MIRA INFORM REPORT
|
Report No. : |
306426 |
|
Report Date : |
05.02.2015 |
IDENTIFICATION DETAILS
|
Name : |
PALCO RECYCLE EXCHANGE LIMITED (w.e.f. 07.02.2007) |
|
|
|
|
Formerly Known
As : |
KALYANI SHARP ABRESIVE LIMITED |
|
|
|
|
Registered
Office : |
Plot No. 18-25, Opposite Cera Ceramics, Behind Golden Park, GIDC Bus
Stand, Kadi – 382715, Gujarat |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
06.01.1995 |
|
|
|
|
Com. Reg. No.: |
04-024124 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 50.000
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74999GJ1995PLC024124 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
AHMP05533D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCK6924B |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Trading of Recycling Scrap and Wastes. |
|
|
|
|
No. of Employees
: |
10 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (29) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Not Available (Case site not working) |
|
|
|
|
Comments : |
Subject is an established company having moderate track record. The rating reflects moderate financial risk profile marked by dip in the
turnover during 2014, low profit margin and low reserves level of the
company. However, trade relations are reported as 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.
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.
INFORMATION PARTED BY
|
Name : |
Mr. Mukesh Tiwari |
|
Designation : |
Account Manager |
|
Contact No.: |
91-9228010691 |
|
Date : |
03.02.2015 |
LOCATIONS
|
Registered Office / Warehouse: |
Plot No. 18-25, Opposite Cera Ceramics, Behind Golden Park, GIDC Bus
Stand, Kadi – 382715, Gujarat, India |
|
Tel. No.: |
91-79-25850690/ 91/ 92/ 65258207 |
|
Mobile No.: |
91-9228010691 (Mr. Mukesh Tiwari) |
|
Fax No.: |
91-79-25855338 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
DIRECTORS
As on 28.09.2013
|
Name : |
Mr. Kirankumar Babulal Agrawal |
|
Designation : |
Director |
|
Address : |
A-601, Ratnakar, Oppsite IOC Petroleum, Shivranji Char Rasta, Satelite, Ahmedabad – 380015, Gujarat, India |
|
Date of Birth/Age : |
13.03.1965 |
|
Qualification : |
CA |
|
Date of Appointment : |
30.11.2006 |
|
DIN No.: |
00395934 |
|
|
|
|
Name : |
Mr. Kanaiyalal Babulal Agrawal |
|
Designation : |
Director |
|
Address : |
B-2, Riddhi Siddhi Bunglows, Ramdevnagar Cross Road, Satelite, Ahmedabad – 380015, Gujarat, India |
|
Date of Birth/Age : |
23.10.1964 |
|
Qualification : |
CA |
|
Date of Appointment : |
30.11.2006 |
|
PAN No.: |
ACIPA6616Q |
|
DIN No.: |
00594240 |
|
|
|
|
Name : |
Mr. Pramod Ramanlal Agrawal |
|
Designation : |
Director |
|
Address : |
4, Tejendra Park Society - I, Viratnagar, Odhav, Ahmedabad – 382415, Gujarat, India |
|
Date of Birth/Age : |
11.01.1977 |
|
Qualification : |
B. Com |
|
Date of Appointment : |
27.01.2012 |
|
PAN No.: |
ADAPA7945H |
|
DIN No.: |
00596327 |
KEY EXECUTIVE
|
Name : |
Mr. Mukesh Tiwari |
|
Designation : |
Account Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 28.09.2013
NOTE: SHAREHOLDING DETAILS FILE ATTACHED.
As on 28.09.2013
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage of Holding |
|
Bodies corporate |
96.75 |
|
Directors or relatives of Directors |
1.99 |
|
Other top fifty shareholders |
1.26 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trading of Recycling Scrap and Wastes. |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
|
||||
|
Products : |
Scrap |
||||
|
Countries : |
Gulf Country |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Cheque |
||||
|
|
|
||||
|
Purchasing : |
Cheque |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Supplier: |
|
||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
Customer: |
|
||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
No. of Employees : |
10 (Approximately) |
||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||
|
|
|
|
Auditors : |
|
|
Name : |
Rahul Kakani and Associates Chartered Accountants |
|
Address : |
401, M.V. House, Opposite Hatisingh Jain Temple, Shahibaug, Ahmedabad-380004, Gujarat, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AAOFR2666R |
|
|
|
|
Associates: |
CIN No.: U70102MH1994PTC079914 |
|
|
|
|
Enterprises which
are owned, or have significant influence of or are partners with Key management personnel and their relatives: |
· SFC Palco Metals Limited CIN No.: U35117GJ1995PLC026212 · Palco Recycle Industries Limited CIN No.: U27209GJ2007PLC051853 |
|
|
|
|
Other Related
Party: |
CIN No.: U70101GJ2009PTC058684 |
CAPITAL STRUCTURE
As on 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5000000 |
Equity Shares |
Rs.10/- each |
Rs. 50.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5000000 |
Equity Shares |
Rs.10/- each |
Rs. 50.000
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 |
50.000 |
50.000 |
50.000 |
|
(b) Reserves & Surplus |
5.413 |
4.678 |
4.248 |
|
(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) |
55.413 |
54.678 |
54.248 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
9.216 |
22.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
0.585 |
1.350 |
1.160 |
|
Total
Non-current Liabilities (3) |
9.801 |
23.350 |
1.160 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade payables |
12.920 |
23.285 |
3.118 |
|
(c) Other current liabilities |
33.839 |
52.467 |
75.126 |
|
(d) Short-term provisions |
0.111 |
0.091 |
0.092 |
|
Total
Current Liabilities (4) |
46.870 |
75.843 |
78.336 |
|
|
|
|
|
|
TOTAL |
112.084 |
153.871 |
133.744 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
0.000 |
0.000 |
0.000 |
|
(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 |
21.731 |
21.731 |
82.525 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
73.508 |
0.000 |
0.000 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
95.239 |
21.731 |
82.525 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
0.000 |
4.165 |
0.079 |
|
(c) Trade receivables |
0.000 |
2.848 |
0.000 |
|
(d) Cash and cash equivalents |
0.746 |
6.345 |
0.555 |
|
(e) Short-term loans and
advances |
0.048 |
84.644 |
0.305 |
|
(f) Other current assets |
16.051 |
34.138 |
50.280 |
|
Total
Current Assets |
16.845 |
132.140 |
51.219 |
|
|
|
|
|
|
TOTAL |
112.084 |
153.871 |
133.744 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
536.218 |
919.641 |
446.755 |
|
|
Other Income |
6.141 |
0.009 |
0.004 |
|
|
TOTAL
(A) |
542.359 |
919.650 |
446.759 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of stock-in-trade |
531.764 |
920.565 |
439.402 |
|
|
Changes in inventories of finished goods, work-in-progress
and stock-in-trade |
4.165 |
(4.086) |
2.330 |
|
|
Employee benefit expense |
1.347 |
1.171 |
0.839 |
|
|
Other expenses |
2.217 |
0.000 |
0.581 |
|
|
TOTAL
(B) |
539.493 |
917.650 |
443.152 |
|
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION (C) |
2.866 |
2.000 |
3.607 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
1.801 |
0.569 |
3.401 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
1.065 |
1.431 |
0.206 |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION (F) |
0.000 |
0.810 |
0.000 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX (E-F) (G) |
1.065 |
0.621 |
0.206 |
|
|
|
|
|
|
|
Less |
TAX
(I) |
0.330 |
0.190 |
0.065 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX (G-I)
(J) |
0.735 |
0.431 |
0.141 |
|
|
|
|
|
|
|
|
EARNINGS
IN FOREIGN CURRENCY |
NA |
0.232 |
NA |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (Rs.) |
0.15 |
0.09 |
0.03 |
Expected Sales (2014-2015) : Rs.600.000 Millions (Market Fluctuation)
The above information has been parted by Mr. Mukesh Tiwari
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin
|
(%) |
0.14 |
0.05 |
0.03 |
|
|
|
|
|
|
|
Operating Profit Margin |
(%) |
0.53 |
0.22 |
0.81 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
0.47
|
0.40 |
0.38 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.01
|
0.00 |
0.00 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.40
|
0.00 |
0.59 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.74
|
0.65 |
163.74 |
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 |
50.000 |
50.000 |
50.000 |
|
Reserves & Surplus |
4.248 |
4.678 |
5.413 |
|
Net
worth |
54.248 |
54.678 |
55.413 |
|
|
|
|
|
|
long-term borrowings |
0.000 |
22.000 |
9.216 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
0.000 |
22.000 |
9.216 |
|
Debt/Equity
ratio |
0.000 |
0.402 |
0.166 |
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 |
446.755 |
919.641 |
536.218 |
|
|
|
105.849 |
(41.693) |
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 |
446.755 |
919.641 |
536.218 |
|
Profit |
0.141 |
0.431 |
0.735 |
|
|
0.03% |
0.05% |
0.14% |
LOCAL AGENCY FURTHER INFORMATION
CURRENT MATURITIES
OF LONG-TERM DEBT DETAILS: NOT AVAILABLE
|
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 |
Yes |
|
9] |
Name of person contacted |
Yes |
|
10] |
Designation of contact
person |
Yes |
|
11] |
Turnover of firm for last
three years |
Yes |
|
12] |
Profitability for last
three years |
Yes |
|
13] |
Reasons for variation
<> 20% |
Yes |
|
14] |
Estimation for coming
financial year |
Yes |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister
concerns |
Yes |
|
17] |
Major suppliers |
Yes |
|
18] |
Major customers |
Yes |
|
19] |
Payments terms |
Yes |
|
20] |
Export / Import details (if
applicable) |
Yes |
|
21] |
Market information |
----- |
|
22] |
Litigations that the firm
/ promoter involved in |
----- |
|
23] |
Banking Details |
No |
|
24] |
Banking facility details |
Yes |
|
25] |
Conduct of the banking
account |
Yes |
|
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 |
No |
INDEX OF CHARGES: NO
CHARGES EXIST FOR COMPANY
CHANGE OF ADDRESS
The registered office of the company has been shifted from 604-C, Sahajanand Shopping Centre, Shahibaug Road, Ahmedabad – 380004, Gujarat, India to the present address w.e.f. 10.03.2012.
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.61.68 |
|
|
1 |
Rs.93.53 |
|
Euro |
1 |
Rs.70.75 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
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 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
2 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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 |
|
29 |
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.