MIRA INFORM REPORT

 

 

Report No. :

304417

Report Date :

23.01.2015

 

IDENTIFICATION DETAILS

 

Name :

DYNAMIC TOOLS PRIVATE LIMITED

 

 

Registered Office :

20, Technocrats Industrial Estate, Balanagar, Hyderabad – 500037, Telangana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.03.1996

 

 

Com. Reg. No.:

36-023650

 

 

Capital Investment / Paid-up Capital :

Rs.21.800 Millions

 

 

CIN No.:

[Company Identification No.]

U74210TG1996PTC023650

 

 

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 medium range cigarette machinery and critical spare parts for high-speed cigarette machinery.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

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.

 

General financial position of the company seems to be sound and healthy.  

 

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

 

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

 

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

 

 

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.

 

 

LOCATIONS

 

Registered Office :

20, Technocrats Industrial Estate, Balanagar, Hyderabad – 500037, Telangana, India

Tel. No.:

91-40-23076603 / 23070520 / 23076604

Fax No.:

91-40-23076605 / 23702579

E-Mail :

surya@sifi.com

sraj_dynamic@yahoo.co.in

exports@dymanictools.co.in

Website :

http://www.dynamictools.co.in

 

 

DIRECTORS

 

As on 19.09.2014

 

Name :

Mr. Ganapuram Radhibandla Suryaraj

Designation :

Managing Director

Address :

7-1-63, Flat No.203A, New Millennium Royal, Dharamkaram Road, Ameerpet Hyderabad – 500 016, Telangana, India

Date of Birth/Age :

07.03.1953

Qualification :

Diploma in Electrical Engineers

Date of Appointment :

29.03.1996

DIN No.:

01717109

 

 

Name :

Mrs. Nirmala Ganapuram Radhibandla

Designation :

Director

Address :

7-1-63, Flat No.203A, New Millennium Royal, Dharamkaram Road, Ameerpet Hyderabad – 500 016, Telangana, India

Date of Birth/Age :

10.02.1957

Qualification :

SSC

Date of Appointment :

29.03.1996

DIN No.:

00287948

 

 

MAJOR SHAREHOLDERS

 

As on 19.09.2014

 

Names of Shareholders

No. of Shares

% of Holding

Ganapuram Radhibandla Suryaraj

1000000

50.00

Nirmala Ganapuram Radhibandla

1000000

50.00

Total

2000000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

As on 19.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and exporter of medium range cigarette machinery and critical spare parts for high-speed cigarette machinery.

 

 

Products :

  • MK-8D Cigarette Maker
  • Max III Filter Assembler
  • Spares For MK-9 and Max-S/D
  • Rolling Drum Assembly
  • Infeed Drum
  • Tip Turning Drum Assembly
  • Final Cut Drum Assembly
  • Hydraulic Weight Control

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Available

 

 

Customers :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

 

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

LONG TERM BORROWINGS

 

 

From banks (SBH, Sanath Nagar)

20.062

23.684

Other loans and advances (SME Credit and C.C A/c)

2.500

2.500

Total

22.562

26.184

 

 

 

Auditors :

 

Name :

 

Chartered Accountants

Address :

101, Madhava Apartment, Opposite Hindi Prachar Sabha, Khairatabad, Hyderabad – 500004, Telangana, India

PAN No.:

ADGPA7355M

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs.10/- each

Rs.40.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

180000

Add: Pending Allotment

 

Rs.1.800 Millions

 

Total

 

Rs.21.800 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

21.800

20.000

20.000

(b) Reserves & Surplus

49.360

32.455

26.201

(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)

71.160

52.455

46.201

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

28.971

34.343

38.598

(b) Deferred tax liabilities (Net)

2.023

1.480

1.032

(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)

30.994

35.823

39.630

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

6.937

(b) Trade payables

18.731

30.103

21.462

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

19.565

8.934

0.000

Total Current Liabilities (4)

38.296

39.037

28.399

 

 

 

 

TOTAL

140.450

127.315

114.230

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

60.332

52.757

43.266

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

60.332

52.757

43.266

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

31.082

31.873

35.558

(c) Trade receivables

35.650

36.356

25.269

(d) Cash and cash equivalents

0.076

0.198

0.705

(e) Short-term loans and advances

1.824

0.000

0.000

(f) Other current assets

11.486

6.131

9.432

Total Current Assets

80.118

74.558

70.964

 

 

 

 

TOTAL

140.450

127.315

114.230

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

152.700

93.100

 

 

 

Other Income

NA

0.857

 

 

 

TOTAL                                         (A)

NA

93.957

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                         (B)

NA

78.448

NA

 

 

 

 

 

 

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

NA

15.509

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

NA

3.628

NA

 

 

 

 

 

 

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

NA

11.881

NA

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

NA

2.606

NA

 

 

 

 

 

 

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

26.053

9.275

NA

 

 

 

 

 

Less

TAX                                                                  (H)

9.147

3.021

NA

 

 

 

 

 

 

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

16.906

6.254

3.677

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

32.455

26.201

22.524

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

49.361

32.455

26.201

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

8.45

NA

NA

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

11.07

6.72

NA

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

NA

16.66

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

18.55

7.29

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.37

0.18

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.41

0.65

0.99

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.09

1.91

2.50

 

 

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

20.000

20.000

21.800

Reserves & Surplus

26.201

32.455

49.360

Share Application money pending allotment

0.000

0.000

0.000

Net worth

46.201

52.455

71.160

 

 

 

 

Long Term borrowings

38.598

34.343

28.971

Short Term borrowings

6.937

0.000

0.000

Total borrowings

45.535

34.343

28.971

Debt/Equity ratio

0.986

0.655

0.407

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2013

31.03.2014

 

 

Rs. In Millions

Rs. In Millions

Sales

 

93.100

152.700

 

 

 

64.017

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2013

31.03.2014

 

 

Rs. In Millions

Rs. In Millions

Sales

 

93.100

152.700

Profit

 

6.254

16.906

 

 

6.72%

11.07%

 

 

 

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 two 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

No

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

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

LONG TERM BORROWINGS

 

 

Other loans and advances (From Directors)

4.200

5.950

Other loans and advances (From others)

2.209

2.209

Total

6.409

8.159

 

 

OPERATIONS:

 

During the eighteenth year the company achieved a turnover of Rs.152.700 Millions as compared to a turnover of Rs.93.100 Millions during the previous year.

      

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10535874

21/11/2014

2,000,000.00

State Bank of Hyderabad

Sanathnagar Branch, Sanathnagar Industrial Estate, Hyderabad, Telangana - 500018, India

C36537157

2

10419437

18/02/2013

2,500,000.00

State Bank of Hyderabad

Sanathnagar Branch, Sanathnagar Industrial Estate, Hyderabad, Telangana - 500018, India

B73088213

3

90132864

20/09/2014 *

31,000,000.00

State Bank of Hyderabad

Sanathnagar Branch, Sanathnagar Industrial Estate, Hyderabad, Telangana - 500018, India

C25727462

4

90132555

23/02/1998 *

950,000.00

State Bank of Hyderabad

Sanaynagar Branch, Hyderabad, Andhra Pradesh, India

-

5

90133956

12/11/1996

200,000.00

State Bank of Hyderabad

Sanaynagar Branch, Hyderabad, Andhra Pradesh, India

-

6

90133938

12/09/1996

250,000.00

State Bank of Hyderabad

Sanaynagar Branch, Hyderabad, Andhra Pradesh, India

-

7

90132321

16/11/2004 *

1,100,000.00

State Bank of Hyderabad

Sanaynagar Branch, Hyderabad, Andhra Pradesh, India

-

*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 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.61.69

UK Pound

1

Rs.93.33

Euro

1

Rs.71.49

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

VNT


 

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

5

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

45

 

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.