|
Report No. : |
335451 |
|
Report Date : |
05.08.2015 |
IDENTIFICATION DETAILS
|
Name : |
GUJARAT SIDHEE CEMENT LIMITED |
|
|
|
|
Registered
Office : |
“Sidheegram”, Off Veraval-Kodinar Highway, District Junagadh – 362276,
Gujarat |
|
Tel. No.: |
91-2876-268200/ 308200/ 286530-34 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2015 |
|
|
|
|
Date of
Incorporation : |
29.03.1973 |
|
|
|
|
Com. Reg. No.: |
04-002245 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.712.069 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L26940GJ1973PLC002245 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
Not Available |
|
|
|
|
Legal Form : |
Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Subject is engaged in the business of manufacturing and
selling of cement and clinker. |
|
|
|
|
No. of Employees
: |
Information declined by the management. |
RATING & COMMENTS
|
MIRA’s Rating : |
B (32) |
|
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 : |
Exist |
|
|
|
|
Comments : |
Subject is an established
company having moderate track record. The company
possesses moderate operational performance and it has incurred huge losses
from its operational activities. Rating further
constrained on account of company’s moderate operational risk profile and
unfavourable gap between trade payables to its receivables. However, trade
relations are reported as fair. Payment terms are reported to be slow but
correct. In view of
operational base, the company can be considered for business dealing with some
cautions. |
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
|
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. V R Mahonot |
|
Designation : |
Chief Financial Officer |
|
Contact No.: |
91-22-66365490 |
|
Date : |
03.08.2015 |
LOCATIONS
|
Registered Office/ Factory : |
“Sidheegram”, Off Veraval-Kodinar Highway, District Junagadh – 362
276, Gujarat, India |
|
Tel. No.: |
91-2876-268200/ 308200/ 286530-34 |
|
Mobile No.: |
91-9408707836 (Mr. A.R. Joshi) |
|
Fax No.: |
91-2876-286540 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
N. K. Mehta
International House, 2nd Floor, 178, Backbay Reclamation, Mumbai –
400 020, Maharashtra, India |
|
Tel. No.: |
91-22-66365444 |
|
|
|
|
Marketing Office 1 : |
801-802, 'Prasham', Near Dharam
Cinema, Kasturba Road, Rajkot – 360 001, Gujarat, India |
|
Tel. No.: |
91-281-2458048/ 2453811 |
|
Fax No.: |
91-281-2454584 |
|
|
|
|
Marketing Office : |
Also located at: ·
Mumbai ·
Ahmedabad ·
Junagadh ·
Bhavnagar ·
Vadodara ·
Surat |
DIRECTORS
AS ON 31.05.2015
|
Name : |
Mr. M. N. Mehta |
|
Designation : |
Chairman |
|
|
|
|
Name : |
Mr. Jay M. Mehta |
|
Designation : |
Executive Vice Chairman |
|
|
|
|
Name : |
Mr. Sanat M. Mehta |
|
Designation : |
Nominee of The Mehta International Limited |
|
|
|
|
Name : |
Mr. A. B. Shah |
|
Designation : |
Nominee of GIIC Limited |
|
|
|
|
Name : |
Mr. M. S. Gilotra |
|
Designation : |
Managing Director |
|
|
|
|
Name : |
Mr. S. V. S. Raghavan |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. P. K. Behl |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. M. L. Tandon |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Bimal Thakkar |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Hemnabh Khatau |
|
Designation : |
Director |
|
|
|
|
Name : |
Dr. (Ms.) Kala S. Pant |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Venkatesh Mysore |
|
Designation : |
Director |
|
|
|
|
Name : |
Ms. Juhi Chawla |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. M. N. Rao |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. K. N. Bhandari |
|
Designation : |
Director |
|
|
|
|
Name : |
Mrs. Bhagyam Ramani |
|
Designation : |
Director |
KEY EXECUTIVES
|
Name : |
Mrs. Anupama Pai |
|
Designation : |
Vice President (Legal) & Company Secretary |
|
|
|
|
Name : |
Mr. V R Mahonot |
|
Designation : |
Chief Financial Officer |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.06.2015
|
Category of Shareholder |
Total No. of Shares |
Total Shareholding as a % of Total No. of Shares |
|
|
||
|
(A) Shareholding of
Promoter and Promoter Group |
||
|
|
|
|
|
|
1160475 |
1.75 |
|
|
8252697 |
12.48 |
|
|
31547041 |
47.69 |
|
|
40960213 |
61.92 |
|
|
|
|
|
|
1078750 |
1.63 |
|
|
1078750 |
1.63 |
|
Total shareholding of
Promoter and Promoter Group (A) |
42038963 |
63.55 |
|
|
|
|
|
(B) Public Shareholding |
||
|
|
|
|
|
|
31256 |
0.05 |
|
|
764177 |
1.16 |
|
|
23175 |
0.04 |
|
|
0 |
0.00 |
|
|
818608 |
1.24 |
|
|
|
|
|
|
3096991 |
4.68 |
|
|
|
|
|
Individual shareholders
holding nominal share capital up to Rs. 0.100 Million |
13663037 |
20.65 |
|
Individual shareholders holding
nominal share capital in excess of Rs. 0.100 Million |
5588861 |
8.45 |
|
|
947392 |
1.43 |
|
|
371631 |
0.56 |
|
|
565658 |
0.86 |
|
|
375 |
0.00 |
|
|
8550 |
0.01 |
|
|
1178 |
0.00 |
|
|
23296281 |
35.22 |
|
Total Public shareholding
(B) |
24114889 |
36.45 |
|
|
|
|
|
Total (A)+(B) |
66153852 |
100.00 |
|
|
|
|
|
(C) Shares held by Custodians
and against which Depository Receipts have been issued |
|
|
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
|
|
|
Total (A)+(B)+(C) |
66153852 |
100.00 |

SHAREHOLDING OF SECURITIES (INCLUDING SHARES, WARRANTS, CONVERTIBLE
SECURITIES) OF PERSONS BELONGING TO THE CATEGORY PROMOTER AND PROMOTER GROUP
|
Name of the
Shareholder |
Details of Shares
held |
Encumbered shares
(*) |
Total shares
(including underlying shares assuming full conversion of warrants and
convertible securities) as a % of diluted share capital |
|||
|
No. of Shares held |
As a % of grand
total (A)+(B)+(C) |
No |
As a percentage |
As a % of |
||
|
Sumraj Holding Private Limited |
1,01,779 |
0.15 |
0 |
0.00 |
0.00 |
0.15 |
|
Sumraj Holding Private Limited |
3,53,850 |
0.53 |
0 |
0.00 |
0.00 |
0.53 |
|
Sunnidhi Trading Private Limited |
1,000 |
0.00 |
0 |
0.00 |
0.00 |
0.00 |
|
Ria Holdings Limited |
7,42,500 |
1.12 |
325000 |
43.77 |
0.49 |
1.12 |
|
Prachit Holdings Limited |
7,42,500 |
1.12 |
325000 |
43.77 |
0.49 |
1.12 |
|
Pranay Holdings Limited |
7,40,000 |
1.12 |
325000 |
43.92 |
0.49 |
1.12 |
|
Sameta Exports Private Limited |
275 |
0.00 |
0 |
0.00 |
0.00 |
0.00 |
|
Sameta Exports Private Limited |
475 |
0.00 |
0 |
0.00 |
0.00 |
0.00 |
|
Shree Anandeya Investments Pvt Ltd |
2,500 |
0.00 |
2500 |
100.00 |
0.00 |
0.00 |
|
Reeti Investments Limited |
60,912 |
0.09 |
60912 |
100.00 |
0.09 |
0.09 |
|
Gujarat Industrial Investments Corporation Limited |
82,52,697 |
12.48 |
0 |
0.00 |
0.00 |
12.48 |
|
J Chawla Mehta |
11,52,600 |
1.74 |
0 |
0.00 |
0.00 |
1.74 |
|
Pallor Trading Company Private Limited |
1,250 |
0.00 |
0 |
0.00 |
0.00 |
0.00 |
|
Treasurers Trading Limited |
1,01,750 |
0.15 |
0 |
0.00 |
0.00 |
0.15 |
|
The Arj Investment Limited |
9,77,000 |
1.48 |
0 |
0.00 |
0.00 |
1.48 |
|
Bhadra Consultancy Private Limited |
2,88,00,000 |
43.53 |
0 |
0.00 |
0.00 |
43.53 |
|
Promilla Subhashchandra Khanna |
1,925 |
0.00 |
0 |
0.00 |
0.00 |
0.00 |
|
Atul C Khanna |
5,950 |
0.01 |
0 |
0.00 |
0.00 |
0.01 |
|
Total |
4,20,38,963 |
63.55 |
1038412 |
2.47 |
1.57 |
63.55 |
SHAREHOLDING OF SECURITIES (INCLUDING SHARES, WARRANTS, CONVERTIBLE
SECURITIES) OF PERSONS BELONGING TO THE CATEGORY PUBLIC AND HOLDING MORE THAN
1% OF THE TOTAL NUMBER OF SHARES
|
Name Of The
Shareholder |
No. Of Shares Held |
Shares As % Of
Total No. Of Shares |
|
|
State Bank of India Stressed Assets Management |
723077 |
1.09 |
|
|
B Subraya Baliga |
676489 |
1.02 |
|
|
TOTAL |
1399566 |
2.12 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in the business of manufacturing
and selling of cement and clinker. |
||||||
|
|
|
||||||
|
Products : |
|
||||||
|
|
|
||||||
|
Brand Names : |
“SIDHEE” |
||||||
|
|
|
||||||
|
Agencies Held : |
Not Divulged |
||||||
|
|
|
||||||
|
Exports : |
Not Divulged |
||||||
|
|
|
||||||
|
Imports : |
Not Divulged |
||||||
|
|
|
||||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS : NOT AVAILABLE
GENERAL INFORMATION
|
Supplier : |
Not Divulged |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management. |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
Notes: LONG-TERM BORROWINGS Term loans from HDFC Bank
Limited, Yes Bank Limited and NBFCs in respect of finance availed for purchase
of vehicles are secured by hypothecation of vehicles financed by them. The
Loans are repayable in monthly equated instalments over 3 to 5 years. SHORT-TERM BORROWINGS The overdraft from bank is
secured against pledge of FDRs of Rs. 321.208 Million (previous year
Rs.322.771 million) and repayable on demand. |
|
|
|
|
Auditors : |
|
|
Name : |
Manubhai and Company Chartered Accountant |
|
Address : |
Ahmedabad, Gujarat, India |
|
|
|
|
Promoter companies
together with its subsidiaries and associate companies holding more than 20%
of the Equity Capital [AS ON 31.03.2014]
: |
*10,35,912 shares held as security by a bank in bank's name for financial assistance granted. |
|
|
|
|
Subsidiary Company
[AS ON 31.03.2014]: |
Villa Trading Company Private Limited |
|
|
|
|
Name of a company
in which policies are controlled by common key management personnel [AS ON
31.03.2014]: |
Saurashtra Cement Limited |
CAPITAL STRUCTURE
AS ON 31.03.2015
Authorised Capital: Not Available
Paid-up Capital: Rs.7120.690 Million
AS ON 31.03.2014
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
500000000 |
Equity Shares |
Rs.10/- each |
Rs.5000.000 Million |
|
|
|
|
|
Issued Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
144816075 |
Equity Shares |
Rs.10/- each |
Rs.1448.161
Million |
|
|
|
|
|
Subscribed Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
36203932 |
Equity Shares |
Rs.10/- each |
Rs.362.039
Million |
|
|
|
|
|
Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
36153852 |
Equity Shares |
Rs.10/- each |
Rs.361.539
Million |
|
Add: |
Forfeited Shares |
|
Rs.0.530 Million |
|
|
Total |
|
Rs.362.069
Million |
Notes:
Rights, preferences and
restrictions:
(i) The Company has only
one class of equity shares referred to as Equity shares having a par value of
Rs.10. Each holder of equity share is entitled to one vote per share.
(ii) Dividends, if any, is
declared and paid in Indian Rupees. The dividend, if any, proposed by the Board
of Directors is subject to the approval of the shareholders in the ensuing
Annual General Meeting.
(iii) In the event of
liquidation of the company, the holders of equity shares will be entitled to
receive any of the remaining assets of the company, after distribution of all
preferential amounts. However, no such preferential amounts exist currently.
The distribution will be in proportion to the number of equity shares held by
the shareholders.
Details of shares in the company held by each
shareholder holding more than 5 percent shares:
|
S. No. |
Name of the Shareholder |
No. of shares |
% of
shareholding |
|
1 |
The Arj Investment Limited |
4557379 |
12.61 |
|
2 |
Gujarat
Industrial Investment Corporation Limited |
2063174 |
5.71 |
Reconciliation of Paid up Share Capital:
|
Particulars |
Amount (Rs.
in million) |
|
Opening
Balance |
1446.154 |
|
Less
: Reduction in Share Capital in terms of BIFR's order* |
1084.615 |
|
Closing Balance |
361.539 |
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1) Shareholders' Funds |
|
|
|
|
(a) Share Capital |
712.069 |
362.069 |
362.069 |
|
(b) Reserves & Surplus |
983.556 |
1028.443 |
1055.681 |
|
(c) Money received against share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending allotment |
0.000 |
50.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
1695.625 |
1440.512 |
1417.750 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
1.242 |
5.993 |
12.840 |
|
(b) Deferred tax liabilities (Net) |
46.758 |
69.890 |
38.578 |
|
(c)
Other long term liabilities |
53.895 |
50.381 |
49.915 |
|
(d)
Long-term provisions |
245.316 |
202.322 |
198.675 |
|
Total
Non-current Liabilities (3) |
347.211 |
328.586 |
300.008 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
189.431 |
193.158 |
2.500 |
|
(b)
Trade payables |
721.051 |
734.198 |
720.845 |
|
(c)
Other current liabilities |
312.045 |
271.196 |
262.200 |
|
(d)
Short-term provisions |
15.345 |
14.039 |
90.057 |
|
Total
Current Liabilities (4) |
1237.872 |
1212.591 |
1075.602 |
|
|
|
|
|
|
TOTAL |
3280.708 |
2981.689 |
2793.360 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i)
Tangible assets |
988.783 |
1201.054 |
786.654 |
|
(ii)
Intangible Assets |
8.301 |
4.974 |
3.434 |
|
(iii)
Capital work-in-progress |
35.425 |
25.538 |
105.361 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
603.667 |
78.288 |
0.010 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan
and Advances |
233.231 |
266.211 |
255.882 |
|
(e)
Other Non-current assets |
15.170 |
59.855 |
30.965 |
|
Total
Non-Current Assets |
1884.577 |
1635.920 |
1182.306 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.006 |
0.006 |
0.006 |
|
(b)
Inventories |
622.177 |
579.773 |
665.080 |
|
(c)
Trade receivables |
165.988 |
167.248 |
161.117 |
|
(d)
Cash and cash equivalents |
486.650 |
409.418 |
587.685 |
|
(e)
Short-term loans and advances |
99.360 |
173.927 |
170.018 |
|
(f)
Other current assets |
21.950 |
15.397 |
27.148 |
|
Total
Current Assets |
1396.131 |
1345.769 |
1611.054 |
|
|
|
|
|
|
TOTAL |
3280.708 |
2981.689 |
2793.360 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
4840.340 |
4097.492 |
4457.112 |
|
|
|
Other Income |
77.523 |
81.700 |
75.723 |
|
|
|
TOTAL (A) |
4917.863 |
4179.192 |
4532.835 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of material
consumed |
687.300 |
507.449 |
532.724 |
|
|
|
Changes in
inventories of finished goods work-in progress and stock-in-trade |
(42.151) |
53.778 |
(19.029) |
|
|
|
Employee
benefits expenses |
300.877 |
268.076 |
229.199 |
|
|
|
Other expenses |
471.545 |
3239.233 |
3214.756 |
|
|
|
Store and
repairs |
417.713 |
0.000 |
0.000 |
|
|
|
Power and fuel |
2118.577 |
0.000 |
0.000 |
|
|
|
Freight expenses
|
814.745 |
0.000 |
0.000 |
|
|
|
Exceptional
items |
65.567 |
0.000 |
(85.733) |
|
|
|
TOTAL (B) |
4834.173 |
4068.536 |
3871.917 |
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
83.690 |
110.656 |
660.918 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
36.888 |
29.953 |
17.164 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
46.802 |
80.703 |
643.754 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
114.821 |
76.629 |
65.276 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
BEFORE TAX (E-F) (G) |
(68.019) |
4.074 |
578.478 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
(23.132) |
31.312 |
175.362 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
AFTER TAX (G-H) (I) |
(44.887) |
(27.238) |
403.116 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS YEARS’ BALANCE
BROUGHT FORWARD |
333.580 |
360.820 |
(392.450) |
|
|
|
|
|
|
|
|
|
Add |
Adjustment against Share Capital |
-- |
-- |
392.450 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Proposed Dividend |
--- |
--- |
36.150 |
|
|
|
Tax on Proposed Dividend |
-- |
-- |
6.150 |
|
|
BALANCE CARRIED
TO THE B/S |
288.690 |
333.580 |
360.820 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export of goods
calculated on F.O.B. basis |
NA |
6.783 |
14.653 |
|
|
TOTAL EARNINGS |
NA |
6.783 |
14.653 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Components and spare
parts |
NA |
45.003 |
41.189 |
|
|
|
Capital Goods |
NA |
96.357 |
13.151 |
|
|
TOTAL IMPORTS |
NA |
141.360 |
54.340 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
(1.05) |
(0.75) |
11.15 |
|
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Current Maturities
of Long term debt |
|
|
|
|
(i) Financial Institutions |
NA |
- |
1.159 |
|
(ii) Banks |
NA |
2.785 |
7.367 |
|
(iii) Others |
NA |
4.749 |
6.395 |
|
Cash generated from operations |
NA |
146.555 |
572.020 |
|
Net Cash Flow From Operating Activities |
NA |
87.015 |
491.849 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin |
(%) |
(0.93) |
(0.66) |
9.04 |
|
|
|
|
|
|
|
Operating Profit Margin |
(%) |
1.73 |
2.70 |
14.83 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(2.57) |
0.14 |
21.52 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.04) |
0.00 |
0.41 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.11 |
0.14 |
0.01 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.13 |
1.11 |
1.50 |
STOCK
PRICES
|
Face Value |
Rs.10.00/- |
|
Market Value |
Rs.30.20/- |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Share Capital |
362.069 |
362.069 |
712.069 |
|
Reserves & Surplus |
1055.681 |
1028.443 |
983.556 |
|
Share Application money
pending allotment |
0.000 |
50.000 |
0.000 |
|
Net worth |
1417.750 |
1440.512 |
1695.625 |
|
|
|
|
|
|
long-term borrowings |
12.840 |
5.993 |
1.242 |
|
Short term borrowings |
2.500 |
193.158 |
189.431 |
|
Total borrowings |
15.340 |
199.151 |
190.673 |
|
Debt/Equity ratio |
0.011 |
0.138 |
0.112 |

YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
4457.112 |
4097.492 |
4840.340 |
|
|
|
(8.068) |
18.129 |

NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
4457.112 |
4097.492 |
4840.340 |
|
Profit/Loss |
403.116 |
(27.238) |
(44.887) |
|
|
9.04% |
(0.66%) |
(0.93%) |

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 |
No |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
No |
|
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 |
Yes |
|
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 |
Yes |
|
33 |
Market information |
--- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
LITIGATION
DETAILS:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
INDEX OF CHARGES:
|
S.NO. |
CHARGE ID |
DATE OF CHARGE
CREATION/MODIFICATION |
CHARGE AMOUNT
SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST
NUMBER (SRN) |
|
1 |
10340668 |
29/02/2012 |
68,600,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W |
B34364125 |
|
2 |
10329316 |
09/01/2012 |
3,260,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W |
B29739240 |
|
3 |
80046655 |
15/09/1989 * |
1,400,000.00 |
THE NEW INDIA ASSURANCE COMPANY LIMITED |
NEW INDIA ASSURANCE BUILDING, 87, M G ROAD, MUMBA |
- |
|
4 |
80046658 |
15/09/1989 * |
1,400,000.00 |
UNITED INDIA INSURANCE COMPANY LIMITED |
24, WHITES ROAD, CHANNAI, TAMIL NADU - 600014, IND |
- |
|
5 |
80047603 |
29/08/2008 * |
1,000,000.00 |
THE ORIENTAL INSURANCE COMPANY LIMITED |
ORIENTAL HOUSE, ASAF ALI ROAD,, P.B. NO. 7037, N |
A45566288 |
* Date of charge modification
FIXED ASSETS:
Tangible
Assets
·
Land (Freehold)
·
Land (Leasehold)
·
Buildings
·
Plant and Equipments
·
Furniture and Fixtures
·
Vehicles
·
Computers
·
Office Equipments
·
Railway Sidings
Intangible
Assets
·
Computer
Software including Licence Fees
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.63.93 |
|
|
1 |
Rs.99.82 |
|
Euro |
1 |
Rs.70.04 |
INFORMATION DETAILS
|
Information
Gathered by : |
PPT |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
SNT |
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 |
- |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
4 |
|
--CREDIT LINES |
1~10 |
4 |
|
--MARGINS |
-5~5 |
--- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
YES |
|
--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 |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
32 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.