MIRA INFORM REPORT

 

 

Report No. :

334304

Report Date :

07.08.2015

 

IDENTIFICATION DETAILS

 

Name :

TOWERTECH COOLING SYSTEM PRIVATE LIMITED

 

 

Registered Office :

107, Calico Nagar, Narol-Sarkhej Highway Narol, Ahmedabad – 380051, Gujarat

Mobile No.:

91-9376122540 (Mr. Umesh Panchal)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

18.06.2004

 

 

Com. Reg. No.:

04-044336

 

 

Capital Investment / Paid-up Capital :

Rs.2.000 Million

 

 

CIN No.:

[Company Identification No.]

U29191GJ2004PTC044336

 

 

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 :

Manufacturing FRP Cooling Tower in 5 CMH to 1500 CMH in single Cell Design Widest Choice of Cooling Tower Depending upon Application and Water Quality, FRP pultruded Structure also available for 500 CMH above Capacity cooling tower. 

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporate during the year 2004. It is an established company having satisfactory track record/

 

Management has reported consistent growth in the sales turnover along with profitability margin of 3.2% in the FY-2014. The company possesses healthy operational activity and good business scale.

 

The rating into consideration company’s healthy financial risk profile marked by decent net worth position and fine liquidity profile of the company.

 

Trade relations are reported as fair. Payment terms are usually correct.

 

In view of decent financial base, the company can be considered for business dealings at usual trade terms and condition.

 

 

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 DENIED BY

 

Name :

Mr. Umesh Panchal

Designation :

Accountant

Contact No.:

91-9376122540

Date :

29.07.2015

 

 

 

 

LOCATIONS

 

Registered Office :

107, Caliconagar, Narol-Sarkhej Highway Narol, Ahmedabad – 380051, Gujarat, India

Tel. No.:

Not Available

Mobile No.:

91-9376122540 (Mr. Umesh Panchal)

Fax No.:

Not Available

E-Mail :

rfjain1234@yahoo.com

towertech@towertechindia.com

 

 

DIRECTORS

 

As on : 30.09.2014

 

Name :

Mr. Jignesh Jitendrakumar Shah

Designation :

Director

Address :

3/B, Chandra Jyot Society, Jivraj Park, Ahmedabad – 380051, Gujarat, India

Date of Birth/Age :

21.08.1972

Date of Appointment :

18.06.2004

DIN No.:

00329717

 

 

Name :

Mr. Gaurang Chimanlal Patel

Designation :

Director

Address :

5/A, Chandra Jyot Society, Jivraj Park, Ahmedabad – 380051, Gujarat, India

Date of Birth/Age :

19.07.1973

Date of Appointment :

18.06.2004

DIN No.:

00329569

 

 

Name :

Mrs. Jigisha Jignesh Shah

Designation :

Director

Address :

3/B, Chandra Jyot Society, Jivraj Park, Ahmedabad – 380051, Gujarat, India

Date of Birth/Age :

20.08.1975

Date of Appointment :

10.01.2006

DIN No.:

00329656

 

 

Name :

Mrs. Daxaben Gaurang Patel

Designation :

Director

Address :

5/A, Chandra Jyot Society, Jivraj Park, Ahmedabad – 380051, Gujarat, India

Date of Birth/Age :

15.02.1975

Date of Appointment :

10.01.2006

DIN No.:

00329773

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Umesh Panchal

Designation :

Accountant

 

 

Name :

Mr. Rohit Bajpai and Associates

Designation :

Company Secretary

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on : 30.09.2014

 

Names of Shareholders

 

No. of Shares

Jigneshkumar Jitendrakumar Shah

 

99800

Gaurang Chimanbhai Patel

 

99800

Jigisha Jignesh Shah

 

100

Daxaben Gaurang Patel

 

100

Jigisha Jignesh Shah (HUF)

 

100

Gaurang Chimanbhai Patel (HUF)

 

100

Total

 

200000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on : 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing FRP Cooling Tower in 5 CMH to 1500 CMH in single Cell Design Widest Choice of Cooling Tower Depending upon Application and Water Quality, FRP pultruded Structure also available for 500 CMH above Capacity cooling tower. 

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

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

State Bank of Hyderabad

Branch

Mani Nagar Branch, Mani Nagar, Ahmedabad – 380008, Gujarat, 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

 

 

Bank Name

Kotak Mahindra Bank Limited

Branch

36-38A, Nariman Bhavan, 227, ‘D’, Nariman Point, Mumbai – 400021, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Loans Repayable on Demand

 

 

Cash Credit – Kotak Mahindra Limited

3.215

5.037

 

 

 

Total

3.215

5.037

 

Auditors :

 

Name :

Sangawat Raja Nimbark and Associates

Chartered Accountants

Address :

FF/01, Rajshree Comple, B/H CTM Mill, Ramol Road, Ahmedabad – 380026, Gujarat, India

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

ACJFS4979B

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

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

2.731

1.964

1.597

(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)

4.731

3.964

3.597

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.587

0.950

3.157

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

0.587

0.950

3.157

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

3.215

5.037

4.800

(b) Trade payables

4.042

4.928

2.182

(c) Other current liabilities

0.231

0.086

0.079

(d) Short-term provisions

0.190

0.175

0.166

Total Current Liabilities (4)

7.678

10.226

7.227

 

 

 

 

TOTAL

12.996

15.140

13.981

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.050

6.552

6.075

(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

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.178

0.127

0.089

Total Non-Current Assets

6.228

6.679

6.164

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

3.589

4.258

2.925

(c) Trade receivables

2.018

2.255

3.205

(d) Cash and cash equivalents

0.401

0.695

0.325

(e) Short-term loans and advances

0.748

1.241

1.350

(f) Other current assets

0.012

0.012

0.012

Total Current Assets

6.768

8.461

7.817

 

 

 

 

TOTAL

12.996

15.140

13.981

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Revenue from Operation

23.848

22.229

21.241

 

Other Income

0.374

0.076

0.008

 

TOTAL (A)

24.222

22.305

21.249

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

14.390

13.468

13.876

 

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

0.250

0.233

(0.482)

 

Employees benefits expense

4.072

3.322

3.102

 

Preliminary and Preoperative Expenses Written Off

0.012

0.012

0.012

 

Other expenses

3.843

3.714

2.977

 

TOTAL (B)

22.567

20.749

19.485

 

 

 

 

 

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

1.655

1.556

1.764

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

0.519

0.860

1.130

 

 

 

 

 

 

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

1.136

0.696

0.634

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.180

0.154

0.104

 

 

 

 

 

 

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

0.956

0.542

0.530

 

 

 

 

 

Less

TAX (H)

0.190

0.175

0.166

 

 

 

 

 

 

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

0.766

0.367

0.364

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.83

1.83

1.82

 

 

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)

(%)

3.21

1.65

1.71

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

6.94

7.00

8.30

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.36

3.58

3.79

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

0.14

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.80

1.51

2.21

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.88

0.83

1.08

 

 

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

1.597

1.964

2.731

Net worth

3.597

3.964

4.731

 

 

 

 

long-term borrowings

3.157

0.950

0.587

Short term borrowings

4.800

5.037

3.215

Total borrowings

7.957

5.987

3.802

Debt/Equity ratio

2.212

1.510

0.804

 

 

 

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

21.241

22.229

23.848

 

 

4.651

7.283

 

 

 

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

21.241

22.229

23.848

Profit

0.364

0.367

0.766

 

1.71%

1.65%

3.21%

 

 

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

No

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

 

 

 

 

FINANCIAL RESULTS:

 

The company in its Tenth year of operation has affected sales of Rs. 23.847 Million (Including Export sales Rs. 6.490 Million). After charging the administrative expenses, other expenses and writing off preliminary and depreciation to the extent of Rs. 0.012 Million and Rs. 0.180 Million respectively the company has earned a net Profit of Rs. 0.956 Million

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loans and Advances from Related Parties:

 

 

Loans from Director

0.012

0.950

Loans From Relative Parties and Members

0.575

0.000

Total

0.587

0.950

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10320629

08/11/2011

7,000,000.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227,D,, NARIMAN POINT,, MUMBAI, Maharashtra - 400021, INDIA

B26601948

 

 

FIXED ASSETS

 

  • Plant and Machinery
  • Computer
  • EPBAX
  • Furniture and Fixture
  • Camera
  • Cycle
  • Dies and Mid
  • Fax
  • Instrument
  • Mobile
  • Software
  • Plot GIDC- Kerala
  • Scanner
  • Tea Vending Machine
  • Weight Scale Machine
  • Water Cooler

 


 

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.63.76

UK Pound

1

Rs.99.60

Euro

1

Rs.69.70

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

SUJ


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.