MIRA INFORM REPORT

 

 

Report No. :

334270

Report Date :

31.07.2015

 

IDENTIFICATION DETAILS

 

Name :

METALLICS MINE-CHEM PRIVATE LIMITED

 

 

Registered Office :

B/25, Jagruti Society, Harni Road, Near Sangam Char Rasta, Vadodara – 390018, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.03.2007

 

 

Com. Reg. No.:

050258

 

 

Capital Investment / Paid-up Capital :

Rs.2.000 Million

 

 

CIN No.:

[Company Identification No.]

U14292GJ2007PTC050258

 

 

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 Engaged into Manufacturing of Manganese Ore, Manganous Oxide, Manganese Dioxide etc.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

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.

 

Subject has achieved better growth in sales turnover and profit during financial year 2014.

 

However, rating also takes into, subject moderate financial risk profile marked by small net worth base and huge external borrowing taken by the company which may act as a threat to its liquidity position.

 

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

 

Subject can be considered for business dealings 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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 31-03-2013.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Pankaj Rajgor

Designation :

Director

Contact No.:

91-8043257897

Date :

30.07.2015

 

 

LOCATIONS

 

Registered Office :

B/25, Jagruti Society, Harni Road, Near Sangam Char Rasta, Vadodara – 390018, Gujarat, India

Tel. No.:

Not Available

Mobile No.:

91-8043257897 (Mr. Pankaj Rajgor)

Fax No.:

Not Available

E-Mail :

mmpl1@yahoo.in

 

 

Branch Office:

25, Adarsh Society, Halol, Dist –Panchamahal 389350, Gujarat, India

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Hiteshkumar V. Rajgor

Designation :

Director

Address :

25, Adarsh Society, Halol, Godhra – 389350, Gujarat, India

Date of Birth/Age :

12.05.1970

Date of Appointment :

16.03.2007

DIN No.:

01828571

 

 

Name :

Mr. Bhanumati V. Rajgor

Designation :

Director

Address :

Adarsh Society, Taluka-Halol, Village-Halol, Halol – 389350, Gujarat, India

Date of Birth/Age :

20.06.1947

Date of Appointment :

16.03.2007

DIN No.:

01886641

 

 

Name :

Ms. Nita H. Rajgor

Designation :

Director

Address :

KH-1127, Adarsh Society, Halol-29, Halol Panchmahal – 389350, Gujarat, India

Date of Birth/Age :

12.07.1976

Date of Appointment :

16.03.2007

DIN No.:

01957662

 

 

Name :

Mr. Pankaj V. Rajgor

Designation :

Director

Address :

KH-1127, Adarsh Society, Halol-29, Halol Panchmahal – 389350, Gujarat, India

Date of Birth/Age :

10.08.1967

Date of Appointment :

16.03.2007

DIN No.:

01957693

 

 

Name :

MS. Hansa P. Rajgor

Designation :

Director

Address :

KH-1127, Adarsh Society, Halol-29, Halol Panchmahal – 389350, Gujarat, India

Date of Birth/Age :

14.09.1974

Date of Appointment :

16.03.2007

DIN No.:

02470004

 

 

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Bhanumati V. Rajgor

38000

19.00

Hansa P. Rajgor

40500

20.25

Hitesh P. Rajgor

40500

20.25

Nita H. Rajgor

40500

20.25

Pankaj V. Rajgor

40500

20.25

Total

200000

100.00

 

 

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is Engaged into Manufacturing of Manganese Ore, Manganous Oxide, Manganese Dioxide etc.

 

 

Products :

·         Manganese Ore

·         Manganous Oxide

·         Manganese Dioxide

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

 

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 :

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 :

Information declined by the management

 

 

Bankers :

Bank Name

Yes Bank Limited

Branch

9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai – 400018, Maharashtra, 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

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Yes Bank A/C

(Hypothicated Against Current Assets)

0.000

1.902

Yes Bank A/C

40.089

0.000

 

 

 

Total

40.089

1.902

 

 

 

Auditors :

 

Name :

Talati and Talati

Chartered Accountants

Address :

501, Race Course Tower, Race Cource Circel South, Vadodara – 390007, Gujarat, India

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

AAAFT4520A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates:

·         Asian Mining Associates

·         Asian Roadways

·         P.R. Transport

·         Progressive Mine-Chem

 

 

 

 

 

 

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.10/- each

Rs.2.000 Million

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.10/- each

Rs.2.000 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

2.000

2.000

2.000

(b) Reserves & Surplus

16.902

14.283

12.983

(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)

18.902

16.283

14.983

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

33.357

16.570

9.600

(b) Deferred tax liabilities (Net)

0.211

0.215

0.265

(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)

33.568

16.785

9.865

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

40.089

1.902

0.000

(b) Trade payables

36.653

61.618

53.322

(c) Other current liabilities

1.424

0.294

0.051

(d) Short-term provisions

0.325

0.329

0.043

Total Current Liabilities (4)

78.491

64.143

53.416

 

 

 

 

TOTAL

130.961

97.211

78.264

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

7.991

8.255

9.089

(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

1.677

0.211

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.087

0.087

0.087

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

9.755

8.553

9.176

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

28.806

46.087

44.206

(c) Trade receivables

57.623

28.825

22.912

(d) Cash and cash equivalents

27.379

12.830

0.503

(e) Short-term loans and advances

7.387

0.916

1.467

(f) Other current assets

0.011

0.000

0.000

Total Current Assets

121.206

88.658

69.088

 

 

 

 

TOTAL

130.961

97.211

78.264

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

213.967

124.563

130.516

 

Other Income

1.928

0.672

1.307

 

TOTAL

215.895

125.235

131.823

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

164.517

83.070

63.831

 

Purchases of Stock-in-Trade

0.000

0.000

0.000

 

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

(10.504)

(4.920)

12.764

 

Employees benefits expense

20.607

20.439

20.388

 

Other expenses

33.300

22.818

31.046

 

 Exceptional Items

 0.000

0.000

0.191

 

TOTAL

207.920

121.407

128.220

 

 

 

 

 

 

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

7.975

3.828

3.603

 

 

 

 

 

Less

FINANCIAL EXPENSES

3.122

0.518

0.030

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

4.853

3.310

3.573

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

1.117

1.279

1.189

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

3.736

2.031

2.384

 

 

 

 

 

Less

TAX

1.117

0.732

0.783

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

2.619

1.299

1.601

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.31

6.5

8.01

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from operating activity

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.22

1.04

1.23

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

3.73

3.07

2.76

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.89

2.09

3.05

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

0.12

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.89

1.13

0.64

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.54

1.38

1.29

 

 

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

2.000

2.000

2.000

Reserves & Surplus

12.983

14.283

16.902

Net worth

14.983

16.283

18.902

long-term borrowings

9.600

16.570

33.357

Short term borrowings

0.000

1.902

40.089

Total borrowings

9.600

18.472

73.446

Debt/Equity ratio

0.641

1.134

3.886

 

 

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

130.516

124.563

213.967

 

 

(4.561)

71.774

 

 

 

 

 

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

130.516

124.563

213.967

Profit

1.601

1.299

2.619

 

1.23%

1.04%

1.22%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long Term Borrowing

 

 

Bhanumati V. Rajgor

6.338

3.050

Hansaben P. Rajgor

12.789

4.100

Hitesh P. Rajgor

4.345

2.620

Nitaben H. Rajgor

6.025

3.500

Pankaj V. Rajgor

3.860

3.300

 

 

 

Total

33.357

16.570

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10374819

13/08/2012

40,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,, DR. 
ANNIE BESANT ROAD, WORLI,, MUMBAI, Maharashtra - 
400018, INDIA

B57417339

 

 

FIXED ASSETS

 

·         Plant and Machinery

·         Vehicle

·         Building Construction

·         Computer

·         Electric Installation

·         Furniture and Fixture

·         Software Application

 


 

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.64.00

UK Pound

1

Rs.99.83

Euro

1

Rs.70.07

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

SAN

 

 

Report Prepared by :

SUD


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

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

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

 

27

 

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.