MIRA INFORM REPORT

 

 

Report No. :

319785

Report Date :

28.04.2015

 

IDENTIFICATION DETAILS

 

Name :

SAI FORGE PRIVATE LIMITED

 

 

Registered Office :

No. 92, Noombal Village, Puliambedu, Poonamalle High Road, Chennai – 600077, Tamilnadu

Tel. No.:

91-44-26792749

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

07.07.1983

 

 

Com. Reg. No.:

18-010141

 

 

Capital Investment / Paid-up Capital :

Rs. 4.500 Million

 

 

CIN No.:

[Company Identification No.]

U27104TN1983PTC010141

 

 

IEC No.:

0492021945

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHES01659A

 

 

PAN No.:

[Permanent Account No.]

AAACS3094D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Copper, Brass, Nickel Alloys, Phosphor Bronze and Nickel Silver Semies.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 195000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company seems to be sound and healthy. Profitability of the company is fair.

 

Trade relations are fair. Business is active. Payments are reported to be usually correct.

 

The company can be considered for business dealings at usual trade terms and conditions. 

 

 

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.

 

 

LOCATIONS

 

Registered Office :

No. 92, Noombal Village, Puliambedu, Poonamalle High Road, Chennai – 600077, Tamilnadu, India

Tel. No.:

91-44-26792749/ 26792525

Fax No.:

91-44-26792579

E-Mail :

accounts@saiforge.com

Website :

http://www.saiforgecopper.com

 

 

Head Office/ Factory :

No. 1 - A, Puliambedu, Numbal, Off Poonamallee High Road, Chennai - 600077, Tamilnadu, India

Tel. No.:

91-44-26792249

Fax No.:

91-44-26792579

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Mr. Arjundas Deepchand Khatri

Designation :

Managing director

Address :

No.11, Appa Garden Street,, Kilpauk, Chennai - 600010, Tamilnadu, India

Date of Birth/Age :

26.09.1937

Date of Appointment :

07.07.1983

DIN No.:

00872093

 

 

Name :

Mr. Vijaykumar Kishinchand Khatri

Designation :

Whole-time director

Address :

4D, 1st Main Road, Kilpauk Garden, Chennai – 600010, Tamilnadu, India

Date of Birth/Age :

27.01.1960

Date of Appointment :

15.07.1983

DIN No.:

00871905

 

 

Name :

Mr. Kishore Mithoomal Khatri

Designation :

Director

Address :

223, Jeevandeep Housing Society, 3rd Floor, 6th and 11th Road, Khar, Mumbai - 400053, Maharashtra, India

Date of Birth/Age :

12.03.1946

Date of Appointment :

15.07.1983

DIN No.:

02492428

 

 

Name :

Kaushalya Kishanchand Khatri

Designation :

Director

Address :

4D, 1st Main Road, Kilpauk Garden, Chennai – 600010, Tamilnadu, India

Date of Birth/Age :

14.07.1942

Date of Appointment :

30.09.2003

DIN No.:

02580892

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2014

 

Names of Shareholders

 

No. of Shares

 

Arjundas D. Khatri (Joint Holder Sharadha A Khatri)

 

12875

Sharadha A. Khatri (Joint Holder Arjundas D. Khatri)

 

1870

Sangeetha A. Khatri (Joint Holder Sudeen Prabhaker)

 

200

Soni A. Khatri (Joint Holder Rakesh)

 

500

Kamal A. Khatri (Joint Holder Piya K Khatri)

 

1430

Kishore M. Khatri (Joint Holder Sushila K. Khatri)

 

7750

Sushila K. Khatri (Joint Holder Kishore M Khatri)

 

250

Manish K. Khatri ((Joint Holder Nitin K. Khatri)

 

550

Nitin K. Khatri (Joint Holder Manish K Khatri)

 

550

Varsha Deepa Rupreja (Joint Holder Kunal D. Rupreja)

 

250

Bhagwan M. Khatri (Joint Holder Meena B.Khatri)

 

1400

Meena B. Khatri (Joint Holder Bhagwan M. Khatri)

 

200

Reshma B. Khatri (Joint Holder Meena B. Khatri)

 

300

Vijay K. Khatri (Joint Holder Chandni V. Khatri)

 

13675

Chandni V. Khatri (Joint Holder Vijay K. Khatri)

 

200

Varshini Khatri (Joint Holder Vijay K. Khatri)

 

125

Chandini Khatri (Joint Holder Vijay K. Khatri)

 

125

Kausalya K. Khatri (Joint Holder Vijay K. Khatri)

 

1550

Prem K. Khatri (Joint Holder Payal P. Khatri)

 

850

Payal P. Khatri (Joint Holder Prem K. Khatri)

 

350

 

 

 

Total

 

 

45000

 

 

AS ON 29.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Copper, Brass, Nickel Alloys, Phosphor Bronze and Nickel Silver Semies.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Not Available

Countries :

Not Available

 

 

Imports :

 

Products :

Not Available

Countries :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

 

PRODUCTION STATUS (AS ON 31.03.2013)

 

PARTICULARS

PRODUCTION (IN TONS)

Licensed Capacity

850

Installed Capacity

850

Actual Production

355

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Available

Name of the Person (Designation):

Not Available

Contact Number:

Not Available

Since how long known:

Not Available

Maximum limit dealt:

Not Available

Experience:

Not Available

Remark

Not Available

 

 

Customers :

Reference:

Not Available

Name of the Person (Designation):

Not Available

Contact Number:

Not Available

Since how long known:

Not Available

Maximum limit dealt:

Not Available

Experience:

Not Available

Remark

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Bank Name:

Not Available

Branch:

Not Available

Person Name (with Designation):

Not Available

Contact Number:

Not Available

Name of Account Holder:

Not Available

Account Number:

Not Available

Account Since (Date/ Year of A/c Opening):

Not Available

Average Balance Maintained (Optional):

Not Available

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

Not Available

Account Operation:

Not Available

Remarks:

Not Available

 

·         The South Indian Bank Limited

Kellys Branch, Prince Towers, No.94, Purasawalkam High Road, Chennai - 600010, Tamilnadu, India

 

 

Facilities :

 

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Overdraft Account

The South Indian Bank Limited, Poonamallee - A/c No. 1653

(Secured against the Inventories and Sundry debtors of the company)

4.880

13.444

The South Indian Bank Limited, Poonamallee - A/c No. 1638

(Secured against the Fixed deposits of the company)

5.178

0.000

 

 

 

Total

 

10.058

13.444

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S. Venkatram and Company

Chartered Accountants

Address :

No.218, T.T.K. Road, Alwarpet, Chennai – 600018, Tamilnadu, India

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

AABFS8836R

 

 

Related Party :

Sharpwire Industries (India) Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

45,000

Equity Shares

Rs. 100/- each

Rs. 4.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

45,000

Equity Shares

Rs. 100/- each

Rs. 4.500 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

4.500

4.500

4.500

(b) Reserves & Surplus

63.755

69.927

69.597

(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)

68.255

74.427

74.097

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.319

0.384

0.325

(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)

0.319

0.384

0.325

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

16.108

13.444

0.000

(b) Trade payables

0.140

0.444

0.102

(c) Other current liabilities

8.430

1.872

3.715

(d) Short-term provisions

0.934

2.647

11.169

Total Current Liabilities (4)

25.612

18.407

14.986

 

 

 

 

TOTAL

94.186

93.218

89.408

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.761

11.672

11.322

(ii) Intangible Assets

0.015

0.015

0.015

(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

0.856

0.856

3.087

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

11.632

12.543

14.424

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

37.521

38.868

40.507

(c) Trade receivables

36.852

32.386

27.807

(d) Cash and cash equivalents

6.587

4.440

2.500

(e) Short-term loans and advances

0.473

4.516

2.872

(f) Other current assets

1.121

0.465

1.298

Total Current Assets

82.554

80.675

74.984

 

 

 

 

TOTAL

94.186

93.218

89.408

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

215.898

208.598

 

 

Other Income

1.435

1.957

 

 

 

TOTAL                                    

217.333

210.555

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

210.854

205.980

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

6.479

4.575

6.120

 

 

 

 

 

Less

TAX                                                                 

2.122

1.630

1.785

 

 

 

 

 

 

PROFIT AFTER TAX

4.357

2.945

4.335

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

45.815

45.780

52.975

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.440

0.295

1.000

 

 

Interim Dividend

9.000

2.250

9.000

 

 

Tax on Dividend

1.529

0.365

1.530

 

BALANCE CARRIED TO THE B/S

39.203

45.815

45.780

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings [FOB Basis]

25.545

22.519

9.836

 

 

 

 

 

 

Earnings Per Share (Rs.)

96.82

65.45

96.34

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

2.02

1.41

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.88

4.91

6.85

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.06

0.08

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.24

0.18

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.22

4.38

5.00

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

4.500

4.500

4.500

Reserves & Surplus

69.597

69.927

63.755

Net worth

74.097

74.427

68.255

 

 

 

 

Long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

13.444

16.108

Total borrowings

0.000

13.444

16.108

Debt/Equity ratio

0.000

0.181

0.236

 

 

 

 

 

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

No

9]

Name of person contacted

No

10]

Designation of contact person

No

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

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

No

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10419345

10/03/2014 *

30,000,000.00

THE SOUTH INDIAN BANK LIMITED

KELLYS BRANCH, NO.94, PURASAWALKAM HIGH ROAD, CHENNAI, TAMILNADU - 600010, INDIA

C04113163

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

From Directors

6.050

0.000

 

 

 

Total

 

6.050

0.000

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Furniture and Fixture

·         Electrical Equipments

·         Plant and Machinery

·         Laboratory equipments

·         Tools and Dies

·         Office equipments

·         Vehicles

·         Computer


 

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. 63.61

UK Pound

1

Rs. 96.56

Euro

1

Rs. 69.18

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

BVA

 


 

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

5

--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

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

 

46

 

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.