MIRA INFORM REPORT

 

 

Report No. :

317591

Report Date :

18.04.2015

 

IDENTIFICATION DETAILS

 

Name :

SWASTIKA STEEL AND ALLIED PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

117-A, Chittaranjan Avenue, Kolkata – 700073, West Bengal

Tel. No.:

91-33-22353582

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

01.04.2011

 

 

Com. Reg. No.:

21-161429

 

 

Capital Investment / Paid-up Capital :

Rs.25.003 Million

 

 

CIN No.:

[Company Identification No.]

U27310WB2011PTC161429

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALS26567C

 

 

PAN No.:

[Permanent Account No.]

AAPCS7568B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Various Rolled Products having Complete Testing Facilities.

 

 

No. of Employees :

80 (Approximately)

 

 

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 :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is a successor of Swastika Steel and Allied Products a partnership concern started in year 1959. It is an established company having moderate track.

 

Management has reported a moderate financial profile marked by aggressive capital structure, working capital intensive operations along with drastic decline in its revenue and net profitability during FY14.

 

Trade relations seems to be fair. Business is active. Payments are reported to be slow.

 

In view of experienced promoters, the company can be considered for business dealings with 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

Long term rating=B

Rating Explanation

Risk prone credit quality and high credit risk.

Date

20.08.2014

 

 

Rating Agency Name

CRISIL

Rating

Short term rating=A4

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

20.08.2014

 

 

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. Amit

Designation :

General Manager in Marketing

Contact No.:

91-9831230067

Date :

16.04.2015

 

 

LOCATIONS

 

Registered Office :

117-A, Chittaranjan Avenue, Kolkata – 700073, West Bengal, India

Tel. No.:

91-33-22353582/ 5149/ 9120/ 4000/ 9135/ 3673/ 2676

Mobile No.:

91-9831230067 (Mr. Amit)

Fax No.:

91-33-22215552

E-Mail :

sr_associates17@rediffmail.com

swastika1@vsnl.com

metcast@cal.vsnl.net.in

Website :

http://www.swastikasteel.com

Area :

4000 sq. ft.

Location :

Rented

 

 

Factory / Warehouses :

8/1, Nutanpara Road, Liluah, Howrah – 711204, West Bengal, India

Area :

86400 sq. ft.

Location :

Leased

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Shivkumar Sharda

Designation :

Director

Address :

117-A, Chittaranjan Avenue, Kolkata – 700073, West Bengal, India

Date of Birth/Age :

15.03.1942

Date of Appointment :

01.04.2011

DIN No.:

00084341

 

 

Name :

Mr. Sushil Kumar Sharda

Designation :

Director

Address :

117-A, Chittaranjan Avenue, Kolkata – 700073, West Bengal, India

Date of Birth/Age :

03.01.1949

Date of Appointment :

01.04.2011

DIN No.:

00084386

 

 

KEY EXECUTIVES

 

Name :

Mr. Amit

Designation :

General Manager in Marketing

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Shiv Kumar Sharda

225000

Sushil Kumar Sharda

225000

Vikram Sharda

175000

Anup Sharda

10000

Siddartha Sharda

150000

Anuj Sharda

70000

Varsha Sharda

45000

Shree Gopal Sharda

175000

Vidya devi Sharda

110000

Aloke Sharda

170000

Indra Sharda

120000

Prabhav Sharda

90000

Priyam Sharda

10000

Varun Sharda

50000

Anju Sharda

110000

Manju Devi Sharda

47500

Rachna Sharda

22500

Asha Sharda

80000

Kavita Sharda

50000

Priyanka Saboo

1000

Avani Birla

100

Bharat Kumar Birla

100

Bharat Sharma

100

Ram Chandra Periwal

100

Vasundhra Daga

100

Vinita Birla

100

Shree Gopal Sharda (HUF)

30000

Shiv Kumar Sharda (HUF)

16000

Mulchand Sharda (HUF)

21000

Sushil Kumar Sharda (HUF)

1000

Ram Chandra Periwal (HUF)

100

Sharad Daga (HUF)

100

Shrawan kumar Birla (HUF)

100

Athena Mercantile Private Limited, India

200000

Yin Trexim Private Limited, India

200000

Cypress Goods Private Limited, India

95100

Santosh Lakhotia

100

Rajendra Kumar Lakhotia

100

Vandana Rathi

100

 

 

Total

2500300

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Bodies corporate

19.80

Directors or relatives of Directors

66.95

Other top fifty shareholders

13.25

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Various Rolled Products having Complete Testing Facilities.

 

 

Products :

Rolled Products

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Steel Product Limited

Name of the Person :

Mr. Tarun Chatterjee / Mr. Sandeep Mukherjee

Contact No.:

91-9831308570 / 91-33-24597878

Since How Long Known :

 

 

Not Responding

Maximum Limit Dealt :

Experience :

Remark :

 

 

Customers :

Company Name :

Jyoti Structure Limited – Mumbai

Name of the Person :

Mr. Sharad Shahu (AGM in Purchase)

Contact No.:

91-9930364374

Since How Long Known :

12 Years

Maximum Limit Dealt :

Rs.30.000 Million (Yearly)

Experience :

Product Quality

Delivery Behaviour         Excellent   

Overall                      

Remark :

They gave us positive response about subject company they are satisfied with their product quality and delivery behaviour.

 

 

No. of Employees :

80 (Approximately)

 

 

Bankers :

Banker Name :

Allahabad Bank

Branch :

Dharamtolla Street Branch, 5, Chittaranjan Avenue, Kolkata – 700072, West Bengal, 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) :

CC= Rs.100.000 Million

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

 

Auditors :

 

Name :

Raj Kumar Kothari Company

Chartered Accountants

Address :

32, Ezra Street, 4th Floor, Suit No – 403, Kolkata – 700001, West Bengal, India

PAN No.:

AAGFR8858M

 

 

Collaborators :

Not Divulged

 

 

Membership :

Not Divulged

 

 

Sister Concern :

Swastika Metacast Private 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

 

 

 

 

2500300

Equity Shares

Rs.10/- each

Rs.25.003 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

25.003

25.003

25.000

(b) Reserves & Surplus

5.829

5.698

3.836

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

1.050

0.000

Total Shareholders’ Funds (1) + (2)

30.832

31.751

28.836

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.821

0.513

0.184

(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)

0.821

0.513

0.184

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

175.903

166.984

192.243

(b) Trade payables

16.555

49.812

96.590

(c) Other current liabilities

6.729

6.623

17.987

(d) Short-term provisions

0.103

0.534

1.613

Total Current Liabilities (4)

199.290

223.953

308.433

 

 

 

 

TOTAL

230.943

256.217

337.453

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.851

11.215

10.256

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.736

(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

2.282

3.457

3.487

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

13.133

14.672

14.479

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.102

82.271

137.647

(c) Trade receivables

163.750

118.890

108.586

(d) Cash and cash equivalents

8.620

15.513

34.886

(e) Short-term loans and advances

23.248

24.626

41.573

(f) Other current assets

0.090

0.245

0.282

Total Current Assets

217.810

241.545

322.974

 

 

 

 

TOTAL

230.943

256.217

337.453

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

493.417

831.342

930.500

 

 

Other Income

8.534

3.466

2.813

 

 

TOTAL                                              (A)

501.951

834.808

933.313

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Raw Materials Consumed

196.986

538.916

602.538

 

 

Cost of Stores & Spares Consumed

1.137

13.791

13.050

 

 

Purchase Traded Goods

235.050

194.543

256.039

 

 

Changes in Inventories

16.925

2.052

(33.702)

 

 

Employee Benefits Expenses

4.299

6.427

6.766

 

 

Other Expenses

28.431

50.229

56.972

 

 

TOTAL                                              (B)

482.828

805.958

901.663

 

 

 

 

 

 

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

19.123

28.850

31.650

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

17.712

24.304

24.098

 

 

 

 

 

 

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

1.411

4.546

7.552

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.869

1.821

1.919

 

 

 

 

 

 

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

0.542

2.725

5.633

 

 

 

 

 

Less

TAX                                                                  (H)

0.411

0.863

1.797

 

 

 

 

 

 

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

0.131

1.862

3.836

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.05

0.74

3.53

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

0.03

0.22

0.41

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

3.88

3.47

3.40

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

0.23

1.06

1.67

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.09

0.20

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.71

5.26

6.67

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.09

1.08

1.05

 

 

 

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

25.000

25.003

25.003

Reserves & Surplus

3.836

5.698

5.829

Share Application money pending allotment

0.000

1.050

0.000

Net worth

28.836

31.751

30.832

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

192.243

166.984

175.903

Total borrowings

192.243

166.984

175.903

Debt/Equity ratio

6.667

5.259

5.705

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

930.500

831.342

493.417

 

 

(10.656)

(40.648)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

930.500

831.342

493.417

Profit

3.836

1.862

0.131

 

0.41%

0.22%

0.03%

 

 

 

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

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

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10316732

16/02/2015 *

148,500,000.00

ALLAHABAD BANK

DHARAMTOLLA STREET BRANCH, 5, CHITTARANJAN AVENUE, KOLKATA, WEST BENGAL - 700072, INDIA

C46409678

 

*Date of modification Charges

 


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.62.35

UK Pound

1

Rs.93.10

Euro

1

Rs.67.13

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

SUB

 

 

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

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.