MIRA INFORM REPORT

 

 

Report No. :

354279

Report Date :

21.12.2015

 

IDENTIFICATION DETAILS

 

Name :

STEAM POWER ENERTECH PRIVATE LIMITED

 

 

Registered Office :

House No.11/06786, Street No.10, Sorathiyawadi, Rajkot – 360002, Gujarat

Tel. No.:

91-281-2370006

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.01.2011

 

 

Com. Reg. No.:

04-063514

 

 

Capital Investment / Paid-up Capital :

Rs.18.406 Million

 

 

CIN No.:

[Company Identification No.]

U29307GJ2011PTC063514

 

 

IEC No.:

2411009861

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTS08059C

 

 

PAN No.:

[Permanent Account No.]

AAPCS3348P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Perfect Solar Systems. [Confirmed by management]

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

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 is established company incorporated in the year 2011, and it is having satisfactory track record.

 

The rating on company reflects its satisfactory financial risk profile, moderate capital structure along with significant growth in its revenue for the FY-14 from its previous FY-13 and comfortable debt protection metrics with improved cash and bank balance.

 

However, rating is constrained by the loss incurred from its operation by the company in FY-14 and working capital intensive nature of operations.

 

Trade relations are reported as fair. Business is active. Payments are reported to slow but correct.

 

In view of aforesaid, 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

 

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 31-03-2015.

 

INFORMATION PARTED BY

 

Name :

Mr. Ghanshyam Kataria

Designation :

Admin Manager

Contact No.:

91-8511104371

Date :

12.12.2015

 

 

LOCATIONS

 

Registered Office :

House No.11/06786, Street No.10, Sorathiyawadi, Rajkot – 360002, Gujarat, India 

Tel. No.:

91-281-2370006 / 2373707

Mobile No.:

91-9428037577 (Mr. Jagdish)

91-8511104371 (Mr. Ghanshyam)

Fax No.:

91-281-2375252

E-Mail :

jkpersonlast@yahoo.co.in

steampowersolar@gmail.com

Website :

www.steampowerenertech.com

 

 

Corporate Office :

7/10, Sorathiyawadi, Matel Chowk, Kothariya Main Road, Rajkot – 360002, Gujarat, India

 

 

Factory :

Mira Udyog, Plot No.53, National Highway No.8/B, Near Bansidhar Way Bridge, Rajkot – 360003, Gujarat, India 

 

 

DIRECTORS

 

AS ON 31.03.2015

 

Name :

Mr. Jayanti Karshan Sardhara

Designation :

Director

Address :

Bansi, 6, New Kedarnath Society, Kotharia Road, Rajkot – 360002, Gujarat, India

Date of Birth/Age :

01.07.1966

Date of Appointment :

06.01.2011

DIN No.:

03341030

 

 

Name :

Ms. Nishaben Hareshbhai Padaria

Designation :

Director

Address :

Savan Shree Ram Park, St No.1, Haridhava Marg, Kothariya Main Road, Rajkot – 360002, Gujarat, India 

Date of Birth/Age :

02.06.1984

Date of Appointment :

06.01.2011

DIN No.:

03341051

 

 

Name :

Mr. Sanjaybhai Vinubhai Padariya

Designation :

Director

Address :

Savan Shree Ram Park, St No.1, Haridhava Marg, Kothariya Main Road, Rajkot – 360002, Gujarat, India 

Date of Birth/Age :

17.08.1985

Date of Appointment :

06.01.2011

DIN No.:

03341076

 

 

KEY EXECUTIVES

 

Name :

Mr. Ghanshyam Kataria

Designation :

Admin Manager

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Jayanti Karshan Sardhara

736500

40.01

Nishaben Hareshbhai Padaria

403615

21.93

Sanjaybhai Vinubhai Padariya

700500

38.06

 

 

 

Total

1840615

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 :

Manufacturer of Perfect Solar Systems. [Confirmed by management]

 

 

Products :

  • Solar Water Heater
  • Single Stage Air Compressor
  • Two Stage Air Compressor

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, Credit (30 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 :

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 :

The Federal Bank Limited

Branch :

P B No.141, 7, Panchnath Plot, Opposite Shastri Maindan, Subash Road, Rajkot – 360001, Gujarat, India 

Person Name (With Designation) :

--

Contact Number :

91-261-2232601

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

Cash Credit= Rs.33.200 million

Account Operation :

--

Remark :

Number is continuously ringing

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Bank loan

23.646

2.527

 

 

 

Short Term Borrowings

 

 

From bank

26.551

10.239

 

 

 

Total

50.197

12.766

 

 

Auditors :

 

Name :

R P C and Company

Chartered Accountant

Address :

203-204, Race Course Plaza, Near Aayarkar Bhavan, Race Course Ring Road, Rajkot – 360001, Gujarat, India

Tel. No.:

91-281-6543054 / 2457392

Mobile No.:

91-9998820487

Fax No.:

91-281-2457392

E-Mail :

rpcnco@gmail.com

PAN No.:

AAJFR1896F

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

1840615

Equity Shares

Rs.10/- each

Rs.18.406 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

18.406

4.500

1.100

(b) Reserves & Surplus

1.266

1.316

1.262

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.700

0.000

0.000

Total Shareholders’ Funds (1) + (2)

20.372

5.816

2.362

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

25.646

4.197

4.864

(b) Deferred tax liabilities (Net)

3.178

0.206

0.194

(c) Other long term liabilities

0.175

0.300

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

28.999

4.703

5.058

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

26.551

10.239

3.230

(b) Trade payables

44.316

14.358

7.500

(c) Other current liabilities

0.224

0.996

0.139

(d) Short-term provisions

0.630

0.406

0.166

Total Current Liabilities (4)

71.721

25.999

11.035

 

 

 

 

TOTAL

121.092

36.518

18.455

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

35.274

5.793

4.591

(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

0.850

0.025

(e) Other Non-current assets

0.061

0.082

0.019

Total Non-Current Assets

35.335

6.725

4.635

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

21.451

4.573

5.033

(c) Trade receivables

23.735

23.686

8.400

(d) Cash and cash equivalents

0.516

0.064

0.279

(e) Short-term loans and advances

38.507

1.235

0.108

(f) Other current assets

1.548

0.235

0.000

Total Current Assets

85.757

29.793

13.820

 

 

 

 

TOTAL

121.092

36.518

18.455

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

 

REVENUE FROM OPERATIONS

119.922

79.570

25.944

 

 

 

 

 

Less

TOTAL EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

4.503

2.127

0.995

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION        

1.314

0.767

0.430

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX     

3.189

1.360

0.565

 

 

 

 

 

Less

TAX                                                                 

3.252

0.410

0.302

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

(0.063)

0.950

0.263

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(0.03)

2.16

0.58

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

150.000

 

The above information has been parted by Mr. Ganeshyam

 

 

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 (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Revenue from operations

(%)

(0.05)

1.19

1.01

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

2.63

3.72

3.06

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.23

0.24

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.56

2.48

3.43

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.20

1.15

1.25

 

 

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

1.100

4.500

18.406

Reserves & Surplus

1.262

1.316

1.266

Share Application money pending allotment

0.000

0.000

0.700

Net worth

2.362

5.816

20.372

 

 

 

 

long-term borrowings

4.864

4.197

25.646

Short term borrowings

3.230

10.239

26.551

Total borrowings

8.094

14.436

52.197

Debt/Equity ratio

3.427

2.482

2.562

 

 

 

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 Operations

25.944

79.570

119.922

 

 

206.699

50.713

 

 

 

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 Operations

25.944

79.570

119.922

Profit

0.263

0.950

(0.063)

 

1.01%

1.19%

(0.05%)

 

 

 

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

Yes

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 four 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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

REVIEW OF OPERATION AND PROSPECTS AND FINANCE

 

The company has achieved Revenue from Operations of Rs. 119.922 million as compared to previous year's revenue from operation of Rs.79.570 million. Likewise, profit: before depreciation and taxation Rs.4.503  million in the current Year as compared to corresponding result of Rs. 2.127 million of Previous Year. The Net Loss after taxation was Rs.0.063 million as compared to net profit after taxation of previous year of Rs.0.950 million. The Board of Directors of the company expects further increase in the sales and profitability in the years to come.

 

Considering the long, term capital requirement of the company, the authorized capital the company has been increased to Rs.20.000 million, consisting of 2000000 equity shares of Rs. 10.00 each, and paid up capital upto Rs.18.406 million consisting of 1840615 equity shares of Rs.10.00 each upto the report date.

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Loans and advances from related parties

2.000

1.670

 

 

 

Total

2.000

1.670

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10483406

08/01/2015 *

68,221,000.00

THE FEDERAL BANK LTD

P. B. NO.141, 7, PANCHNATH PLOT, OPP. SHASTRI MAI
NDAN, SUBASH ROAD, RAJKOT, GUJARAT - 360001, INDIA

C45259900

2

10470283

13/12/2013

8,600,000.00

THE FEDERAL BANK LTD

P. B. NO.141, 7, PANCHNATH PLOT, OPP. SHASTRI MAINDAN, SUBASH ROAD, RAJKOT, GUJARAT - 360001, INDIA

B93533024

3

10312636

01/01/2015 *

25,000,000.00

THE FEDERAL BANK LTD

P. B. NO.141, 7, PANCHNATH PLOT, OPP. SHASTRI MAI
NDAN, SUBASH ROAD, RAJKOT, GUJARAT - 360001, INDIA

C45646585

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture

·         Office Equipments

·         Computer System

·         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 :

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

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

43

 

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.