MIRA INFORM REPORT

 

 

Report No. :

353812

Report Date :

17.12.2015

 

IDENTIFICATION DETAILS

 

Name :

SHIVPARAS ALLOY AND STEEL PRIVATE LIMITED

 

 

Registered Office :

Office No. 406, 4th Floor, Vakratunda Corporate Park, Off. Aarey Road, Near Udipi Hotel, Goregaon (East), Mumbai – 400063, Maharashtra

Mobile No.:

91-9821081897 (Mr. Hitesh)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

01.06.2011

 

 

Com. Reg. No.:

11-218178

 

 

Capital Investment / Paid-up Capital :

Rs.115.000 Million

 

 

CIN No.:

[Company Identification No.]

U27100MH2011PTC218178

 

 

IEC No.:

Not Applicable (As claimed by company management that company does not export and import)

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS71302A

 

 

PAN No.:

[Permanent Account No.]

AAQCS0175F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of basic iron and steel. [Confirmed by management]

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was set up as a proprietorship firm in 1998 named Shiv Paras Steel by Mr. Hitesh K Sanghvi; it was reconstituted as a private limited company as on 2011.

 

Ratings on Shivparas Alloy and Steel Private Limited reflect the extensive experience of its promoter in the steel industry, and the company’s moderate financial risk profile marked by adequate debt protection metrics and decent capital structure.

 

This rating strength is partially offset by company’s susceptibility to intense industry competition, its working capital intensive operations and sharp decline in its revenue and profit during year under review.

 

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

 

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

 

 

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

CRISIL

Rating

Long term bank facilities= BB

Rating Explanation

Inadequate credit quality and high credit risk.

Date

January, 2015

 

 

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 31-03-2015.

 

INFORMATION PARTED BY

 

Name :

Mr. Hitesh Sanghavi

Designation :

Director

Contact No.:

91-9320081897

Date :

09.12.2015

 

LOCATIONS

 

Registered Office :

Office No. 406, 4th Floor, Vakratunda Corporate Park, Off. Aarey Road, Near Udipi Hotel, Goregaon (East), Mumbai – 400063, Maharashtra, India

Tel. No.:

Not Available

Mobile No.:

91-9821081897 / 9320861625 / 9320081897 (Mr. Hitesh)

Fax No.:

Not Available

E-Mail :

hiteshcrca@gmail.com

shivparassteel@gmail.com

shivparas@gmail.com

Location :

Owned

Locality :

Commercial

 

 

Corporate Office :

3/B, 505, 5th Floor, Panchsheel Building, Raheja Towanship, Malad (East), Mumbai – 400097, Maharashtra, Maharashtra

Tel. No.:

91-22-28412808

Fax No.:

91-22-28412808

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Hitesh Kishore Sanghavi

Designation :

Managing Director

Address :

1501, Oberoi Woods Tower - C, Next To International Business Park, Off. WE. Highway, Mumbai - 400063, Maharashtra, India

Date of Birth/Age :

29.12.1972

Date of Appointment :

01.04.2012

DIN No.:

03384200

PAN No.:

APEPS8413G

Other Directorship :

S.

No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U27100MH2011PTC218178

SHIVPARAS ALLOY & STEEL PRIVATE LIMITED

Managing director

01/04/2012

01/06/2011

Active

NO

 

 

Name :

Mrs. Vanita Hitesh Sanghvi

Designation :

Director

Address :

Panchsheel Building, 3/B, 505, 5th Floor, Raheja Township, Malad (East), Mumbai - 400097, Maharashtra, India

Date of Birth/Age :

14.10.1976

Date of Appointment :

01.06.2011

DIN No.:

03522672

PAN No.:

BVSPS7226Q

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2015

 

Names of Shareholders

 

No. of Shares

% of Holding

Hitesh Kishore Sanghavi

11495000

99.96

Vanita Hitesh Sanghavi

5000

0.04

 

 

 

Total

11500000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of basic iron and steel. [Confirmed by management]

 

 

Products :

Description of product or service category

 

ITC Code

Coil

7209

Other

7208

Sun Thermex QST Rebar, TMT Sheets/Plates

7214

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cash, Credit (30 / 60 / 90 Days)

 

 

Purchasing :

Cash, Credit (30 / 60 / 90 Days)

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

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 :

End Users, OEM’s

 

Company Name :

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 :

50 (Approximately)

 

 

Bankers :

Banker Name :

Union Bank of India

Branch :

Mid Corporate Branch, 2nd Floor, Apeejay Surendra, 24, K.S.Nana Patil Marg Baroda Street, Carnac Bunder, Mumbai - 400009, Maharashtra, India

Person Name (With Designation) :

Not Available

Contact Number :

 

Name of Account Holder :

Not Available

Account Number :

Not Available

Account Since (Date/Year of Account Opening) :

Not Available

Average Balance Maintained :

Not Available

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

Cash Credit= Rs.200.000 million

Account Operation :

Not Available

Remark :

Number is continuously ringing

 

 

Facilities :

SECURED LOANS

31.03.2015

Rs. In Million

31.03.2014

Rs. In Million

Short Term Borrowings

 

 

Loans repayable on demand from banks

12.131

197.142

 

 

 

Total

12.131

197.142

 

 

Auditors :

 

Name :

M. C. Doshi and Company

Chartered Accountants

Address :

Panchshil Plaza, 2nd Floor, Near Dharam Palace, Girgaum, Mumbai – 400007, Maharashtra, India

PAN No.:

AAUFM8321L

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

Hitesh K Sanghvi HUF

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2015

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

11500000

Equity Shares

Rs.10/- each

Rs.115.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

11500000

Equity Shares

Rs.10/- each

Rs.115.000 Million

 

 

 

 


 

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

115.000

115.000

50.000

(b) Reserves & Surplus

25.405

19.190

12.175

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

64.490

Total Shareholders’ Funds (1) + (2)

140.405

134.190

126.665

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.041

0.082

0.044

(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)

0.041

0.082

0.044

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

23.112

220.939

185.766

(b) Trade payables

60.965

200.099

103.422

(c) Other current liabilities

26.795

1.437

55.506

(d) Short-term provisions

0.000

4.049

2.897

Total Current Liabilities (4)

110.872

426.524

347.591

 

 

 

 

TOTAL

251.318

560.796

474.300

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.154

0.321

0.345

(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

1.000

1.000

1.000

(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

13.704

7.829

0.929

Total Non-Current Assets

14.858

9.150

2.274

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.123

(c) Trade receivables

118.517

531.635

380.750

(d) Cash and cash equivalents

0.166

0.101

53.635

(e) Short-term loans and advances

117.777

19.910

37.518

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

236.460

551.646

472.026

 

 

 

 

TOTAL

251.318

560.796

474.300

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Income

609.700

1739.577

 

 

 

Other Income

30.440

10.435

 

 

 

TOTAL                                              (A)

640.140

1750.012

1840.250

 

 

[Due to market down]

 

Less

EXPENSES

 

 

 

 

 

Purchase of Stock-in-trade

592.336

1690.488

 

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

0.000

0.123

 

 

 

Employee Benefits Expenses

1.968

2.432

 

 

 

Other Expenses

27.105

28.829

 

 

 

TOTAL                                              (B)

621.409

1721.872

1823.197

 

 

 

 

 

 

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

18.731

28.140

[Including financial & Depreciation expenses]

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

9.382

15.708

 

 

 

 

 

 

 

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

9.349

12.432

 

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.222

0.071

 

 

 

 

 

 

 

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

9.127

12.361

17.053

 

 

 

 

 

Less

TAX                                                                  (H)

2.911

5.346

6.023

 

 

 

 

 

 

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

6.216

7.015

11.030

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.54

0.61

--

 

Expected Sales (2015-2016): Rs.1000.000 million

 

The above information has been parted by Mr. Hitesh

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operations

207.330

(73.463)

(42.980)

Net cash flows from (used in) operating activities

210.283

(72.205)

(47.360)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

PAT / Sales

(%)

1.02

0.40

NA

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

3.07

1.62

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

3.65

2.21

3.60

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.09

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.16

1.65

1.47

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.13

1.29

1.36

 

 

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

50.000

115.000

115.000

Reserves & Surplus

12.175

19.190

25.405

Share Application money pending allotment

64.490

0.000

0.000

Net worth

126.665

134.190

140.405

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

185.766

220.939

23.112

Total borrowings

185.766

220.939

23.112

Debt/Equity ratio

1.467

1.646

0.165

 

 

 

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

Total Income

1840.250

1750.012

640.140

 

 

(4.904)

(63.421)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

1840.250

1750.012

640.140

Profit

11.030

7.015

6.216

 

0.60%

0.40%

0.97%

 

 

 

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

Yes

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%

Yes

28

Estimation for coming financial year

Yes

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

UNSECURED LOANS:

 

Particulars

31.03.2015

Rs. In Million

31.03.2014

Rs. In Million

Short Term Borrowings

 

 

Deposits from directors

0.550

0.064

Intercorporate deposits

9.997

0.000

Other loans and advances

0.434

23.733

 

 

 

Total

10.981

23.797

 

 

INDEX OF CHARGE: NO CHARGES EXIST FOR COMPANY

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer

·         Vehicles

 

 


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.67.04

UK Pound

1

Rs.101.67

Euro

1

Rs.73.93

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

NKT

 


 

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

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

44

 

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.