MIRA INFORM REPORT

 

 

Report No. :

305749

Report Date :

02.02.2015

 

IDENTIFICATION DETAILS

 

Name :

SUNDER ISPAT LIMITED (w.e.f 13.08.1996)

 

 

Formerly Known As :

SUNDER ISPAT PRIVATE LIMITED

 

 

Registered Office :

2-1-41, Tobacco Bazar, Secunderabad – 500003, Telangana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

28.07.1995

 

 

Com. Reg. No.:

36-021253

 

 

Capital Investment / Paid-up Capital :

Rs.58.920 Millions

 

 

CIN No.:

[Company Identification No.]

U27109TG1995PLC021253

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of Tmt bar, ms bar, ms flats.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 270000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established public limited liability company having moderate track record.

 

As per financials of 2013-14 the company has reported very low profitability.

 

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

 

The company can be considered for business dealings with some caution.

 

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

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 31-03-2014.

 

LOCATIONS

 

Registered Office :

2-1-41, Tobacco Bazar, Secunderabad – 500003, Telangana, India

Tel. No.:

91-40-27817009/27843871/24362861

Fax No.:

91-40-27813892

E-Mail :

askrco@yahoo.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Vinay Kumar Agarwal

Designation :

Director

Address :

8-2-686/K/26/4, Road No. 12, Banjara Hills, Hyderabad – 500034, Telangana, India

Date of Appointment :

28.07.1995

DIN No.:

01618646

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

Date of cessation

Company/ LLP Status

Defaulting status

1

U27109TG1995PLC021253

SUNDER ISPAT LIMITED

Director

28-07-95

28-07-95

-

Active

NO

2

U27109TG2005PTC046810

METALLICA SPONGE AND POWER PRIVATE LIMITED

Director

11-07-05

11-07-05

01-11-14

Active

NO

3

U27109TG2006PTC051696

SUGNA ISPAT PRIVATE LIMITED

Director

17-11-06

17-11-06

-

Active

NO

4

U27100TG2009PTC065278

MANSAROWAR ISPAT (INDIA) PRIVATE LIMITED

Director

01-10-09

01-10-09

-

Active

NO

5

U65993WB1989PTC047332

APURVA HOLDINGS PVT LTD

Director

07-06-10

07-06-10

-

Active

NO

 

 

Name :

Mr. Sonthalia Girish Kumar

Designation :

Director

Address :

8-2-686/K/26/4, Road No. 12, Banjara Hills, Hyderabad – 500034, Telangana, India

Date of Appointment :

28.07.1995

DIN No.:

01653688

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

Date of cessation

Company/ LLP Status

Defaulting status

1

U27109TG1995PLC021253

SUNDER ISPAT LIMITED

Director

28-07-95

28-07-95

-

Active

NO

2

U27109TG2005PTC046810

METALLICA SPONGE AND POWER PRIVATE LIMITED

Director

11-07-05

11-07-05

01-11-14

Active

NO

3

U27100TG2009PTC065278

MANSAROWAR ISPAT (INDIA) PRIVATE LIMITED

Director

01-10-09

01-10-09

-

Active

NO

4

U65993WB1989PTC047332

APURVA HOLDINGS PVT LTD

Director

07-06-10

07-06-10

-

Active

NO

 

 

Name :

Mr. Mukundlal Agarwal

Designation :

Director

Address :

8-2-686/K/26/4, Road No. 12, Banjara Hills, Hyderabad – 500034, Telangana, India

Date of Appointment :

28.07.1995

DIN No.:

02996895

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

Date of cessation

Company/ LLP Status

Defaulting status

1

U27109TG1995PLC021253

SUNDER ISPAT LIMITED

Director

28-07-95

28-07-95

-

Active

NO

2

U27109TG2005PTC046810

METALLICA SPONGE AND POWER PRIVATE LIMITED

Director

11-07-05

11-07-05

01-11-14

Active

NO

3

U27109TG2006PTC051696

SUGNA ISPAT PRIVATE LIMITED

Director

17-11-06

17-11-06

-

Active

NO

4

U27100TG2009PTC065278

MANSAROWAR ISPAT (INDIA) PRIVATE LIMITED

Director

05-10-12

05-10-12

-

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

SHAREHOLDING DETAIL FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

71.75

Directors or relatives of Directors

28.25

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of Tmt bar, ms bar, ms flats.

 

 

Products :

Item Code No.

Product Description

72071220

ms bars and ms billetes

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Indian Overseas Bank, R P Road Branch, R P Road, Secunderabad - 500003,

Andhra Pradesh, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Short-term borrowings

 

 

Other loans and advances, others

79.755

79.428

Total

79.755

79.428

 

 

 

Banking Relations :

--

 

 

Finance Institute:

SREI Equipment Finance Private Limited, 'Vishwakarma', 86c, Topsia Road, Kolkata - 700046, West Bengal, India

 

 

Auditors :

 

Name :

R B Kabra and Company

Chartered Accountants

Address :

4-1-917 Pars Lane Tilak Road

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

AAEFR3083C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Other Related party :

  • Mansarowar Ispat (India) Private Limited, India [U27100TG2009PTC065278]
  • Sugna Metals Limited, India [U27109TG2006PLC051360]
  • Sifco metal industries

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

625000

Equity Shares

Rs.100/- each

Rs. 62.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

589195

Equity Shares

Rs.100/- each

Rs. 58.920 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

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

58.920

58.920

58.920

(b) Reserves & Surplus

33.962

33.349

32.717

(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)

92.882

92.269

91.637

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

53.273

72.398

38.155

(b) Deferred tax liabilities (Net)

0.865

1.041

1.315

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.100

0.100

0.100

Total Non-current Liabilities (3)

54.238

73.539

39.570

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

79.755

79.428

56.165

(b) Trade payables

113.910

52.494

31.128

(c) Other current liabilities

28.423

20.256

16.243

(d) Short-term provisions

0.610

0.722

0.466

Total Current Liabilities (4)

222.698

152.900

104.002

 

 

 

 

TOTAL

369.818

318.708

235.209

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

33.191

37.047

43.626

(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

1.430

1.430

1.430

(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

0.000

0.000

0.000

Total Non-Current Assets

34.621

38.477

45.056

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

112.834

111.218

92.596

(c) Trade receivables

137.220

96.790

45.341

(d) Cash and cash equivalents

12.711

8.090

9.505

(e) Short-term loans and advances

57.959

50.432

36.733

(f) Other current assets

14.473

13.701

5.978

Total Current Assets

335.197

280.231

190.153

 

 

 

 

TOTAL

369.818

318.708

235.209

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

877.291

481.196

582.603

 

Other Income

0.644

15.448

2.223

 

TOTAL (A)

877.935

496.644

584.826

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

11.287

4.096

470.584

 

Purchases of Stock-in-Trade

623.091

343.429

3.153

 

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

(3.980)

(9.842)

(3.515)

 

Employees benefits expense

3.627

3.501

2.872

 

Other expenses

221.775

134.848

95.253

 

TOTAL (B)

855.800

476.032

568.347

 

 

 

 

 

Less

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

22.135

20.612

16.479

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

15.451

13.050

7.305

 

 

 

 

 

 

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

6.684

7.562

9.174

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

5.697

6.579

7.063

 

 

 

 

 

 

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

0.987

0.983

2.111

 

 

 

 

 

Less

TAX (I)

0.374

0.351

0.204

 

 

 

 

 

 

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

0.613

0.632

1.907

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.04

NA

NA

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.07

0.13

0.33

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

2.52

4.28

2.83

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.27

0.31

0.90

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.01

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.43

1.65

1.03

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.51

1.83

1.83

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

58.920

58.920

58.920

Reserves & Surplus

32.717

33.349

33.962

Net worth

91.637

92.269

92.882

 

 

 

 

long-term borrowings

38.155

72.398

53.273

Short term borrowings

56.165

79.428

79.755

Total borrowings

94.320

151.826

133.028

Debt/Equity ratio

1.029

1.645

1.432

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

582.603

481.196

877.291

 

 

(17.406)

82.315

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

582.603

481.196

877.291

Profit

1.907

0.632

0.613

 

0.33%

0.13%

0.07%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

NOTE: Registered office of the company has been shifted Patel Market, Hyderabad, Andhra Pradesh, India to the present address w.e.f. 01.06.2011

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Deposits from shareholders

53.273

72.398

Total

53.273

72.398

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10454264

03/10/2013

1,500,000.00

SREI EQUIPMENT FINANCE PRIVATE LIMITED

'VISHWAKARMA', 86C, TOPSIA ROAD, KOLKATA, WEST BENGAL - 700046, INDIA

B87184776

2

90344276

11/11/2014 *

130,000,000.00

INDIAN OVERSEAS BANK

R P ROAD BRANCH, R P ROAD,SECUNDERABAD, TELANGANA - 500003, INDIA

C33567090

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipments
  • Other equipments

 


 

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.61.76

UK Pound

1

Rs.93.13

Euro

1

Rs.70.03

 

 

INFORMATION DETAILS

 

Analysis Done by :

SUC

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

32

 

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.