MIRA INFORM REPORT

 

 

Report No. :

355657

Report Date :

22.12.2015

 

IDENTIFICATION DETAILS

 

Name :

E ZONE STRIPS PRIVATE LIMITED

 

 

Registered Office :

Sagar Estate, 5th Floor, Room No. – 5&6, 2, N.C. Dutta Sarani, Kolkata – 700001, West Bengal

Tel. No.:

91-33-65250017

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

08.06.2006

 

 

Com. Reg. No.:

21-109834

 

 

Capital Investment / Paid-up Capital :

Rs.19.700 Million

 

 

CIN No.:

[Company Identification No.]

U27201WB2006PTC109834

 

 

IEC No.:

Not Applicable

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

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCE8980F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of ERW Pipe and Tubes (Confirmed by management)

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (22)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2006 having moderate track record.

 

The company has incurred a loss during FY 2015.

 

The rating also takes into consideration company’s ongoing delay in debt servicing on account of stressed liquidity position of the company.

 

The rating is further constrained by huge unfavorable gap between trade payables and trade receivables.

 

However, Business is active. Payments terms are reported as slow and delayed.

 

The company can be considered for business dealings on safe and secured 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

CARE

Rating

Long Term Bank Facilities = (A)

Rating Explanation

The company is default or expected to be in default soon

Date

December 16, 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 DECLINED BY

 

Name :

Mr. Mukherjee

Designation :

--

Contact No.:

91-33-65250017

Date :

21.12.2015

 

 

LOCATIONS

 

Registered Office :

Sagar Estate, 5th Floor, Room No. – 5&6, 2, N.C. Dutta Sarani, Kolkata – 700001, West Bengal

Tel. No.:

91-33-65250017

Fax No.:

Not Available

E-Mail :

caarunavaroychowdhury@gmail.com

 

 

Manufacturing Unit :

Located at :

 

  • Liluah
  • Howrah
  • West Bengal, India.

 

 

DIRECTORS

 

As on 31.03.2015

 

Name :

Mr. Rishi Jaiswal

Designation :

Director

Address :

10/C/2, Maya Dasi Road, Kolkata - 700060, West Bengal, India

Date of Birth/Age :

01.09.1987

Date of Appointment :

11.11.2013

DIN No.:

06616407

 

 

Name :

Mr. Subhas Kumar Sharma

Designation :

Director

Address :

Flat No - 4A, Block-A, Gokul Apartment, 14 Watkins Lane, Howrah - 711101, West Bengal, India

Date of Birth/Age :

08.04.1965

Date of Appointment :

08.06.2006

DIN No.:

00495882

 

 

KEY EXECUTIVES

 

Name :

Ms. Kiran Bhattia

Designation :

Practicing Company Secretary

Address :

Pushpa Niwas, Gandhi Road, Dhanbad - 826001

Mobile No.:

91-7209678875

Email :

bhatiakiran5@gmail.com

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2015

 

Names of Shareholders

 

No. of Shares

Subhash Kumar Sharma

 

5000

Krishna Devi Sharma

 

5000

Ajay Tube Inds Private Limited

 

190000

Prity Tubes Private Limited

 

100000

Prity Towers Private Limited

 

170000

Anubhav Infrastructure Limited

 

90000

Vayu Marketing Private Limited

 

25000

Esquire Enclave Private Limited

 

150000

Careful Engineering Private Limited

 

100000

Kingfisher Properties Private Limited

 

100000

Silverpoint Infratech Private Limited

 

50000

Growfast Realtors Private Limited

 

100000

Mangalmayee Hi Rise Private Limited

 

200000

Sugam Vinimay Private Limited

 

35000

Topwell Properties Private Limited

 

150000

Ravi Apparels Private Limited

 

150000

Dhenu Mercandise Private Limited

 

150000

Jagdamba Industries Limited

 

200000

Total

 

1970000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 01.09.2015

 

Category

Percentage

Bodies corporate

99.50

Directors or relatives of Directors

0.50

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of ERW Pipe (Confirmed by management)

 

 

Products :

Item Code No.

Product Description

73069090

ERW Black Pipe

 

 

Brand Names :

“Ezone”

 

 

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

Andhra Bank

Branch

Ballygunge Park Branch, 48/1A, Gariahat Road, Kolkata – 700019, West Bengal, 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

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Long-term Borrowings

 

 

Term loan from Bank

56.039

72.643

Loans and Advances from related parties

117.991

0.000

 

 

 

Short-term borrowings

 

 

Loans repayable on demand

457.265

323.494

Other loans and advances

19.238

110.140

Total

650.533

506.277

 

 

 

 

Auditors :

 

Name :

A. Tiewary and Company

Chartered Accountants

Address :

866, Marshall House, 33/1, N.S. Road, Kolkata – 700001, West Bengal, India

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

AARFA5182C

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 31.03.2015

 

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

 

 

 

 

1970000

Equity Shares

Rs.10/- each

Rs.19.700 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

19.700

19.700

17.700

(b) Reserves & Surplus

203.246

211.074

181.701

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

20.000

Total Shareholders’ Funds (1) + (2)

222.946

230.774

219.401

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

174.030

72.643

21.680

(b) Deferred tax liabilities (Net)

1.477

0.000

0.000

(c) Other long term liabilities

172.459

171.288

141.951

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

347.966

243.931

163.631

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

480.476

433.634

386.369

(b) Trade payables

61.446

23.912

16.655

(c) Other current liabilities

0.735

0.334

0.323

(d) Short-term provisions

4.010

2.930

4.303

Total Current Liabilities (4)

546.667

460.810

407.650

 

 

 

 

TOTAL

1117.579

935.515

790.682

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

148.345

138.233

69.498

(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

94.581

103.898

95.765

(c) Deferred tax assets (net)

0.000

1.150

0.012

(d)  Long-term Loan and Advances

8.956

1.591

1.573

(e) Other Non-current assets

0.000

0.000

0.316

Total Non-Current Assets

251.882

244.872

167.164

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

532.324

366.264

228.637

(c) Trade receivables

230.077

239.478

346.194

(d) Cash and cash equivalents

80.899

69.226

32.335

(e) Short-term loans and advances

22.397

15.675

16.352

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

865.697

690.643

623.518

 

 

 

 

TOTAL

1117.579

935.515

790.682

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

3712.542

4188.526

2538.436

 

Other Income

9.077

7.014

 

 

TOTAL (A)

3721.619

4195.540

2538.436

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

3707.470

4198.196

 

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

(106.223)

(119.163)

 

 

Exceptional Expenses

11.977

0.000

 

 

Employee Benefit Expenses

4.413

5.066

 

 

Other expenses

16.977

19.071

 

 

TOTAL (B)

3634.614

4103.170

2463.811

 

 

 

 

 

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

87.005

92.370

74.625

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

77.105

70.859

54.512

 

 

 

 

 

 

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

9.900

21.511

20.113

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

9.880

8.346

8.402

 

 

 

 

 

 

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

0.020

13.165

11.711

 

 

 

 

 

Less

TAX (H)

3.707

1.792

3.824

 

 

 

 

 

 

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

(3.687)

11.373

7.887

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(1.87)

5.77

 --

 

 

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 Operations

70.174

46.109

9.699

Net cash flow from operating activity

(0.359)

106.429

9.699

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

(0.10)

0.27

0.31

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

2.34

2.21

2.94

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.00

1.59

1.69

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.00

0.06

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.94

2.19

1.86

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.58

1.50

1.53

 

 

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

17.700

19.700

19.700

Reserves & Surplus

181.701

211.074

203.246

Net worth

219.401

230.774

222.946

 

 

 

 

long-term borrowings

21.680

72.643

174.030

Short term borrowings

386.369

433.634

480.476

Total borrowings

408.049

506.277

654.506

Debt/Equity ratio

1.860

2.194

2.936

 

 

 

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)

Sales

2538.436

4188.526

3712.542

 

 

65.004

(11.364)

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

2538.436

4188.526

3712.542

Profit / (Loss)

7.887

11.373

(3.687)

 

0.31%

0.27%

(0.10%)

 

 

 

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

Yes

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

 

Unsecured Loan

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Short-term borrowings

 

 

Other loans and advances

3.973

0.000

Total

3.973

0.000

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10598363

29/09/2015

50,000,000.00

ANDHRA BANK

BALLYGUNGE PARK BRANCH, 48/1A, GARIAHAT ROAD, KOL 
KATA, West Bengal - 700019, INDIA

C67993907

2

10588325

11/08/2015

40,000,000.00

ANDHRA BANK

KOLKATA MAIN BRANCH, 14/1B, EZRA STREET, KOLKATA, 
West Bengal - 700001, INDIA

C62767124

3

10476610

27/01/2014

496,700,000.00

STATE BANK OF INDIA

Commercial Branch, Kolkata, 24, Park Street, Kolkata, West Bengal - 700016, INDIA

B95947800

4

10478233

10/06/2015 *

600,000,000.00

ANDHRA BANK

BALLYGUNGE PARK BRANCH, 48/1A, GARIAHAT ROAD, KOL 
KATA, West Bengal - 700019, INDIA

C56075294

5

10448497

11/11/2014 *

420,000,000.00

ANDHRA BANK

KOLKATA MAIN BRANCH, 14/1B, EZRA STREET, KOLKATA, 
West Bengal - 700001, INDIA

C33742933

6

10207720

07/06/2013 *

310,000,000.00

ANDHRA BANK

KOLKATA MAIN BRANCH, 14/1B, EZRA STREET, KOLKATA, 
West Bengal - 700001, INDIA

B80989155

 

 

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.66.32

UK Pound

1

Rs.98.98

Euro

1

Rs.72.13

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SUJ


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

--

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

5

--CREDIT LINES

1~10

-

--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

 

22

 

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.