|
Report No. : |
305269 |
|
Report Date : |
04.02.2015 |
IDENTIFICATION DETAILS
|
Name : |
KORES ( |
|
|
|
|
Registered
Office : |
301/302, Ashford Chambers, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
26.05.1936 |
|
|
|
|
Com. Reg. No.: |
11-002494 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.130.000 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U21198MH1936PLC002494 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMK12588C / MUMK12076B / MUMK11758F |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACK5069Q |
|
|
|
|
Legal Form : |
A Closely Held
Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of Stationery Products, Castings, Auto Components, Yarn, Clothes and API/ Bulk Drugs etc. and also engaged in Building Construction and Development. |
|
|
|
|
No. of Employees
: |
Not Available |
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 |
|
Maximum Credit Limit : |
USD 2500000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. General financial position of the company is normal and acceptable for
business dealing. Trade relations are reported as fair. Business is active. Payment
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 – December 31, 2014
|
Country Name |
Previous Rating (30.09.2014) |
Current Rating (31.12.2014) |
|
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 |
CRISIL |
|
Rating |
Long term rating=BBB- |
|
Rating Explanation |
Moderate degree of safety. It carry moderate
credit risk. |
|
Date |
28.07.2014 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short term rating=A3 |
|
Rating Explanation |
Moderate degree of safety. It carry higher
credit risk. |
|
Date |
28.07.2014 |
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/ Corporate Office 1 : |
301/302, Ashford Chambers, Lady Jamshedji Road, Mahim (West), Mumbai –
400 016, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Tel. No.: |
91-22-24476800 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Mobile No.: |
91-9820268437 (Mr. Vimal Bagadia) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Fax No.: |
91-22-24476999 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
E-Mail : |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Website : |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Location : |
Owned |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Corporate Office 2 : |
Plot No.6, Industrial Area No.1, Pithampur, Indore – 452 001, Madhya
Pradesh, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Factory 1 : |
Chakan (Foundry Division) Chakan Talegoan Road, Gat No.109, Chakan Talegoan Road, Chakan – 410 501 District: Pune, Chakan, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Tel. No.: |
91-2135-252128/ 254797 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Fax No.: |
91-2135-252149 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Factory 2 : |
Pune (Pefco
Foundry Division and Administrative Office) Plant No. I: E-14, 15 and 16, Bhosari Industrial Area, Pune – 411 026, Maharashtra,
India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Tel. No.: |
91-20-27120741 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Fax No.: |
91-20-27120014 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
E-Mail : |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Area
: |
Owned |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Factory 3 : |
Plant No. II: Gat No.149, Chakan, Talegaon Road, Chakan, District Pune – 410 501,
Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Area
: |
Owned |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Factory 4 : |
Pithampur (Engineering Division) Plot No.6, Area No.1, Pithampur, District Dhar, Pithampur – 454 775, Madhya Pradesh, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Tel. No.: |
91-7292-252275 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Factory 5 : |
Wankaner: (Textile Division) Station
Road,
Wankaner – 363 622, Gujarat, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Tel. No.: |
91-2828-220310/ 220385 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Fax No.: |
91-2828-220433 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Area
: |
Owned |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Factory 6 : |
Roha (Pharmaceutical
and Chemicals Division) Plot No.59A, 65B, 65C, 66A and 58/2, MIDC, Industrial Area, Dhatav, Roha,
District Raigad – 402 116, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Tel. No.: |
91-2194-263568 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Fax No.: |
91-2194-263567 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Area
: |
Owned |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Factory 7 : |
Business and Computer Systems Division Mumbai Building No.K-11, New Arihant Compund, Village - Koper, Taluka -
Bhiwandi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Factory 8 : |
Thane: 1st Pokharan Road, Thane (West) – 400 606, Maharashtra,
India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Area
: |
Owned |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Factory 9 : |
Pharmaceuticals
and Chemical Division C-7/1-B, TTC Industrial Area, MIDC, Pawane, Navi Mumbai – 400 705,
Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Tel. No.: |
91-22-24946555 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Fax No.: |
91-22-24950401 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Factory 10 : |
Rudrapur (Uttaranchal): Plot No.15, Sector
211 E, Panthnagar, Rudrapur – 263 154, Uttaranchal, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Area
: |
Owned |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Branch /
Representative Office : |
Located at:
|
DIRECTORS
AS ON 27.09.2013
|
Name : |
Mr. Anand Kumar Thirani |
|
Designation : |
Managing Director |
|
Address : |
Flat No.19 and 20, Firpose Co-operative Society Limited, 47A-Bhulabhai
Desai Road, Mumbai – 400 026, Maharashtra, India |
|
Date of Birth/Age : |
03.09.1956 |
|
Qualification : |
B. Com |
|
Date of Appointment : |
29.05.1981 |
|
DIN No.: |
00082344 |
|
PAN No.: |
AAEPT3338G |
|
|
|
|
Name : |
Mr. Sushil Kumar Thirani |
|
Designation : |
Whole Time Director |
|
Address : |
Flat No.7, A Wing, Sea Face Apartment, 50, Bhulabhai Desai Road,
Mumbai – 400 026, Maharashtra, India |
|
Date of Birth/Age : |
20.10.1930 |
|
Qualification : |
Inter Science
|
|
Date of Appointment : |
30.11.1956 |
|
DIN No.: |
00082283 |
|
PAN No.: |
AACPT3467E |
|
|
|
|
Name : |
Mr. Rajkumar Hanumanprasad Saboo |
|
Designation : |
Whole Time Director |
|
Address : |
Flat No.1902, C Wing, Gundecha Garden, Lal Baug, Mumbai – 400 012,
Maharashtra, India |
|
Date of Birth/Age : |
19.12.1964 |
|
Qualification : |
C.A. |
|
Date of Appointment : |
01.04.2005 |
|
DIN No.: |
00053600 |
|
PAN No.: |
ACPPS6072F |
|
|
|
|
Name : |
Mr. Sameer Ashok Mehta |
|
Designation : |
Director |
|
Address : |
702, Sukh Sagar Building, Sir Bhalchandra Road, Matunga, Mumbai – 400
019, Maharashtra, India |
|
Date of Birth/Age : |
29.11.1976 |
|
Date of Appointment : |
25.08.2010 |
|
DIN No.: |
02945481 |
|
PAN No.: |
AFWPM8893C |
|
|
|
|
Name : |
Mr. Karunakar Govinda Menon |
|
Designation : |
Director |
|
Address : |
6B, Kannarkat, Condominiums, T.O.C.H. School Road, Vyttilla, Ernakulam
– 682 019, Kerala, India |
|
Date of Birth/Age : |
08.03.1930 |
|
Qualification : |
B. Sc., (Tech.), A.M.I.I. Chem. E., A.M.I. Indus. E. (Ind.) |
|
Date of Appointment : |
01.04.2005 |
|
DIN No.: |
00086420 |
|
|
|
|
Name : |
Mr. Jagdish Prasad Gupta |
|
Designation : |
Director |
|
Address : |
Flat No.104, Azalea Apartments, Naber, Pune – 411 045, Maharashtra,
India |
|
Date of Birth/Age : |
15.10.1935 |
|
Date of Appointment : |
20.11.1997 |
|
DIN No.: |
00053681 |
|
|
|
|
Name : |
Mr. Satish Kantilal Patel |
|
Designation : |
Director |
|
Address : |
604, Sibylle Apartments, 65, Worlihill Estate, Worli, Mumbai – 400
018, Maharashtra, India |
|
Date of Birth/Age : |
16.05.1936 |
|
Date of Appointment : |
26.08.2004 |
|
DIN No.: |
00081904 |
|
|
|
|
Name : |
Mr. Vivek Prakash Bagri |
|
Designation : |
Director |
|
Address : |
Uday Niwas, 29 D, Dongarsi Road, Malabar Hill, Mumbai - 400006, Maharashtra, India |
|
Date of Birth/Age : |
08.09.1980 |
|
Date of Appointment : |
17.05.2013 |
|
DIN No.: |
03527490 |
KEY EXECUTIVES
|
Name : |
Mr. Vishnu Ramchandra Murkar |
|
Designation : |
Company Secretary |
|
Address : |
A-404, New Shreenath Complex Co-Operative Society, Mira Bhayander
Road, Mira Road, Thane – 401 107, Maharashtra, India |
|
Date of Birth/Age : |
01.06.1979 |
|
Date of Appointment : |
02.04.2012 |
|
PAN No.: |
AHLPM0620L |
|
|
|
|
Name : |
Mr. Vimal Bagadia |
|
Designation : |
Finance Manager |
MAJOR SHAREHOLDERS
AS ON 27.09.2013
SHAREHOLDERS DETAILS FILE ATTACHED
Equity Share Break up (Percentage of Total Equity)
AS ON 27.09.2013
|
Category |
Percentage |
|
Bodies corporate |
39.54 |
|
Directors or relatives of Directors |
51.69 |
|
Other top fifty shareholders |
7.74 |
|
Others |
1.03 |
|
|
|
|
Total |
100.00 |
%20LIMITED%20-%20305269%2004-Feb-2015_files/image002.gif)
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Stationery Products, Castings, Auto Components, Yarn, Clothes and API/ Bulk Drugs etc. and also engaged in Building Construction and Development. |
||||||||||
|
|
|
||||||||||
|
Products : |
|
||||||||||
|
|
|
||||||||||
|
Brand Names : |
Not Available |
||||||||||
|
|
|
||||||||||
|
Agencies Held : |
Not Available |
||||||||||
|
|
|
||||||||||
|
Exports : |
Not Available |
||||||||||
|
|
|
||||||||||
|
Imports : |
Not Available |
||||||||||
|
|
|
||||||||||
|
Terms : |
|
||||||||||
|
Selling : |
Not Available |
||||||||||
|
|
|
||||||||||
|
Purchasing : |
Not Available |
PRODUCTION STATUS – NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
Not Available |
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
Not Available |
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
Not Available |
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
· Central Bank of India, Corporate Finance Branch, 1st Floor, MMO Building, M.G. Road, Mumbai – 400 023, Maharashtra, India · Bank of Baroda, Bhadra Branch, Ahmedabad, Gujarat, India · Dena Bank ·
State Bank of ·
State Bank of ·
ICICI Bank Limited ·
Kotak
Mahindra Bank ·
IndusInd Bank |
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Membership : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Singhi and Company Chartered Accountants |
|
Address : |
901-A, Twin Tower, Lokhandwala Complex, 2nd
Cross Lane, Andheri (West), Mumbai – 400053, Maharashtra, India |
|
PAN No.: |
AAOFS5579C |
|
|
|
|
Associate Companies : |
·
Kores Services Limited, India · Solar Packaging Private Limited · Pepega ( Insulation and Packaging) Limited ·
Quality Inks Private Limited, India · Shri Amarsinhji Stationery Industries Limited · Art Enterprises, India · Livedarshan India Private Limited · Aum High Power Plating And Equipments Private Limited · Matrix Business Machines Private Limited |
CAPITAL STRUCTURE
AS ON 27.09.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
15000000 |
Equity Shares |
Rs.10/- each |
Rs.150.000 Millions |
|
250000 |
Preference Shares |
Rs.100/- each |
Rs.25.000 Millions |
|
|
|
|
|
|
|
Total |
|
Rs.175.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
11000000 |
Equity Shares |
Rs.10/- each |
Rs.110.000 Millions |
|
200000 |
Preference Shares |
Rs.100/- each |
Rs.20.000 Millions |
|
|
|
|
|
|
|
Total |
|
Rs.130.000
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 |
130.000 |
130.000 |
130.000 |
|
(b) Reserves & Surplus |
744.665 |
703.055 |
792.396 |
|
(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) |
874.665 |
833.055 |
922.396 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
373.041 |
837.605 |
738.069 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
10.706 |
|
(c) Other long term liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
116.728 |
118.256 |
104.964 |
|
Total Non-current Liabilities (3) |
489.769 |
955.861 |
853.739 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
876.097 |
706.493 |
856.530 |
|
(b) Trade payables |
1466.038 |
1236.057 |
1357.296 |
|
(c) Other current
liabilities |
343.185 |
552.987 |
543.097 |
|
(d) Short-term provisions |
19.659 |
24.179 |
34.430 |
|
Total Current Liabilities (4) |
2704.979 |
2519.716 |
2791.353 |
|
|
|
|
|
|
TOTAL |
4069.413 |
4308.632 |
4567.488 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
1375.039 |
1786.118 |
1741.642 |
|
(ii) Intangible Assets |
0.923 |
2.291 |
2.959 |
|
(iii) Capital
work-in-progress |
16.237 |
20.157 |
64.513 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
7.525 |
8.331 |
10.022 |
|
(c) Deferred tax assets (net) |
51.067 |
38.197 |
0.000 |
|
(d) Long-term Loan and Advances |
5.599 |
9.514 |
10.976 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current Assets |
1456.390 |
1864.608 |
1830.112 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
1069.880 |
836.662 |
900.629 |
|
(c) Trade receivables |
1009.594 |
1075.949 |
1286.713 |
|
(d) Cash and cash
equivalents |
65.473 |
78.362 |
63.992 |
|
(e) Short-term loans and
advances |
466.305 |
450.644 |
483.134 |
|
(f) Other current assets |
1.771 |
2.407 |
2.908 |
|
Total Current Assets |
2613.023 |
2444.024 |
2737.376 |
|
|
|
|
|
|
TOTAL |
4069.413 |
4308.632 |
4567.488 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
6463.425 |
6534.978 |
7507.496 |
|
|
|
Other Income |
98.200 |
33.151 |
31.783 |
|
|
|
TOTAL (A) |
6561.625 |
6568.129 |
7539.279 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
2369.819 |
2231.896 |
2938.353 |
|
|
|
Purchase of Stock-in-trade |
1887.822 |
1856.749 |
2116.060 |
|
|
|
Changes in Inventories of finished goods, work-in-progress and
stock-in-trade |
(234.777) |
20.150 |
(115.922) |
|
|
|
Employee Benefits Expenses |
683.564 |
674.574 |
684.556 |
|
|
|
Other Expenses |
1400.483 |
1445.457 |
1658.906 |
|
|
|
Expenditure on production, transportation & other expenditure pertaining to E&P activities |
1.571 |
56.739 |
0.000 |
|
|
|
Extraordinary items |
38.737 |
0.674 |
0.094 |
|
|
|
TOTAL (B) |
6147.219 |
6286.239 |
7282.047 |
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
414.406 |
281.890 |
257.232 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
216.411 |
254.590 |
253.953 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)
(E) |
197.995 |
27.300 |
3.279 |
|
|
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION (F) |
159.992 |
165.264 |
183.115 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX (E-F) (G) |
38.003 |
(137.964) |
(179.836) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
(3.605) |
(48.623) |
(43.844) |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX (G-H) (I) |
41.608 |
(89.341) |
(135.992) |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
3.58 |
(8.32) |
(12.56) |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin PAT / Sales |
(%) |
0.64 |
(1.37) |
(1.81) |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
6.41 |
4.31 |
3.43 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
0.95 |
(3.25) |
(4.00) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.04 |
(0.17) |
(0.19) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.43 |
1.85 |
1.73 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.97 |
0.97 |
0.98 |
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 |
130.000 |
130.000 |
130.000 |
|
Reserves & Surplus |
792.396 |
703.055 |
744.665 |
|
Net
worth |
922.396 |
833.055 |
874.665 |
|
|
|
|
|
|
long-term borrowings |
738.069 |
837.605 |
373.041 |
|
Short term borrowings |
856.530 |
706.493 |
876.097 |
|
Total
borrowings |
1594.599 |
1544.098 |
1249.138 |
|
Debt/Equity
ratio |
1.729 |
1.854 |
1.428 |
%20LIMITED%20-%20305269%2004-Feb-2015_files/image004.gif)
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 |
7507.496 |
6534.978 |
6463.425 |
|
|
|
(12.954) |
(1.095) |
%20LIMITED%20-%20305269%2004-Feb-2015_files/image006.gif)
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
|
7507.496 |
6534.978 |
6463.425 |
|
Profit |
(135.992) |
(89.341) |
41.608 |
|
|
(1.81%) |
(1.37%) |
0.64% |
%20LIMITED%20-%20305269%2004-Feb-2015_files/image008.gif)
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 |
No |
|
33] |
Voter ID No of
Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating,
if available |
Yes |
UNSECURED LOANS:
|
Particulars |
31.03.2014 Rs. In Millions |
31.03.2013 Rs. In Millions |
|
Long Term Borrowings |
|
|
|
Deferred Payment
liabilities |
21.840 |
26.578 |
|
|
|
|
|
Total |
21.840 |
26.578 |
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10537541 |
29/11/2014 |
40,000,000.00 |
TATA CAPITAL FINANCIAL SERVICES LIMITED |
ONE FORBES,, DR. V. B. GANDHI MARG, FORT, MUMBAI, MAHARASHTRA - 400001, INDIA |
C37464708 |
|
2 |
10516261 |
31/07/2014 |
18,520,725.00 |
SIEMENS FINANCIAL SERVICES PRIVATE LIMITED |
130, PANDURANG BUDHKAR MARG,, WORLI, MUMBAI, MAHARASHTRA - 400018, INDIA |
C17648692 |
|
3 |
10483549 |
22/02/2014 |
154,700,000.00 |
DENA BANK |
INDUSTRIAL FINANCE BRANCH, 1ST FLOOR,, 17, HORNIMAN CIRCLE, FORT, MUMBAI, MAHARASHTRA - 400023, INDIA |
B98891096 |
|
4 |
10247777 |
30/09/2010 |
140,000,000.00 |
KOTAK MAHINDRA BANK LIMITED |
36-38A, NARIMAN BHAVAN, 227,D,, NARIMAN POINT,, MUMBAI, MAHARASHTRA - 400021, INDIA |
A96937933 |
|
5 |
10241933 |
07/09/2010 |
99,500,000.00 |
CENTRAL BANK OF INDIA |
CORPORATE FINANCE BRANCH,IST FLOOR, MMO BUILDING, M.G.ROAD, MUMBAI, MAHARASHTRA - 400023, INDIA |
A95642153 |
|
6 |
10193856 |
30/12/2009 |
10,000,000.00 |
TATA CAPITAL LIMITED |
ONE FORBES, DR V B GANDHI MARG,FORT, MUMBAI, MAHARASHTRA - 400001, INDIA |
A76460278 |
|
7 |
10171970 |
29/07/2009 |
12,500,000.00 |
TATA CAPITAL LIMITED |
ONE FORBES, DR V B GANDHI MARG,FORT, MUMBAI, MAHARASHTRA - 400001, INDIA |
A67585737 |
|
8 |
10152248 |
13/03/2009 |
100,600,000.00 |
CENTRAL BANK OF INDIA |
CORPORATE FINANCE BRANCH,, IST FLOO, M.M.O. BUILDING, M.G.ROAD,FORT, MUMBAI, MAHARASHTRA - 400023, INDIA |
A60006475 |
|
9 |
10132526 |
14/11/2008 |
90,000,000.00 |
CENTRAL BANK OF INDIA |
CORPORATE FINANCE BRANCH,, MMO. BUILDING,1ST FLOOR, M.G.ROAD,FORT,, MUMBAI, MAHARASHTRA - 400001, INDIA |
A52096740 |
|
10 |
10107905 |
11/02/2008 |
8,000,000.00 |
KOTAK MAHINDRA BANK LIMITED |
36-38A, NARIMAN BHAVAN, 227,D,, NARIMAN POINT,, MUMBAI, MAHARASHTRA - 400021, INDIA |
A40256232 |
|
11 |
10077021 |
25/08/2010 * |
150,000,000.00 |
STATE BANK OF INDIA |
INDUSTRIAL FINANCE BRANCH, THE ARCADE, 2ND FLOOR,, WORLD TRADE CENTRE, CUFFE PARADE, COLABA, MUMBAI, MAHARASHTRA - 400005, INDIA |
A95872693 |
|
12 |
10038604 |
13/02/2007 |
19,385,000.00 |
CENTRAL BANK OF INDIA |
CORPORATE FINANCE BRANCH,1ST FLOOR, MMO BUILDING, M.G.ROAD, MUMBAI, MAHARASHTRA - 400023, INDIA |
A11179967 |
|
13 |
10007703 |
13/02/2007 * |
190,000,000.00 |
CENTRAL BANK OF INDIA |
CORPORATE FINANCE BRANCH,1ST FLOOR, MMO BUILDING, M.G.ROAD, MUMBAI, MAHARASHTRA - 400023, INDIA |
A01083674 |
|
14 |
10487478 |
23/01/2006 |
6,000,000.00 |
ICICI BANK LTD |
ICICI BANK TOWER BANDRA KURLA COMPLEX BANDRA EAST, MUMBAI, MUMBAI, MAHARASHTRA - 400051, INDIA |
A01565167 |
|
15 |
90241332 |
30/03/2007 * |
399,100,000.00 |
STATE BANK OF INDIA |
INDUSTRIAL FINANCE BRANCH,, WORLD TRADE CENTRE, CUFFE PARADE,, MUMBAI, MAHARASHTRA - 400005, INDIA |
- |
|
16 |
90244299 |
14/11/2005 * |
36,000,000.00 |
CENTRAL BANK OF INDIA |
M G ROAD, FORT, MUMBAI, MAHARASHTRA, INDIA |
- |
|
17 |
90240350 |
31/01/2007 * |
595,700,000.00 |
CENTRAL BANK OF INDIA |
CORPORATE FINANCE BRANCH,1ST FLOOR,, MMO BUILDING, M.G.ROAD,FORT, MUMBAI, MAHARASHTRA - 400023, INDIA |
- |
|
18 |
80024589 |
10/10/2014 * |
1,833,500,000.00 |
CENTRAL BANK OF INDIA |
CORPORATE FINANCE BRANCH,IST FLOOR, MMO BUILDING, M.G.ROAD, MUMBAI, MAHARASHTRA - 400023, INDIA |
C32039554 |
*Date of modification Charges
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,
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.61.74 |
|
|
1 |
Rs.92.71 |
|
Euro |
1 |
Rs.69.94 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
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 |
5 |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
4 |
|
--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 |
|
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 |
||
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.