MIRA INFORM REPORT

 

 

Report No. :

303740

Report Date :

21.01.2015

 

IDENTIFICATION DETAILS

 

Name :

SAURABH CEMENT PRIVATE LIMITED (w.e.f.28.09.2005)

 

 

Formerly known as :

SAURABH CEMENT LIMITED

 

 

Registered Office :

Samyak Tower, Ground Floor, 16/3, Old Palasia, Indore – 452001, Madhya Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

08.11.1990

 

 

Com. Reg. No.:

10-006064

 

 

Capital Investment / Paid-up Capital :

Rs. 9.057 Millions

 

 

CIN No.:

[Company Identification No.]

U26942MP1990PTC006064

 

 

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 :

Trader of Cement.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Small company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company in its field. Its scale of activities are limited.

 

The rating is constrained on account of company’s moderate operational risk profile and small scale of business operations.

 

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

 

The company can be considered for small 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.

 

 

ECGC Country Risk Classification List – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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 :

Samyak Tower, Ground Floor, 16/3, Old Palasia, Indore – 452001, Madhya Pradesh, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

akmcafiling@gmail.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Shri Gaurav Mohta

Designation :

Director

Address :

18, Gulmohar Colony, Indore, Madhya Pradesh, India

Date of Birth/Age :

15.05.2005

Date of Appointment :

25.04.2005

DIN No.:

00100865

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

U26942MP1990PTC006064

SAURABH CEMENT PRIVATE LIMITED

Director

25/04/2005

25/04/2005

-

Active

NO

2

U26942MP1984PTC002431

MOHTA CEMENT PVT LTD

Director

25/04/2005

25/04/2005

-

Active

NO

3

U25202MP1996PTC011328

SHRIRAM EXTRUSIONS PRIVATE LIMITED

Director

31/01/2006

31/01/2006

-

Active

NO

 

 

Name :

Shri Sourabh Mohta

Designation :

Director

Address :

18, Gulmohar Colony, Indore, Madhya Pradesh, India

Date of Birth/Age :

11.07.1973

Date of Appointment :

21.11.2005

DIN No.:

00100955

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

U26942MP1984PTC002431

MOHTA CEMENT PVT LTD

Director

23/08/2005

23/08/2005

-

Active

NO

2

U26942MP1990PTC006064

SAURABH CEMENT PRIVATE LIMITED

Director

21/11/2005

21/11/2005

-

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Mohta Cement Private Limited, Madhya Pradesh

 

58550

Net Vision web technology Limited, Gujarat

 

121000

Mrs. Shruty Singhai, U.S.A.

 

43815

Krishna Krip Holding Private Limited, Madhya Pradesh

 

20000

Mr. Sourabh Mohta

 

426425

Mr. Pradeep Pachisia

 

8220

Mr. Annam System Software Private Limited, Delhi

 

6000

Skywide marketing private limited,, Delhi

 

4000

Accumen Paper Binders Private Limited, Delhi

 

4000

True wealth consultant private limited, Delhi

 

4000

Accent leasing and finance company, Madhya Pradesh

 

4750

Shri Abhishek Mundra

 

2500

Shriram Extrection Private Limited, Madhya Pradesh

 

6700

Ujas Patel

 

3746

Mr. Sanjeev Singhi

 

3350

Ratansh Developers and Financial Private Limited, Kanpur

 

5000

Rajeev Nayan Prasad (HUF)

 

100

Gaurav Mohta

 

173585

Uniword Bartercard Private Limited, Delhi

 

5000

Shri Balaji Sainath Buildwell Private Limited , Madhya Pradesh

 

5000

 

 

 

Total

 

905741

 

AS ON 31.03.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

5.25

Bodies corporate

26.94

Directors or relatives of Directors

66.25

Other top fifty shareholders

1.56

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Cement.

 

 

Products :

Cement

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Not Available

 

 

Bankers :

Bank of Baroda, A.B.Road Branch, Old Palasia, Indore – 452001, Madhya Pradesh, India

 

 

Facilities :

--

 

 

 

Auditors :

 

Name :

Khandelwal Kakani and Company

Chartered Accountants

Address :

8, Johari Palace, 1st Floor, M.G. Road, Indore – 452001, Madhya Pradesh, India

PAN No.:

AACFK4164D

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Related Parties :

  • Shri Ram Extrusion Private Limited
  • Mohta Cement Private Limited

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

7,500,000

Equity Shares

Rs. 10/- each

Rs. 75.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

905,741

Equity Shares

Rs. 10/- each

Rs. 9.057 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

9.057

8.957

8.957

(b) Reserves & Surplus

10.792

8.313

6.786

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

1.000

0.000

Total Shareholders’ Funds (1) + (2)

19.849

18.270

15.743

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.506

0.597

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

3.268

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.506

0.597

3.268

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

12.475

8.069

8.454

(c) Other current liabilities

0.082

0.779

0.020

(d) Short-term provisions

1.656

0.767

0.316

Total Current Liabilities (4)

14.213

9.615

8.790

 

 

 

 

TOTAL

34.568

28.482

27.801

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.518

0.731

1.322

(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

8.588

10.203

10.003

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.803

1.992

0.975

(e) Other Non-current assets

0.000

0.000

0.018

Total Non-Current Assets

9.909

12.926

12.318

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.127

0.428

2.514

(c) Trade receivables

12.797

12.829

10.827

(d) Cash and cash equivalents

10.408

2.018

0.451

(e) Short-term loans and advances

1.327

0.281

1.691

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

24.659

15.556

15.483

 

 

 

 

TOTAL

34.568

28.482

27.801

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

31.212

33.578

49.293

 

 

Other Income

0.210

0.194

0.625

 

 

TOTAL                                    

31.422

33.772

49.918

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

22.156

27.682

48.112

 

 

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

0.301

2.086

0.000

 

 

Employees benefits expense

1.674

0.606

0.263

 

 

Other expenses

4.844

1.274

0.225

 

 

TOTAL                                    

28.975

31.648

48.600

 

 

 

 

 

 

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

2.447

2.124

1.318

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

0.113

0.023

0.051

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

2.334

2.101

1.267

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.213

0.215

0.261

 

 

 

 

 

Less

PRIOR PERIOD EXPENSES

0.041

0.000

0.123

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

2.080

1.886

0.883

 

 

 

 

 

Less

TAX                                                                 

0.501

0.360

0.192

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

1.579

1.526

0.691

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.96

1.89

0.86

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

 

31.03.2013

31.03.2012

 

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

5.06

4.54

1.40

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

7.84

6.33

2.67

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.01

10.32

4.96

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.10

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.03

0.03

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.73

1.62

1.76

 

 

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

8.957

8.957

9.057

Reserves & Surplus

6.786

8.313

10.792

Net worth

15.743

17.270

19.849

 

 

 

 

long-term borrowings

0.000

0.597

0.506

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.597

0.506

Debt/Equity ratio

0.000

0.035

0.025

 

 

 

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

49.293

33.578

31.212

 

 

(31.881)

(7.046)

 

 

 

 

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

49.293

33.578

31.212

Profit

0.691

1.526

1.579

 

1.40%

4.54%

5.06%

 

 

 

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

No

 

 

Note: Registered office of the company has been shifted from 103, Amar Darshan 28/2, Saket Nagar, Indore – 452001, Madhya Pradesh, India to the present address. w.e.f.01.01.2010.

 

 

INDEX OF CHARGES

 

NO CHARGES EXIST FOR THE COMPANY.

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

From Corporates

0.000

0.000

Form others

0.506

0.597

Total

0.506

0.597

 

 

FIXED ASSETS

 

  • Land
  • Factory Buildings
  • Plant and Equipments
  • Electrical Installation
  • Motor Vehicles

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. 61.70

UK Pound

1

Rs. 93.41

Euro

1

Rs. 71.33

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYO


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

34

 

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.