-II, Opposite YMCA, Mathura Road, Faridabad – 121 006, Haryana, India

Tel. No.:

91-129-4003403/ 2222182/ 4035069/ 5222182

Mobile No.:

91-9818494806 (Mr. Ashish Rajkumar Rathi)

Fax No.:

91-129-4006403

E-Mail :

nidhi@spmr.in

contact@shaktihitech.com

info@shaktihitech.com

madhu@msladhaandco.com

Website :

http://www.shaktihitech.com

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Ashish Rajkumar Rathi

Designation :

Director

Address :

H. No.79, Sector-8, Faridabad – 121 006, Haryana, India

Date of Birth/Age :

03.03.1981

Date of Appointment :

20.11.2001

DIN No.:

01284297

 

 

Name :

Mr. Raj Kumar Rathi

Designation :

Director

Address :

H. No.7, Sector-4 R, Faridabad – 121 006, Haryana, India

Date of Birth/Age :

26.06.1955

Date of Appointment :

14.05.2008

DIN No.:

02171840

 

 

Name :

Mr. Suresh Anant Rathi

Designation :

Director

Address :

H. No.79, Sector-8, Faridabad – 121 006, Haryana, India

Date of Birth/Age :

16.12.1957

Date of Appointment :

14.05.2008

DIN No.:

02184750

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Ashish Rathi

103750

Manish Rathi

112850

Abha Rathi

100

Chitra Rathi

100

Raj Kumar Rathi

5725

Rekha Rathi

100

Suresh Rathi

5725

Suresh Rathi (HUF)

100

Swati Jajoo

90

Manish Jajoo

10

Raj Kumar Rathi (HUF)

100

Umesh Rathi

66000

Total

294650

 

AS ON 30.09.2014

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

100.00

 

 

 

                 

BUSINESS DETAILS

 

Line of Business :

Subject is primarily engaged in the production of Pressure Die Cast Components duly machined and assembled.

 

 

Products :

  • CNC Turned Components
  • Precision Turned Parts
  • Pressure Die Cast Component
  • Aluminum Pressure Die Casting Components
  • Zinc Die Casting Components
  • CNC Turned Components
  • Iron Bar Turning Components
  • Coupler
  • Machining  Components
  • Brass Forging Components
  • Washine Machine Coupler
  • Break Wheel

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

  • Pressure Die Cast Components

Countries :

  • Germany

 

 

Imports :

 

Products :

  • Engine Materials

Countries :

  • Japan
  • China
  • USA

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit 

 

 

PRODUCTION STATUS – NOT 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 :

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 :

60 (Approximately)

 

 

Bankers :

Banker Name

Oriental Bank of Commerce

Branch Address

Sihi Branch, Sector-7 Huda Market, Faridabad – 121 003, Haryana, 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 (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

·         State Bank of Commerce

·         Citi Bank N.A

·         ICICI Bank Limited

·         HDFC Bank Limited

·         Small Industries Development Bank of India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG TERM BORROWINGS

 

 

Term Loan from Banks

 

 

HDFC Bank Limited (Secured against car)

0.000

0.027

HDFC Car Loan (Wagon-R)

0.170

0.000

SIDBI (Secured against Plant and Machinery)

0.350

1.678

SHORT TERM BORROWINGS

 

 

Loan From bank

 

 

OBC OD

OBC Bank OD Limit secured by way of stock-in-trade, book debts and personal guarantee of directors.

7.602

3.137

Term Loan from Banks

 

 

SIDBI (Secured against Plant and Machinery)

1.116

1.023

HDFC Bank Limited (Secured against car)

0.129

0.000

HDFC Bank Limited (Secured against car)

0.081

0.301

Total

9.448

6.166

 

Banking Relations :

--

 

 

Auditors :

 

Name :

SPMR and Associates

Chartered Accountants

Address :

Plot No.8/I, Sector-10, DLF, Opposite Civil Court, Faridabad – 121 006, Haryana, India

PAN No.:

AADFP3610N

 

 

Memberships :

FCCI, FSSI

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

300000

Equity Shares

Rs.10/- each

Rs.3.000 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

294650

Equity Shares

Rs.10/- each

Rs.2.947 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

2.947

2.947

2.947

(b) Reserves & Surplus

25.322

24.315

23.091

(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)

28.269

27.262

26.038

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

2.673

2.134

5.733

(b) Deferred tax liabilities (Net)

0.272

0.422

0.634

(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)

2.945

2.556

6.367

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

8.928

4.461

7.920

(b) Trade payables

16.691

14.160

12.278

(c) Other current liabilities

1.126

1.067

1.102

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

26.745

19.688

21.300

 

 

 

 

TOTAL

57.959

49.506

53.705

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

13.523

15.621

18.585

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.101

1.715

1.715

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

14.624

17.336

20.300

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

11.371

4.697

5.475

(c) Trade receivables

20.651

20.281

21.966

(d) Cash and cash equivalents

0.163

0.922

0.230

(e) Short-term loans and advances

3.913

4.300

3.988

(f) Other current assets

7.237

1.970

1.746

Total Current Assets

43.335

32.170

33.405

 

 

 

 

TOTAL

57.959

49.506

53.705

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES TURNOVER (APPROXIMATELY)

150.000

130.000

120.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

4.149

4.668

5.157

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

2.686

3.210

3.618

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.463

1.458

1.539

 

 

 

 

 

Less

TAX                                                                 

0.456

0.234

0.252

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

1.007

1.224

1.287

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.42

4.15

4.37

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

150.000

 

 

 

 

 

The above information has been parted by Mr. Ashish Rajkumar Rathi (Director).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

2.52

2.95

2.87

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

0.05

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.41

0.24

0.52

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.62

1.63

1.57

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(INR in Million)

(INR in Million)

(INR in Million)

Share Capital

2.947

2.947

2.947

Reserves & Surplus

23.091

24.315

25.322

Net worth

26.038

27.262

28.269

 

 

 

 

Long Term borrowings

5.733

2.134

2.673

Short Term borrowings

7.920

4.461

8.928

Total borrowings

13.653

6.595

11.601

Debt/Equity ratio

0.524

0.242

0.410

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(INR in Million)

(INR in Million)

(INR in Million)

Sales Turnover (Approximately)

120.000

130.000

150.000

 

 

8.333

15.385

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(INR in Million)

(INR in Million)

(INR in Million)

Sales Turnover (Approximately)

120.000

130.000

150.000

Profit

1.287

1.224

1.007

 

1.07%

0.94%

0.67%

 

 

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

Yes

11]

Turnover of firm for last four 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

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

No

 

 

OPERATION

 

During the Period, the company has earned interest of Rs.0.074 million. Total Profit before Tax is Rs.1.463 million Profit after Tax is Rs.1.007 million. The Directors are hopeful to get more business in the next period.

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG TERM BORROWINGS

 

 

Loan from Directors

 

 

Mahesh Infratech

1.719

0.000

Swati Jajoo

0.388

0.388

Manish Jajoo (H.U.F.)

0.046

0.041

Total

2.153

0.429

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10233573

16/08/2010

5,000,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

N.H.5-R/2, NEELAM BADSHAH KHAN ROAD, NIT, FARIDABAD, HARYANA - 121001, INDIA

A91623884

2

10102610

26/03/2008

1,730,000.00

ORIENTAL BANK OF COMMERCE

SIHI, SECTOR-7, FARIDABAD, HARYANA - 121006, INDIA

A38241261

3

10066591

20/08/2007

2,000,000.00

ORIENTAL BANK OF COMMERCE

SECTOR 7, SIHI, FARIDABAD, HARYANA - 121004, INDIA

A22584395

4

90044341

31/08/2004

1,995,000.00

ORIENTAL BANK OF COMMERCE

SECTOR - 7, FARIDABAD, HARYANA, INDIA

-

5

80037507

20/01/2014 *

9,000,000.00

ORIENTAL BANK OF COMMERCE

SIHI BRANCH, SECTOR- 7 HUDA MARKET, FARIDABAD, HARYANA - 121003, INDIA

B95177101

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Motor Car

·         Office Equipment

·         Plant and Machinery

·         Land and Building

·         Dies and Tools


 

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.62.39

UK Pound

1

Rs.91.06

Euro

1

Rs.66.16                                                            

 

 

INFORMATION DETAILS

 

Information Gathered by :

MNJ

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

SMN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

-- PROFITABILITY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.