MIRA INFORM REPORT

 

 

Report No. :

318889

Report Date :

25.04.2015

 

IDENTIFICATION DETAILS

 

Name :

STERLING LAM LIMITED

 

 

Registered Office :

Block No.123, At Mahiyal, Taluka Talod, Sabarkantha – 383 215, Gujarat

Tel. No.:

91-2770-220300

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

01.07.2004

 

 

Com. Reg. No.:

04-044396

 

 

Capital Investment / Paid-up Capital :

Rs. 20.769 Million

 

 

CIN No.:

[Company Identification No.]

U25209GJ2004PLC044396

 

 

IEC No.:

0805002537

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

SRTS05209B

AHMS11761B

 

 

PAN No.:

[Permanent Account No.]

AAICS5496D

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Decorative Laminates.

 

 

No. of Employees :

200 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

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 :

The subject is an established company having a moderate track record.

 

The company has reported a low profitability during FY2014.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct as company possesses moderate liquidity.

 

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.

 

 

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. Alkesh Joshi

Designation :

Accounts Manager

Contact No.:

91-9376550700

Date :

21.04.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

Block No.123, At Mahiyal, Taluka Talod, Sabarkantha – 383 215, Gujarat, India

Tel. No.:

91-2770-220300

Mobile No.:

91-9376550700 (Mr. Alkesh Joshi)

Fax No.:

91-2770-220500

E-Mail :

manish@siliconlam.com

sterlinglam1@rediffmail.com

alkeshjoshi30@yahoo.com

Website :

http://www.siliconlam.com

Location :

Owned

 

 

Branch Office :

9, Kamraj Road, K.K. Pudur, Coimbatore, Tamilnadu, India 

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Amrutbhai Karsanbhai Patel

Designation :

Director

Address :

Opposite V.D. Mehta Petrol Pump, At Talod, District Sabarkantha – 383 215, Gujarat India  

Date of Birth/Age :

23.07.1958

Date of Appointment :

30.09.2005

DIN No.:

00314335

 

 

Name :

Mr. Dharmeshbhai Mansukhbhai Patel

Designation :

Director

Address :

9, Parag Society, Near Mangalam Cinema, Odhav, Ahmedabad – 382 415, India

Date of Birth/Age :

01.03.1981

Date of Appointment :

01.07.2004

DIN No.:

00314086

 

 

Name :

Mr. Arvindbhai Vashrambhai Patel

Designation :

Director

Address :

Paras Society, Near GEB at Talod, District Sabarkantha – 383 215, Gujarat India  

Date of Birth/Age :

23.09.1965

Date of Appointment :

30.09.2005

DIN No.:

00314312

 

 

Name :

Mr. Harshadbhai Valjibhai Patel

Designation :

Director

Address :

Opposite V.D. Mehta Petrol Pump, At Talod, District Sabarkantha – 383 215, Gujarat India  

Date of Birth/Age :

10.10.1966

Date of Appointment :

01.07.2004

DIN No.:

00314137

 

 

KEY EXECUTIVES

 

Name :

Mr. Alkesh Joshi

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

SHAREHOLDERS DETAILS FILE ATTACHED

 

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

4.95

Directors or relatives of Directors

94.64

Other top fifty shareholders

0.41

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Decorative Laminates.

 

 

Products :

Lamination Sheet

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

Raw Material

Countries :

v  China

v  Germany

 

 

Terms :

 

Selling :

Cash and Credit (30/60/90 Days)

 

 

Purchasing :

Cash and Credit (30/60/90 Days)

 

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 :

End Users and OEM’s

  • ITC Limited
  • Reliance Fresh
  • DTDC
  • Tata Motors
  • Apollo Hospital
  • Jet Airways
  • DLF Building India

 

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

 

Banker Name :

The Cosmos Co-operative Bank Limited

Branch Address :

Odhav Branch, Vallabh Nagar Society, Near Punjab National Bank, Ahmedabad – 382 415, Gujarat, 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

 

  • Punjab National Bank, Odhav Branch, Odhav, Ahmedabad – 382 415, Gujarat, India  

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

Cosmos Bank – Term loan 18073

23.149

28.131

HDFC Bank – Car loan (Liva)

0.019

0.185

Short Term Borrowing

 

 

Working capital facilities

 

 

Cosmos Bank

120.556

95.965

Cosmos Bank (Buyer Credit)

4.229

8.290

Total

147.953

132.571

 

Auditors :

 

Name :

Deepak R. Soni and Company

Chartered Accountants

Address :

Opposite Old Swaminarayan Temple, Dr. Gandhi Road, Himatnagar - 383 001, Gujarat, India

Tel. No.:

91-2772-242780/242781

E-Mail :

Depak_soni11@yahoo.com

PAN No.:

ACDPS9854R

 

 

Memberships :      

Not Available

 

 

Collaborators :

Not Available

 

 

Associates :

  • Silicon Jwel Industries Private Limited
  • Shree Laxmi Wood Industries

 

 

CAPITAL STRUCTURE

 

After 30.09.2014

 

Authorised Capital : Rs.30.000 million

 

Issued, Subscribed & Paid-up Capital : Rs.21.634 Million

 

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,000,000

Equity Shares

Rs.10/- each

Rs.30.000 million

 

 

 

 

 


 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,076,850

Equity Shares

Rs.10/- each

Rs.20.769 million

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

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

20.769

20.769

20.769

(b) Reserves & Surplus

123.526

120.265

116.974

(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)

144.295

141.034

137.743

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

97.641

62.681

64.862

(b) Deferred tax liabilities (Net)

1.893

2.443

2.933

(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)

99.534

65.124

67.795

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

124.785

104.256

87.591

(b) Trade payables

128.361

121.957

101.106

(c) Other current liabilities

18.038

16.340

20.080

(d) Short-term provisions

3.885

2.576

2.091

Total Current Liabilities (4)

275.069

245.129

210.868

 

 

 

 

TOTAL

518.898

451.287

416.406

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

107.138

117.022

123.593

(ii) Intangible Assets

0.134

0.149

0.165

(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

4.680

6.030

5.001

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

5.377

2.325

1.418

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

117.329

125.526

130.177

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

171.845

117.153

108.205

(c) Trade receivables

205.288

201.469

172.457

(d) Cash and cash equivalents

18.167

3.164

1.457

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

6.269

3.975

4.110

Total Current Assets

401.569

325.761

286.229

 

 

 

 

TOTAL

518.898

451.287

416.406

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

455.355

405.901

355.481

 

Other Income

1.401

0.494

2.014

 

TOTAL (A)           

456.756

406.395

357.495

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

326.235

284.291

268.954

 

Purchases of Stock-in-Trade

13.705

5.741

5.489

 

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

(17.189)

(0.240)

(9.928)

 

Employees benefits expense

31.833

24.671

16.139

 

Manufacturing expenses

19.704

17.789

13.278

 

Selling, Administration and Other expenses

37.412

33.136

24.665

 

TOTAL (B)

411.700

365.388

318.597

 

 

 

 

 

Less

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

45.056

41.007

38.898

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

24.475

20.499

21.587

 

 

 

 

 

 

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

20.581

20.508

17.311

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

15.801

16.969

15.020

 

 

 

 

 

 

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

4.780

3.539

2.291

 

 

 

 

 

Less

TAX                                                                  (H)

1.519

0.250

2.419

 

 

 

 

 

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

3.261

3.289

(0.128)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.57

1.58

(0.06)

 

 

Expected Sales (2014-15) : Rs. 500.000 million

 

The above information has been parted by Mr. Alkesh Patel (Account Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.72

0.81

-0.04

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

9.89

10.10

10.94

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.93

0.79

0.56

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.03

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.54

1.18

1.11

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.46

1.33

1.36

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

20.769

20.769

20.769

Reserves & Surplus

116.974

120.265

123.526

Net worth

137.743

141.034

144.295

 

 

 

 

long-term borrowings

64.862

62.681

97.641

Short term borrowings

87.591

104.256

124.785

Total borrowings

152.453

166.937

222.426

Debt/Equity ratio

1.107

1.184

1.541

 

 

 

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

355.481

405.901

455.355

 

 

14.184

12.184

 

 

 

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

355.481

405.901

455.355

Profit

(0.128)

3.289

3.261

 

(0.04%)

0.81%

0.72%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT

 

(Rs. In Million)

Particular

31.03.2014

31.03.2013

31.03.2012

Current maturities of long-term debt

 

 

 

From Banks

 

 

 

Cosmos Bank – Term loan 18073

8.785

8.785

8.785

Cosmos Bank – Term loan 18046

0.000

0.220

2.278

Cosmos Bank – Term loan 18028

0.000

0.000

1.894

Cosmos Bank – Car loan (Dzire)

0.000

0.000

0.105

HDFC Bank – Car loan (Liva)

0.149

0.149

0.149

HDFC Bank – Car loan Dzire)

0.000

0.000

0.089

Kotak Bank – Car loan (Jetta)

0.000

0.000

0.590

Advance against sales

3.190

2.798

0.182

For capital expenditure

3.176

1.483

4.640

For other expenditure

2.588

2.661

1.089

Other payables

 

 

 

Branch VAT and CST

0.149

0.243

0.280

Total

18.037

16.339

20.081

 

 

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

Yes

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

 

Note:

The registered office of the company has been shifted from Bhagvati Hardware, 28, Market Yard, Talod, Taluka Talod, Sabarkantha, Gujarat to the present address w.e.f. 10.02.2009.

 

 

(Rs. In Million)

UNSECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

From Director and Shareholders

20.625

23.508

Inter corporate Deposit

53.848

10.856

Total

74.473

34.364

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10079725

17/05/2011 *

259,200,000.00

THE COSMOS CO OPERATIVE BANK LIMITED

ODHAV BRANCH, 2 VALLABHNAGAR SOCIETY, ODHAV ROAD, AHMEDABAD, Gujarat - 382415, INDIA

B13878426

 

* Date of charge modification

 

 

FIXED ASSETS

 

v  Land

v  Factory Building

v  Plant and Machinery

v  Furniture and Fixtures

v  Computers

v  Office and Other Equipments

v  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.63.40

UK Pound

1

Rs.95.42

Euro

1

Rs.68.48

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRP

 

 

Analysis Done by :

SUC

 

 

Report Prepared by :

JYTK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

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

 

31

 

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.