MIRA INFORM REPORT

 

 

Report No. :

307985

Report Date :

18.02.2015

 

IDENTIFICATION DETAILS

 

Name :

SITARAM SPINNERS PRIVATE LIMITED

 

 

Registered Office :

5-4-83, 2nd Floor, TSK Chambers, Rama Towers, M.G. Road, Secunderabad – 500003, Telangana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

15.12.2005

 

 

Com. Reg. No.:

36-048459

 

 

Capital Investment / Paid-up Capital :

Rs.58.210 Millions

 

 

CIN No.:

[Company Identification No.]

U74999TG2005PTC048459

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

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 :

Manufacturer and Exporter of Spinning Yarn.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (49)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1740000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having fine track.

 

Financial position of the company seems to be sound.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be regular and as per commitments.

 

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

Have moderate degree of safety and carry moderate credit risk.

Date

12.02.2015

 

 

Rating Agency Name

CRISIL

Rating

Short Term Rating = A3

Rating Explanation

Have moderate degree of safety and carry higher credit risk.

Date

12.02.2015

 

 

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 :

5-4-83, 2nd Floor, TSK Chambers, Rama Towers, M.G. Road, Secunderabad – 500003, Telangana, India

Tel. No.:

91-40-30498000 (30 Lines)

Fax No.:

91-40-27543804

E-Mail :

exports@sitaramspinners.com

sunilsanjay.ca@gmail.com

Website :

www.sitaramspinners.com

 

 

Factory :

S No.: 905, Tuniki Khalasa, Wargal (V), Mandal, Medak, Hyderabad, Telangana, India

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Gautam Gaeriwal

Designation :

Director

Address :

H No. 144-46, Begum Bazar, Hyderabad – 500012, Telangana, India

Date of Birth/Age :

08.05.1985

Date of Appointment :

15.02.2007

DIN No.:

01297926

Other Directorship:

S.

No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U74999TG2005PTC048459

SITARAM SPINNERS PRIVATE LIMITED

Director

15/02/2007

15/02/2007

-

Active

NO

2

U74120TG2003PTC041421

MS AGARWAL FOUNDRIES PRIVATE LIMITED

Additional director

24/10/2013

18/05/2013

10/01/2014

Active

NO

 

 

Name :

Mr. Pramod Kumar Agarwal

Designation :

Director

Address :

2-1-113, Tabacco Bazar, Secundrabad – 500003, Telangana, India

Date of Birth/Age :

23.05.1963

Date of Appointment :

15.12.2005

DIN No.:

01514322

Other Directorship:

S.

No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U74120TG2003PTC041421

MS AGARWAL FOUNDRIES PRIVATE LIMITED

Director

29/07/2003

29/07/2003

-

Active

NO

2

U74999TG2005PTC048459

SITARAM SPINNERS PRIVATE LIMITED

Director

15/12/2005

15/12/2005

-

Active

NO

3

U74900TG2007PTC056795

MARUTI ISPAT & ENERGY PRIVATE LIMITED

Director

20/12/2007

20/12/2007

-

Active

NO

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

SHAREHOLDING DETAILS FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

21.25

Directors or relatives of Directors

78.75

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Spinning Yarn.

 

 

Products :

Product Description

Item Code No. (ITC Code)

Yarn

55103000

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

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

Experience :

Not Available

Maximum Limit Dealt :

Not Available

Remark :

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

Remark :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of Hyderabad, Commercial And Institutional Banking Division, Gunfoundry Branch, Gunfoundry, Hyderabad - 500001, Telangana, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

LONG TERM BORROWINGS

 

 

Rupee term loans from banks

337.571

470.801

SHORT TERM BORROWINGS

 

 

Loans repayable on demand from banks

771.375

692.384

Total

1108.946

1163.185

 

 

 

Auditors :

 

Name :

Sunil And Sanjay

Chartered Accountants

Address :

2016 And 2017, II Floor, Emerald House , S.D Road, Secunderabad – 500003, Andhra Pradesh, India

PAN No.:

AAIFS8895H

 

 

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Other Related Party :

  • Pramod Trading Company
  • Agarwal Foundries Private Limited, India

CIN No.: U27320AP2003PTC041421

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

550000

Equity Shares Class A

Rs.10/- each

Rs.5.500 Millions

58000

Equity Shares Class B

Rs.1000/- each

Rs.58.000 Millions

20000

Preference  Shares

Rs.100/- each

Rs.2.000 Millions

 

Total

 

Rs.65.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

216469

Equity Shares Class A

Rs.10/- each

Rs.2.165 Millions

56045

Equity Shares Class B

Rs.1000/- each

Rs.56.045 Millions

 

Total

 

Rs.58.210 Millions

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

58.210

58.210

50.955

(b) Reserves & Surplus

550.665

523.441

440.177

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.289

0.289

72.108

Total Shareholders’ Funds (1) + (2)

609.164

581.940

563.240

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

459.088

535.048

730.812

(b) Deferred tax liabilities (Net)

21.263

22.288

14.301

(c) Other long term liabilities

8.088

21.246

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

488.439

578.582

745.113

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

771.375

692.384

676.676

(b) Trade payables

203.777

0.960

1.761

(c) Other current liabilities

222.082

186.077

178.545

(d) Short-term provisions

0.538

1.766

4.516

Total Current Liabilities (4)

1,197.772

881.187

861.498

 

 

 

 

TOTAL

2,295.375

2,041.709

2,169.851

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

855.790

934.066

1,064.137

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

4.773

23.885

34.329

(e) Other Non-current assets

0.000

0.000

0.003

Total Non-Current Assets

860.563

957.951

1,098.469

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

50.000

5.000

0.000

(b) Inventories

980.040

774.759

802.023

(c) Trade receivables

295.567

187.054

154.554

(d) Cash and cash equivalents

34.099

5.582

2.445

(e) Short-term loans and advances

75.106

111.363

112.360

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

1,434.812

1,083.758

1,071.382

 

 

 

 

TOTAL

2,295.375

2,041.709

2,169.851

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

926.126

 

 

Other Income

 

 

7.882

 

 

TOTAL                                         (A)

2,460.138

1,425.117

934.008

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

TOTAL                                         (B)

2,053.534

1,088.599

772.266

 

 

 

 

 

 

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

406.604

336.518

161.742

 

 

 

 

 

 

FINANCIAL EXPENSES                                    (D)

182.889

160.147

69.011

 

 

 

 

 

 

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

223.715

176.371

92.731

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION                     (F)

171.691

149.752

71.197

 

 

 

 

 

 

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

32.855

26.619

21.534

 

 

 

 

 

 

TAX                                                                  (H)

5.632

8.647

15.778

 

 

 

 

 

 

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

27.223

17.972

5.756

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

99.90

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

2.11

1.26

0.62

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

16.53

23.61

17.46

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.27

1.30

0.99

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.05

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.02

2.11

2.50

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.20

1.23

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

50.955

58.210

58.210

Reserves & Surplus

440.177

523.441

550.665

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

72.108

0.289

0.289

Net worth

563.240

581.940

609.164

 

 

 

 

Long Term borrowings

730.812

535.048

459.088

Short Term borrowings

676.676

692.384

771.375

Total borrowings

1407.488

1227.432

1230.463

Debt/Equity ratio

2.499

2.109

2.020

 

 

 

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

934.008

1,425.117

2,460.138

 

 

52.581

72.627

 

 

 

 

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

934.008

1,425.117

2,460.138

Profit

5.756

17.972

27.223

 

0.62%

1.26%

1.11%

 

 

 

 

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

 

 

Intercorporate Deposits

75.000

0.000

Loans and advances from others

46.517

64.247

Total

121.517

64.247

 

 

FUTURE OUTLOOK

 

The ongoing marketing efforts of all concerned and the improving market conditions augur well for the long-term prospects of the company. New markets are being explored and the results are encouraging. It is expected to generate substantial business in the long-term.

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10529992

17/10/2014

70,000,000.00

Andhra Bank

Dr. Pattabhi Bhavan, 5-9-11, Saifabad, Hyderabad, 
Telangana - 500004, India

C32837817

2

10491435

26/03/2014

50,000,000.00

Andhra Bank

Andhra Bank, 5-9-11, Saifabad, Hyderabad, Andhra Pradesh - 500004, India

C03159191

3

10420488

28/03/2013

43,500,000.00

Andhra Bank

Dr. Pattabhi Bhavan, 5-9-11, Saifabad, Hyderabad, 
Andhra Pradesh - 500004, India

B73397523

4

10234928

18/10/2010 *

220,000,000.00

Andhra Bank

Pattabhi Bhavan Branch, Dr. Pattabhi Bhavan ,Saifabad, Hyderabad, Andhra Pradesh - 500004, India

A98017304

5

10234919

20/07/2013 *

278,500,000.00

State Bank Of India

Industrial Finance Branch, Raj Bhavan Road, Somajiguda, Hyderabad, Andhra Pradesh - 500082, India

B81259384

6

10056114

26/02/2014 *

1,676,000,000.00

State Bank Of Hyderabad

Commercial And Institutional Banking Division, Gunfoundry Branch, Gunfoundry, Hyderabad, Andhra Pradesh - 500001, India

C00798470

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


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 records 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.62.20

UK Pound

1

Rs.96.00

Euro

1

Rs.75.00

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

 

49

 

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.