MIRA INFORM REPORT

 

 

Report No. :

306315

Report Date :

05.02.2015

 

IDENTIFICATION DETAILS

 

Name :

MAKHARIA MACHINERIES PRIVATE LIMITED

 

 

Registered Office :

101, Bombay Samachar Marg, Fort, Mumbai – 400001, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

01.05.1995

 

 

Com. Reg. No.:

11-087908

 

 

Capital Investment / Paid-up Capital :

Rs.0.207 Million

 

 

CIN No.:

[Company Identification No.]

U31300MH1995PTC087908

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Dealer of LT and HT Motors, Worm and Helical Gearbox, Geared Motors, Water and Process Application Pumps and VVFDs and Automation products.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Overall financial position of the company is decent.

 

Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct.

 

The company can be considered for business dealings at usual trade terms and conditions

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – 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

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 :

101, Bombay Samachar Marg, Mumbai – 400 001, Maharashtra, India

Tel. No.:

91-22-22663045/ 22346291

Fax No.:

91-22-22666111

E-Mail :

makharia@bom3.vsnl.net.in

sale@makharia.in

ashish@makharia.in 

rishi@makharia.in

Website:

http://www.makharia.in

Area :

1500 sq ft

Location :

Rented

 

 

Sales Office :

310/311, Neelam Building, Dr, R.G. Thadani Marg, Worli Mumbai -  400018 , Maharashtra, India

Tel. No.:

91-22-66023000 to 30100

Fax No.:

91-22- 66023001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Shyamsunder M Makharia

Designation :

Managing Director

Address :

1602-B, Chaitanya Towers, Appasaheb Marathe Marg, Prabhadevi, Mumbai-400025, Maharashtra, India

Date of Birth/Age :

13.11.1949

Date of Appointment :

01.05.1995

DIN No.:

00926170

PAN No.:

AAHPM4485A

 

 

Name :

Mr. Rajrani Shyamsunder Makharia

Designation :

Director

Address :

1602-B, Chaitanya Towers, Appasaheb Marathe Marg, Prabhadevi, Mumbai-400025, Maharashtra, India

Date of Birth/Age :

18.06.1952

Date of Appointment :

01.05.1995

DIN No.:

01142890

PAN No.:

AFSPM8224R

 

 

Name :

Mr. Ashish Shyamsunder Makharia

Designation :

Director

Address :

1602-B, Chaitanya Towers, Appasaheb Marathe Marg, Prabhadevi, Mumbai-400025, Maharashtra, India

Date of Birth/Age :

04.11.1973

Date of Appointment :

01.05.1995

DIN No.:

01111778

PAN No.:

AADPM9264H

 

 

Name :

Mr. Rishi Shyamsunder Makharia

Designation :

Director

Address :

1602-B, Chaitanya Towers, Appasaheb Marathe Marg, Prabhadevi, Mumbai-400025, Maharashtra, India

Date of Birth/Age :

31.10.1976

Date of Appointment :

01.05.1995

DIN No.:

01111786

PAN No.:

AAKHR0959R

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Shyamsunder M Mukherjee

5100

Rajrani S Makharia

5000

Ashish S Makharia

5000

Rishi S Makharia

5000

Shivani A Dani

100

Vanita A Makharia

100

Vidushi  R Makharia

100

Syamsunder Makharia HUF

100

Ashish Makharia HUF

100

Rishi Makharia HUF

100

Total

20700

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Dealer of LT and HT Motors, Worm and Helical Gearbox, Geared Motors, Water and Process Application Pumps and VVFDs and Automation products.

 

 

Products :

·         LT and HT Motors

·         Worm and Helical Gearbox

·         Geared Motors

·         Water and Process Application Pumps

·         VVFDs and Automation products

 

 

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 :

  • Reliance Group
  • TATA
  • Pepsi
  • Ceat
  • Godrej
  • MMPL
  • Wockhardt

 

 

No. of Employees :

Not Available

 

 

Bankers :

  • Punjab National Bank, Rajabahadur Mansion, B.S.Marg Branch, Fort, Mumbai - 400001, Maharashtra, India
  • Punjab National Bank, Branch Office Brady House, V.N Road, Fort,, Mumbai - 400023, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Loans repayable on demand

1.425

1.716

Short-term borrowings

 

 

Working capital loans from banks

66.039

57.111

Total

67.464

58.827

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Gajria Navinchandra H

Chartered Accountants

Address :

20A Khatau Building, 1ST Floor  8/10

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

AAZPG4776E

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associate Concerns:

Siti Gear India Private Limited, India [U31400MH2009PTC196243]

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs. 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20700

Equity Shares

Rs.10/- each

Rs. 0.207 Million

 

 

 

 

 


 

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

0.207

0.207

0.207

(b) Reserves & Surplus

125.516

106.254

86.058

(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)

125.723

106.461

86.265

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.425

1.716

0.000

(b) Deferred tax liabilities (Net)

(0.602)

(0.489)

(0.428)

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.823

1.227

(0.428)

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

102.178

114.718

89.607

(b) Trade payables

209.527

216.507

182.745

(c) Other current liabilities

12.896

12.485

11.162

(d) Short-term provisions

30.176

19.915

25.635

Total Current Liabilities (4)

354.777

363.625

309.149

 

 

 

 

TOTAL

481.323

471.313

394.986

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

12.267

13.918

12.296

(ii) Intangible Assets

0.000

0.059

0.098

(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

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

12.267

13.977

12.394

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.001

0.001

0.001

(b) Inventories

112.845

89.429

73.224

(c) Trade receivables

262.607

281.069

224.172

(d) Cash and cash equivalents

2.348

3.607

2.131

(e) Short-term loans and advances

91.255

83.230

83.064

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

469.056

457.336

382.592

 

 

 

 

TOTAL

481.323

471.313

394.986

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

1020.833

1031.000

1021.689

 

Other Income

6.861

36.088

NA

 

TOTAL (A)

1027.694

1067.088

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL (B)

976.978

1017.112

NA

 

 

 

 

 

Less

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

50.716

49.976

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

19.296

17.429

NA

 

 

 

 

 

 

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

31.412

32.547

26.396

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

2.765

2.441

2.399

 

 

 

 

 

 

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

28.647

30.106

23.997

 

 

 

 

 

Less

TAX (I)

9.384

9.911

7.707

 

 

 

 

 

 

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

19.263

20.195

16.290

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

Export Sales

3.100

0.027

1.109

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

930.57

975.61

786.95

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.89

1.96

1.59

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

4.97

4.85

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.95

6.39

6.08

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.23

0.28

0.28

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.82

1.09

1.04

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.32

1.26

1.24

 

 

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

0.207

0.207

0.207

Reserves & Surplus

86.058

106.254

125.516

Net worth

86.265

106.461

125.723

 

 

 

 

long-term borrowings

0.000

1.716

1.425

Short term borrowings

89.607

114.718

102.178

Total borrowings

89.607

116.434

103.603

Debt/Equity ratio

1.039

1.094

0.824

 

 

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

1021.689

1031.000

1020.833

 

 

0.911

(0.986)

 

 

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

1021.689

1031.000

1020.833

Profit

16.290

20.195

19.263

 

1.59%

1.96%

1.89%

 

 

 

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

Yes

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

Yes

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

No

 

FINANCIAL RESULTS:

 

The Company has made a profit of Rs. 19.263 Millions for the year under consideration. This profit has been arrived at after providing for depreciation of Rs.2.765 Millions and Provision for Taxation at Rs. 9.384 Millions.

 

The turnover of the Company has decreased to Rs.1020.833 Millions as against the turnover of Rs.1031.000 Millions in the immediate preceding year.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Short-term borrowings

 

 

Loans repayable on demand from others

10.607

10.372

Loans and advances from related parties

25.532

47.235

Total

36.139

57.607

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

90357724

15/06/2013 *

47,500,000.00

PUNJAB NATIONAL BANK

BRANCH OFFICE BRADY HOUSE, V.N ROAD, FORT, MUMBAI, MAHARASHTRA - 400023, INDIA

B80786460

2

90352950

28/11/2005 *

9,800,000.00

PUNJAB NATIONAL BANK

B.S. MARG BRANCH, MUMBAI, MAHARASHTRA, INDIA

-

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

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

 

Intangible assets

 

  • Computer software

 


 

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.61.68

UK Pound

1

Rs.93.53

Euro

1

Rs.70.75

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

7

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.