MIRA INFORM REPORT

 

 

Report No. :

308494

Report Date :

16.02.2015

 

IDENTIFICATION DETAILS

 

Name :

TECH SUTRE INDUSTRIES LIMITED [w.e.f.11.10.2010]

 

 

Formerly Known As :

SUNLINE EXPORTS LIMITED

 

SUNLINE EXPORTS PRIVATE LIMITED

 

 

Registered Office :

6th Floor, 'A' Block, Shivsagar State, Dr. Annie Besant Road, Worli, Mumbai – 400018, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

07.07.2003

 

 

Com. Reg. No.:

11-141188

 

 

Capital Investment / Paid-up Capital :

Rs. 68.964 Millions

 

 

IEC No.:

Not Available

 

 

CIN No.:

[Company Identification No.]

U13200MH2003PLC141188

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAHCS7662Q

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Cotton Yarn, Grey Fabric etc.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (41)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Even though the company was incorporated on 07th July 2003, it has commenced its business operations from 15th January 2013. It is having a satisfactory track record.

 

The rating takes into consideration company’s improved financial risk profile supported by improvement in liquidity position of the company and decent sales turnover achieved in its first year of business operations.

 

However, trade relations are fair. Business is active. Payment terms are slow but 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

 

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 DECLINED BY

 

Name :

Mr. Upendra Patel

Designation :

Manager

Contact No.:

91-22-66619000

 

 

LOCATIONS

 

Registered Office :

6th Floor, 'A' Block, Shivsagar State, Dr. Annie Besant Road, Worli, Mumbai – 400018, Maharashtra, India

Tel. No.:

91-22-66619000

Fax No.:

91-22-66619090

E-Mail :

upendra_patel@samruddha.net

cs@samruddha.net

 

 

Factory :

Gat No. 85, 88/1A and 88/1B, Village Sutarepada, Post Khede Meheregaon, Taluka and District Dhule – 424302, Maharashtra, India

 

 

DIRECTORS

 

AS ON 20.08.2014

 

Name :

Mr. Vinay Rohidas Patil

Designation :

Managing director

Address :

302, Purna Sir Pochkhanwala Road, Worli, Mumbai – 400025, Maharashtra, India

Date of Birth/Age :

22.02.1972

Qualification :

MBA, B.E.

Date of Appointment :

05.01.2005

DIN No.:

00522674

 

 

Name :

Mr. Kunal Rohidas Patil

Designation :

Director

Address :

302, Purna Sir Pochkhanwala Road, Worli, Mumbai – 400025, Maharashtra, India

Date of Birth/Age :

18.09.1974

Qualification :

B.E.

Date of Appointment :

05.01.2005

DIN No.:

00522634

 

 

Name :

Mr. Amit Anil Jagtap

Designation :

Director

Address :

C-60, Abhimabshree Society, Baner Road, Chatushrungi, Pune – 411008, Maharashtra, India

Date of Birth/Age :

03.02.1977

Qualification :

B.E.

Date of Appointment :

15.03.2008

DIN No.:

00357982

 

 

KEY EXECUTIVES

 

Name :

Mr. Upendra Patel

Designation :

Manager

 

 

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 20.08.2014

 

Names of Shareholders

 

No. of Shares

 

Vinay Rohidas Patil

 

74550

Kunal Rohidas Patil

 

49700

Lata Rohidas Patil

 

50

Ruchi Vinay Patil

 

100

Smita C. Patil

 

50

Samruddha International Limited, India

 

3404500

Amit Jagtap

 

50

Sandesh Vanijya Private Limited, India

 

56000

Aryawart Vincom Private Limited, India

 

21500

Manoj Thakur

 

71500

Samruddha Resources Limited, India

 

3330000

Total

 

7008000

 

AS ON 20.08.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Bodies corporate

97.20

Directors or relatives of directors

1.78

Other top fifty shareholders

1.02

Total

100.00

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Cotton Yarn, Grey Fabric etc.

 

 

Products/ Services :

ITC Code No.

 

Product Descriptions

52051190

Cotton Yarn

52082270

Grey Fabric

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name:

State Bank of India

Branch:

SME Branch, Shivsagar Estate, Worli (South), Dr. A. B. Road, Mumbai - 400018, Maharashtra, India

Person Name (with Designation):

Not Divulged

Contact Number:

Not Divulged

Name of Account Holder:

Not Divulged

Account Number:

Not Divulged

Account Since (Date/ Year of A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks: Not Divulged

 

·         Axis Bank Limited

Credit Management Center, Unit-6, Corporate Park, Sion Traombay Road, Chembur, Mumbai - 400071, Maharashtra, India

 

 

Facilities :

 

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Rupee term loans from banks

114.204

140.441

SHORT TERM BORROWINGS

 

 

Working capital loans from banks

75.040

15.558

 

 

 

Total

 

189.244

155.999

 

 

 

Financial Institution :

·         Mahindra and Mahindra Financial Services Limited

Gateway Building, Apollo Bunder, Mumbai - 400001, Maharashtra, India

 

 

Auditors :

 

Name :

M.B. Agrawal and Company

Chartered Accountants

Address :

C-204, Mhatre Pen Building Senappati Bapat Marg, Dadar [West], Mumbai - 400028, Maharashtra, India

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

AABFM5230D

 

 

Associates Company :

·         Samruddha Resources Limited [U51900MH1997PLC112284]

Samruddha International Limited

Sumangal Dwelling Projects Private Limited

Tvish Infrasturcture Private Limited

Hrishikesh Texfab Private Limited

Kunal Cottons Private Limited

Suruchi Cottons Private Limited

Dhule Textile Park Private Limited

LRP Securities Private Limited

Teeshee Holdings Private Limited (Samruddha Investment Consultancy Private Limited)

Terre Holdings Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000,000

Equity Shares

Rs. 10/- each

Rs. 100.000 Millions

 

 

 

 

 

Issued Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7,008,000

Equity Shares

Rs. 10/- each

Rs. 70.080 Millions

 

 

 

 

 

Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6,884,000

Equity Shares

Rs. 10/- each

Rs. 68.840 Millions

 

Subscribed but not fully paid up

 

Rs. 0.124 Million

 

 

 

 

 

Total

 

Rs. 68.964 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

68.964

2.114

2.114

(b) Reserves & Surplus

281.708

9.728

13.918

(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)

350.672

11.842

16.032

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

182.201

384.447

219.269

(b) Deferred tax liabilities (Net)

1.585

0.000

0.000

(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)

183.786

384.447

219.269

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

75.040

15.558

0.000

(b) Trade payables

98.196

4.196

5.877

(c) Other current liabilities

80.830

26.350

8.781

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

254.066

46.104

14.658

 

 

 

 

TOTAL

788.524

442.393

249.959

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

268.102

267.177

6.843

(ii) Intangible Assets

0.449

0.080

0.083

(iii) Capital work-in-progress

31.738

8.285

141.241

(iv) Intangible assets under development

0.103

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

1.772

0.000

(d)  Long-term Loan and Advances

37.566

14.491

60.824

(e) Other Non-current assets

0.000

0.000

31.085

Total Non-Current Assets

337.958

291.805

240.076

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

124.572

16.848

0.000

(c) Trade receivables

84.811

0.000

0.000

(d) Cash and cash equivalents

5.885

5.210

1.890

(e) Short-term loans and advances

235.298

128.530

7.993

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

450.566

150.588

9.883

 

 

 

 

TOTAL

788.524

442.393

249.959

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

473.764

0.000

0.000

 

 

Other Income

2.811

1.008

0.000

 

 

TOTAL                                     (A)

476.575

1.008

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

403.884

6.200

0.000

 

 

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

-86.064

-6.790

0.000

 

 

Employees benefits expense

19.303

1.290

4.052

 

 

Other expenses

77.961

1.607

3.831

 

 

Exceptional Items

0.000

0.055

(7.883)

 

 

TOTAL                                     (B)

415.084

2.362

0.000

 

 

 

 

 

Less

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

61.491

(1.354)

0.000

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

31.856

1.999

0.000

 

 

 

 

 

 

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

29.635

(3.353)

0.000

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

19.653

2.609

0.000

 

 

 

 

 

 

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

9.982

(5.962)

0.000

 

 

 

 

 

Less

TAX                                                                  (H)

5.403

(1.772)

0.000

 

 

 

 

 

 

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

4.579

(4.190)

0.000

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

7.09

(15.27)

0.00

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.97

0.00

0.00

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

12.98

0.00

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.32

(1.38)

0.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

(0.50)

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.73

33.78

13.68

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.77

3.27

0.67

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

2.114

2.114

68.964

Reserves & Surplus

13.918

9.728

281.708

Net worth

16.032

11.842

350.672

 

 

 

 

Long-term borrowings

219.269

384.447

182.201

Short term borrowings

0.000

15.558

75.040

Total borrowings

219.269

400.005

257.241

Debt/Equity ratio

13.677

33.779

0.734

 

 

 

 

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

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%

--

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

No

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10347818

26/03/2012 *

240,000,000.00

STATE BANK OF INDIA

SME BRANCH, SHIVSAGAR ESTATE, WORLI (SOUTH), DR. 
A. B. ROAD, MUMBAI, MAHARASHTRA - 400018, INDIA

B37219409

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Deposits

67.997

244.006

 

 

 

Total

 

67.997

244.006

 

 

 

PERFORMANCE REVIEW:

 

The construction of sheds and installation of machinery was accomplished last week of March previous year. Though, the actual commercial production had started in the month of April itself, but in the first quarter the company was operated on a bit slow pace and successfully operated with optimum capacity during the later months of year under review. So, as against the zero revenue from the textiles business in the previous year, the company has recorded turnover of Rs. 473.800 Millions and earned profit before tax of Rs. 10.000 Millions approx.

 

 

FIXED ASSETS:

 

·         Land

Buildings

Plant and equipment

Factory equipments

Other plant and equipment

Furniture and fixtures

Vehicles

Motor vehicles

Office equipment

Computer equipments

Other equipments

Brands and trade marks

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. 62.14

UK Pound

1

Rs. 95.78

Euro

1

Rs. 71.05

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

TRU

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--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

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

41

 

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.