MIRA INFORM REPORT

 

 

Report No. :

354799

Report Date :

21.12.2015

 

IDENTIFICATION DETAILS

 

Name :

PRAKASH RE-ROLLERS PRIVATE LIMITED

 

 

Registered Office :

12 Gandhi Market Vora Bazar, Opposite Jain Temple, Bhavnagar-364001, Gujarat

Tel. No.:

91-278-2511519 / 2525781 / 3001710 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

04.10.1993

 

 

Com. Reg. No.:

04-020326

 

 

Capital Investment / Paid-up Capital :

Rs. 55.000 Million

 

 

CIN No.:

[Company Identification No.]

U28999GJ1993PTC020326

 

 

IEC No.:

Not Applicable [As claimed by Company management, the Company does not Export and Import]

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCP2866P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Mild and High tensile street products, M S Angles, Flats, Squares rounds, Sections and Bars.

 

 

No. of Employees :

150 (Approximately) 

 

 

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 incorporated during the year 1993. It has a satisfactory track record.

 

As per the Registrar of Companies the date of balance sheet (i.e. financial filed) is shown as 31.03.2015 but the documents related to the financials are not available from any sources.

 

For the financial year ended 2014, the company possesses fine operational activity marked by decent sales turnover along profitability margin of 1.36%.

 

The company has healthy financial risk profile marked by efficient net worth base.

 

Trade relations are reported as fair. Business is active. Payments term are usually correct.

 

In view of extensive experience of its promoters, the company can be considered 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 Rating = BB

Rating Explanation

Inadequate credit quality and high credit risk.

Date

December 2015

 

 

Rating Agency Name

CRISIL

Rating

Short Term Rating = A4+

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

December 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. Ghanshyam

Designation :

Accounts Manager

Contact No.:

91-278-2525781

Date :

16.12.2015

 

 

LOCATIONS

 

Registered Office :

12, Gandhi Market, Vora Bazar, Opposite Jain Temple, Bhavnagar – 364001, Gujarat, India

Tel. No.:

91-278-2511519 / 2525781 / 3001710 

Fax No.:

91-278-2425479

E-Mail :

prplbhavnagar@yahoo.co.in

info@prakashrerollers.co.in 

bdoshi@prakashrerollers.co.in

prploffice@yahoo.com

Website :

http://prakashrerollers.co.in

 

 

Factory :

Survey No.270/1, Plot No.9-10, Bhavnagar-Rajkot Highway, Sihor-364240, Gujarat, India

Tel. No.:

91-2846-222824 / 222563

Fax No.:

91-2846-225890

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Prakashkumar Doshi

Designation :

Director

Address :

Plot No.618/A-3, Bhav-Vijay, Gita Chowk, Bhavnagar – 364001, Gujarat, India

Date of Birth/Age :

16.09.1966

Date of Appointment :

09.10.1993

DIN No.:

00408279

PAN No.:

ABYPD8181G

 

 

Name :

Mr. Rajendra Doshi

Designation :

Director

Address :

715-B, Dairy Road, Anjali, Bhavnagar - 364001, Gujarat, India 

Date of Birth/Age :

10.03.1958

Date of Appointment :

27.08.2007

DIN No.:

00408326

 

 

Name :

Mr. Rajendrakumar Bhogilal Doshi

Designation :

Director

Address :

Arihant, Behind Amardeep Cinema, Itwari, Nagpur - 440002, Maharashtra India 

Date of Birth/Age :

20.11.1957

Date of Appointment :

27.08.2007

DIN No.:

01399980

PAN No.:

AAAPD7664F

 

 

Name :

Mr. Prafullachandra Bhogilal Doshi

Designation :

Director

Address :

118-B, Park Avenue Bhiwanpurkar Road, Dhantoli, Nagpur – 440012, Maharashtra India 

Date of Birth/Age :

20.10.1949

Date of Appointment :

04.10.1993

DIN No.:

01458771

PAN No.:

AAKPD2325D

 

 

KEY EXECUTIVES

 

Name :

Mr. Ghanshyam

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.03.2015

 

NOTE: SHAREHOLDING DETAILS FILE ATTACHED

 

 

AS ON 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

54.74

Directors or relatives of Directors

45.26

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Mild and High tensile street products, M S Angles, Flats, Squares rounds, Sections and Bars.

 

 

Products :

Item Code No.

 

Product Description

72165000

Flat, Angle and Bars

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

 

Selling :

Depend

 

 

Purchasing :

Depend

 

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Rashtriya Ispat Nigam Limited

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 :

Manufacturer

 

Reference :

Paschim Gujarat Vij Company Limited

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 :

150 (Approximately) 

 

 

Bankers :

Bank Name

State Bank of India

Branch

1st Floor, Administrative Building, Nilambaug Chowk, Bhavnagar - 364001, Gujarat, India

Person Name (With Designation)

Not Divulged

Contact Number

91-278-2520710 (Continuously Ringing)

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 LOANS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG-TERM BORROWINGS

 

 

Term loans from banks

0.000

1.475

SHORT-TERM BORROWINGS

 

 

Working capital loans from banks

227.189

535.531

Total

227.189

537.006

 

Auditors :

 

Name :

B R Popat and Company

Chartered Accountants

Address :

S-1, “Swastik”, Near Dawn Railway Crossing, Bhavnagar-364001, Gujarat, India

Tel. No.:

91-278-2212099 / 2211009

E-Mail :

brpopat.ahmedabad@gmail.com

brpopat.bhavnagar@gmail.com

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

AACFB0495N

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates :

  • Dolly Weigh Bridge Private Limited
  • Priti Marine Private Limited
  • Orange City Steel industries Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6,650,000

Equity Shares

Rs.10/- each

Rs. 66.500 Million

35,000

Preference Shares

Rs.100/- each

Rs. 3.500 Million

 

Total

 

Rs. 70.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,150,000

Equity Shares

Rs.10/- each

Rs. 51.500 Million

35,000

Preference Shares

Rs.100/- each

Rs. 3.500 Million

 

Total

 

Rs. 55.000 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

55.000

55.000

55.000

(b) Reserves & Surplus

217.607

194.867

178.288

(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)

272.607

249.867

233.288

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

1.475

7.708

(b) Deferred tax liabilities (Net)

3.431

3.403

3.363

(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)

3.431

4.878

11.071

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

345.353

660.293

584.239

(b) Trade payables

20.009

185.286

674.389

(c) Other current liabilities

2.166

21.635

9.586

(d) Short-term provisions

13.578

8.278

7.878

Total Current Liabilities (4)

381.106

875.492

1276.092

 

 

 

 

TOTAL

657.144

1130.237

1520.451

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

58.116

61.439

64.263

(ii) Intangible Assets

3.479

3.479

3.480

(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

0.013

0.013

0.013

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

21.618

1.899

4.914

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

83.226

66.830

72.670

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

197.945

442.673

772.459

(c) Trade receivables

321.411

569.491

546.037

(d) Cash and cash equivalents

13.801

15.371

50.271

(e) Short-term loans and advances

7.026

4.961

13.265

(f) Other current assets

33.735

30.911

65.749

Total Current Assets

573.918

1063.407

1447.781

 

 

 

 

TOTAL

657.144

1130.237

1520.451

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

1674.040

2160.621

1739.552

 

 

Other Income

33.338

33.793

11.936

 

 

TOTAL                                    

1707.378

2194.414

1751.488

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

1656.805

2153.332

1708.304

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

50.573

41.082

43.184

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

16.822

16.214

20.424

 

 

 

 

 

 

PROFIT BEFORE TAX

33.751

24.868

22.760

 

 

 

 

 

Less

TAX                                                                 

11.011

8.290

7.456

 

 

 

 

 

 

PROFIT AFTER TAX

22.740

16.578

15.304

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.42

3.22

2.97

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

1564.300

 

 

 

(Due to Market Fluctuation)

 

The above information has been parted by Mr. Ghanshyam (Accounts Manager)


 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

5.820

5.990

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operation

328.344

(91.332)

(120.846)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.36

0.77

0.88

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.14

2.20

1.50

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.12

0.10

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.27

2.67

2.56

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.51

1.21

1.13

 


 

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

55.000

55.000

55.000

Reserves & Surplus

178.288

194.867

217.607

Net worth

233.288

249.867

272.607

 

 

 

 

long-term borrowings

7.708

1.475

0.000

Short term borrowings

584.239

660.293

345.353

Total borrowings

597.937

667.588

345.353

Debt/Equity ratio

2.563

2.672

1.267

 

 

 

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)

Revenue from operation

1739.552

2160.621

1674.040

 

 

24.206

(22.520)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Revenue from operation

1739.552

2160.621

1674.040

Profit

15.304

16.578

22.740

 

0.88%

0.77%

1.36%

 

 


 

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

No

26]

Turnover of firm for last three years

Yes

27]

Reasons for variation <> 20%

Yes

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

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10443894

13/05/2013

985,400,000.00

STATE BANK OF INDIA

1ST FLOOR, ADMINISTRATIVE BUILDING,, NILAMBAUG CHOWK, BHAVNAGAR, GUJARAT - 364001, INDIA

B79763900

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

SHORT-TERM BORROWINGS

 

 

Loans and advances from related parties

118.164

124.762

Total

118.164

124.762

 

 

FIXED ASSETS

 

·         Land

·         Office building

·         Plant and equipment

·         Furniture and fixtures

·         Computer equipments

·         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. 66.42

UK Pound

1

Rs. 99.17

Euro

1

Rs. 72.14

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUP

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

BVA


 

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

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

 

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.