MIRA INFORM REPORT

 

 

Report No. :

318179

Report Date :

20.04.2015

 

IDENTIFICATION DETAILS

 

Name :

SHREE CONCRETES PRIVATE LIMITED

 

 

Registered Office :

7/180, Swaroop Nagarprem Ratan Vatika, Swaroop Nagar, Kanpur – 208002, Uttar Pradesh

Tel. No.:

91-512-2556007

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

04.01.1988

 

 

Com. Reg. No.:

20-009253

 

 

Capital Investment / Paid-up Capital :

Rs. 3.391 Million

 

 

CIN No.:

[Company Identification No.]

U26960UP1988PTC009253

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

KNPS01740E

 

 

PAN No.:

[Permanent Account No.]

AADCS3671H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of PCC Poles and RCC Pipes.

 

 

No. of Employees :

40 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

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.

 

The rating reflects company moderate financial risk profile market by low profit margin and also and borrowings recorded by the company are huge and increasing.

 

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 dealing 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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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. Vijay Kumar Saraogi

Designation :

Director

Contact No.:

91-941503021

Date :

18.04.2015

 

 

LOCATIONS

 

Registered Office / Factory:

7/180, Swaroop Nagarprem Ratan Vatika, Swaroop Nagar, Kanpur – 208002, Uttar Pradesh, India

Tel. No.:

91-512-2556007

Mobile No.:

91-941503021 (Mr. Vijay Saraogi)

Fax No.:

Not Available

E-Mail :

sarvesh_srifcs@yahoo.co.in

vijaysaraogijcp@gmail.com

Website :

www.concreteudyog.com

Location :

Owned

Locality :

Residential

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Vijay Kumar Saraogi

Designation :

Director

Address :

91/11, Civil Lines, Jhansi – 284001, Uttar Pradesh, India

Date of Birth/Age :

18.11.1959

Date of Appointment :

18.03.1995

DIN No.:

01728132

 

 

Name :

Mr. Mahendra Kumar Saraogi

Designation :

Director

Address :

91/11, Civil Lines, Jhansi – 284001, Uttar Pradesh, India

Date of Birth/Age :

30.12.1962

Date of Appointment :

10.02.1988

DIN No.:

01779091

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

SHAREHOLDING DETAIL FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of PCC Poles and RCC Pipes.

 

 

Products :

PCC Poles and RCC Pipes

 

 

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 :

Reference :

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 :

End Users

 

Reference :

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 :

40 (Approximately)

 

 

Bankers :

Bank Name

Bank of India

Branch

Kasturba Marg Branch, Thapar House, 26/41, Birhana Road, Kanpur - 208001, Uttar Pradesh, 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)

Cash and Credit : 25.000 Million

Term loan: Rs.3.000 Million

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Term loans

 

 

Bank of India *

(Secured by equitable mortgage/ hypothecation of land, building, plant and machineries, stock of Raw Material, Finished Goods stores, Consumables, Book debts and personal guarantee of directors)

0.900

1.062

L and T Finance

0.877

0.000

Short-term borrowings

 

 

Working Capital Loans *

(Secured by equitable mortgage/ hypothecation of land, building, plant and machineries, stock of Raw Material, Finished Goods stores, Consumables, Book debts and personal guarantee of directors)

25.714

23.056

Total

27.491

24.118

 

Auditors :

 

Name :

Kapoor Tandon and Company

Chartered Accountants

Address :

24/57, Birhana Road, Kanpur – 208001, Uttar Pradesh, India

Tel. No.:

91-512-23612444

Fax No.:

91-512-2361244

E-Mail :

Ktc_rejesh@yahoo.co.in

PAN N Income-tax PAN of auditor or auditor's firm :

ACSPP4706A

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Concrete Udyog Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

339100

Equity Shares

Rs.10/- each

Rs. 3.391 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

3.391

3.391

3.391

(b) Reserves & Surplus

7.900

7.447

7.085

(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)

11.291

10.838

10.476

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

34.915

34.813

29.765

(b) Deferred tax liabilities (Net)

0.454

0.370

0.261

(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)

35.369

35.183

30.026

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

25.714

23.056

25.196

(b) Trade payables

3.526

8.481

8.059

(c) Other current liabilities

6.155

4.854

6.093

(d) Short-term provisions

0.050

0.030

0.018

Total Current Liabilities (4)

35.445

36.421

39.366

 

 

 

 

TOTAL

82.105

82.442

79.868

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11.772

11.451

12.091

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.514

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.375

0.375

0.375

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.640

1.775

1.104

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

13.787

13.601

14.084

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

17.386

16.984

16.642

(c) Trade receivables

39.276

38.727

35.565

(d) Cash and cash equivalents

5.859

5.284

6.012

(e) Short-term loans and advances

4.111

6.592

6.682

(f) Other current assets

1.686

1.254

0.883

Total Current Assets

68.318

68.841

65.784

 

 

 

 

TOTAL

82.105

82.442

79.868

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

69.560

55.084

64.077

 

Other Income

0.907

0.832

0.455

 

TOTAL (A)

70.467

55.916

64.532

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

41.534

33.746

41.215

 

Purchases of Stock-in-Trade

2.951

1.784

5.325

 

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

0.680

(2.084)

(4.123)

 

Employees benefits expense

4.004

4.190

4.236

 

Other expenses

10.036

7.600

9.295

 

TOTAL (B)

59.205

45.236

55.948

 

 

 

 

 

Less

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

11.262

10.680

8.584

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

8.852

8.420

6.526

 

 

 

 

 

 

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

2.410

2.260

2.058

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

1.748

1.664

1.323

 

 

 

 

 

 

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

0.662

0.596

0.735

 

 

 

 

 

Less

TAX (H)

0.210

0.233

0.371

 

 

 

 

 

 

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

0.452

0.363

0.364

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.44

1.16

1.16

 

 

Expected Sales (2014-2015) : Rs.110.000 Million

 

The above information has been parted by Mr. Vijay Kumar Saraogi

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.65

0.66

0.57

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

16.19

19.39

13.40

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.81

0.73

0.93

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.05

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.37

5.34

5.25

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.93

1.89

1.67

 

 

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

4.000

4.000

4.000

Reserves & Surplus

15.045

19.576

27.198

Net worth

19.045

23.576

31.198

 

 

 

 

long-term borrowings

5.612

5.544

2.402

Short term borrowings

4.127

2.142

1.500

Total borrowings

9.739

7.686

3.902

Debt/Equity ratio

0.511

0.326

0.125

 

 

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

82.101

91.188

114.157

 

 

11.068

25.189

 

 

 

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

82.101

91.188

114.157

Profit

5.425

5.544

10.789

 

6.61%

6.08%

9.45%

 

 

 

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 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

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

No

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

From directors

3.716

2.920

From others

28.640

30.831

TATA Capital Finance

0.273

0.000

HDFC bank

0.509

0.000

Total

33.138

33.751

NOTE:

Loan from Tata Capital finance is Rs. 1.500 Million and is repayable in 24 monthly installment upto 03.07.2015

Loan from Tata Capital finance is Rs. 1.420 Million and is repayable in 47 monthly installment upto 05.06.2017

Loan from HDFC Bank is Rs. 1.000 Million and is repayable in 36 monthly installment upto 03.07.2015

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10309647

15/09/2011

3,000,000.00

BANK OF INDIA

KASTURBA MARG BRANCH, THAPAR HOUSE, 26/41, BIRHAN
A ROAD, KANPUR, UTTAR PRADESH - 208001, INDIA

B22319735

2

10158180

31/03/2009

3,000,000.00

BANK OF INDIA

KASTURBA MARG BRANCH, THAPAR HOUSE, BIRHANA ROAD,
KANPUR, UTTAR PRADESH - 208001, INDIA

A62515903

3

10072078

17/09/2007

1,500,000.00

BANK OF INDIA

KASTURBA MARG BRANCH, THAPAR HOUSE, 26/41, BIRHAN
A ROAD, KANPUR, UTTAR PRADESH - 208001, INDIA

A25380148

4

80037906

15/09/2011 *

36,000,000.00

BANK OF INDIA

KASTURBA MARG BRANCH, THAPAR HOUSE, 26/41, BIRHAN
A ROAD, KANPUR, UTTAR PRADESH - 208001, INDIA

B22318786

5

10158101

15/09/2011 *

25,000,000.00

BANK OF INDIA

KASTURBA MARG BRANCH, THAPAR HOUSE, 26/41, BIRHAN
A ROAD, KANPUR, UTTAR PRADESH - 208001, INDIA

B22317994

6

10294131

27/09/2005

2,100,000.00

BANK OF INDIA

KASTURBA MARG BRANCH, THAPAR HOUSE, 26/41, BIRHAN
A ROAD, KANPUR, UTTAR PRADESH - 208001, INDIA

A25798810

7

80036073

11/03/1991

200,000.00

STATE BANK OF INDIA

PHOOLBAGH, KANPUR, UTTAR PRADESH - 208001, INDIA

-

 

* Date of charge modification

 

FIXED ASSETS

  • Land
  • Factory Building
  • Plant and Machinery
  • Electric Installation and Fittings
  • Cycle
  • Furniture and Fixture
  • Moluds
  • Generator Set
  • Scooter
  • Office Equipment
  • Car
  • Trucks

 

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.62.35

UK Pound

1

Rs.93.10

Euro

1

Rs.67.13

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

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

 

29

 

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.