MIRA INFORM REPORT

 

 

Report No. :

335547

Report Date :

05.08.2015

 

IDENTIFICATION DETAILS

 

Name :

NEWAGE FIRE PROTECTION ENGINEERS PRIVATE LIMITED

 

 

Registered Office :

101-102, Champaklal Udyog Bhavan, Sion (East), Mumbai – 400022, Maharashtra

Tel. No.:

91-22-24077421

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

31.10.2008

 

 

Com. Reg. No.:

11-187858

 

 

Capital Investment / Paid-up Capital :

Rs.5.350 Millions

 

 

CIN No.:

[Company Identification No.]

U74900MH2008PTC187858

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMN166608E

 

 

PAN No.:

[Permanent Account No.]

AACCN9026C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader, Exporter and Importer of Fire Fighting Equipments and Systems.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 130000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 2008 having a moderate track record.

 

The rating is constrained on account of continuous declined in the profits of the company.

 

However, trade relations are reported as fair. Business is active. Payment terms are reported to be slow but correct.

 

The company 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.

 

 

LOCATIONS

 

Registered Office :

101-102, Champaklal Udyog Bhavan, Sion (East), Mumbai – 400022, Maharashtra, India

Tel. No.:

91-22-24077421

Fax No.:

91-22-24074229

E-Mail :

manish@newagefireprotection.com

Website :

www.newagefireprotection.com   

 

 

Mumbai Head Office  :

4, Champaklal Udyog Bhavan, Sion (East), Mumbai – 400022, Maharashtra, India

Tel. No.:

91-22-24077421 / 43511500

Fax No.:

91-22-24074229 / 24071320

E-Mail :

Info@newagefireprotection.com

 

 

Regional Office:

Located At:

  • New Delhi
  • Bangalore

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Mitul Bharat Shah

Designation :

Director

Address :

471/A, Bhanukunj, Adenwala Road, Matunga, Mumbai – 400019, Maharashtra, India

Date of Birth/Age :

13.11.1979

Date of Appointment :

31.10.2008

DIN No.:

01344606

 

 

Name :

Mr. Milind Ashok Shah

Designation :

Director

Address :

3rd Floor, Ganga Niwas, 521-C, Adenwala Road, Matunga, Mumbai – 400019, Maharashtra, India

Date of Birth/Age :

02.09.1978

Date of Appointment :

31.10.2008

DIN No.:

01565881

 

 

KEY EXECUTIVES

 

Name :

Mr. Manish

Designation :

Account Department

 

 

Name :

Mr. Bharat Shah

Designation :

Chairman

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Mitul Bharat Shah

 

165000

Milind Ashok Shah

 

162500

Ashok  Jayantilal Shah

 

2500

Leena B. Shah

 

45000

Bharat J. Shah HUF

 

45000

Daksha A. Shah

 

45000

Ashok J Shah HUF

 

45000

Prraneta Industries Limited, India

 

10000

Shri Ganesh Spinners Limited, India

 

7500

Emporis Projects Limited, India

 

7500

Total

 

535000

 

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

4.67

Directors or relatives of Directors

95.33

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader, Exporter and Importer of Fire Fighting Equipments and Systems.

 

 

Products :

  • Fire Fighting Equipments and Systems

 

 

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

Bank of Baroda

Branch

Sion West Branch, 36, Sion House, Sion Kurla Road, Sion West, Mumbai – 400022, 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)

Long-term Borrowings

 

 

Loans and Advances

(Secured against hypothecation of vehicle)

1.218

0.000

 

 

 

Short-term borrowings

 

 

Loan Repayable on Demand

 

 

From Bank-Cash Credit

30.814

25.438

 

 

 

Total

32.032

25.438

 

 

 

Auditors :

 

Name :

K. P. Shah and Company

Chartered Accountants

Address :

Khatau Building, 11-B, 1st Floor, 8-10, A. D. Mody Marg, Fort, Mumbai – 400001, Maharashtra, India 

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

AAJPS3098P

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates:

  • Fitech Equipment’s India Private Limited
  • Tivoli Investment and Trading Company Private Limited
  • Mighty Investment and Trading  Company Private Limited
  • Newage Fire Protection Industries Private Limited
  • Blindex Rubber Private Limited
  • Implicit Investment and Trading Company Private Limited

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

600000

Equity Shares

Rs.10/- each

Rs.6.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

535000

Equity Shares

Rs.10/- each

Rs.5.350 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

5.350

5.350

5.350

(b) Reserves & Surplus

40.997

35.545

23.701

(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)

46.347

40.895

29.051

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

53.084

77.040

20.207

(b) Deferred tax liabilities (Net)

0.119

0.000

0.026

(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)

53.203

77.040

20.233

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

30.814

25.438

36.397

(b) Trade payables

27.180

23.277

37.296

(c) Other current liabilities

2.352

5.155

7.629

(d) Short-term provisions

14.380

11.980

9.175

Total Current Liabilities (4)

74.726

65.850

90.497

 

 

 

 

TOTAL

174.276

183.785

139.781

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.878

1.877

1.706

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.001

0.000

(d)  Long-term Loan and Advances

1.639

1.944

2.066

(e) Other Non-current assets

3.241

26.578

3.899

Total Non-Current Assets

10.758

30.400

7.671

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

23.247

15.895

10.745

(c) Trade receivables

111.154

106.609

91.610

(d) Cash and cash equivalents

7.874

13.734

19.979

(e) Short-term loans and advances

17.830

14.942

9.300

(f) Other current assets

3.413

2.205

0.476

Total Current Assets

163.518

153.385

132.110

 

 

 

 

TOTAL

174.276

183.785

139.781

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

342.410

332.725

299.948

 

Other Income

0.605

0.602

0.247

 

TOTAL (A)

343.015

333.327

300.195

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

0.000

0.000

0.000

 

Purchases of Stock-in-Trade

259.697

253.927

222.088

 

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

(7.352)

(5.150)

(0.807)

 

Employees benefits expense

40.201

27.703

20.174

 

Other expenses

35.042

30.287

30.901

 

TOTAL (B)

327.588

306.767

272.356

 

 

 

 

 

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

15.427

26.560

27.839

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

6.620

8.667

7.802

 

 

 

 

 

 

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

8.807

17.893

20.037

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION (F)

0.835

0.488

0.376

 

 

 

 

 

 

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

7.972

17.405

19.661

 

 

 

 

 

Less

TAX (H)

2.520

5.561

6.428

 

 

 

 

 

 

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

5.452

11.844

13.233

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

18.956

1.881

15.348

 

TOTAL EARNINGS

18.956

1.881

15.348

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

10.19

22.14

24.73

 

 

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)

(%)

1.59

3.56

4.41

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

4.51

7.98

9.28

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.57

9.47

14.07

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.43

0.68

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.81

2.51

1.95

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.19

2.33

1.46

 

 

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

5.350

5.350

5.350

Reserves & Surplus

23.701

35.545

40.997

Net worth

29.051

40.895

46.347

long-term borrowings

20.207

77.040

53.084

Short term borrowings

36.397

25.438

30.814

Total borrowings

56.604

102.478

83.898

Debt/Equity ratio

1.948

2.506

1.810

 

 

 

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

299.948

332.725

342.410

 

 

10.928

2.911

 

 

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

299.948

332.725

342.410

Profit

13.233

11.844

5.452

 

4.41%

3.56%

1.59%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Borrowings

 

 

Loans and Advances from Related Parties

 

 

From Companies under same Management

5.424

20.427

From Director

46.442

56.613

 

 

 

Total

51.866

77.040

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10284903

16/03/2011

117,500,000.00

Bank of Baroda

Sion West Branch, 36, Sion House,, Sion Kurla Road, Sion West,, Mumbai, Maharashtra - 400022, INDIA

B11901741

 

 

 

FIXED ASSETS

 

  • Computer
  • Plant and Machinery
  • Printer
  • Motor Car Punto
  • Motor Car Indico
  • Air Conditioner
  • Motor Car Honda Amze
  • Motor Car Innova

 

 


 

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.63.96

UK Pound

1

Rs.99.93

Euro

1

Rs.70.16

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

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

--RESERVES

1~10

5

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.