MIRA INFORM REPORT

 

 

Report No. :

330394

Report Date :

07.07.2015

 

IDENTIFICATION DETAILS

 

Name :

J PAN TUBULAR COMPONENTS PRIVATE LIMITED

 

 

Registered Office :

A- 44 , Basement , Amar Colony,  Lajpat Nagar - IV , New Delhi -  110024

Tel. No.:

91-9560691677

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.05.2007

 

 

Com. Reg. No.:

55-164115

 

 

Capital Investment / Paid-up Capital :

Rs.34.225 Million

 

 

CIN No.:

[Company Identification No.]

U29253DL2007PTC164115

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCJ8537F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Copper tubular components.

 

 

No. of Employees :

Information declined by the management.

 

 

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

 

Maximum Credit Limit :

USD 520000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a private limited company incorporated in the year 2007, having satisfactory track.

 

Rating takes into consideration company’s sound financial risk profile marked by strong networth base, low gearing and fair profit margin in FY 2014.

 

Overall financial position of the company seems to be decent.

 

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

 

The company can be considered for business dealings with 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

ICRA

Rating

Cash Credit = BB+

Rating Explanation

Inadequate credit quality and high credit risk.

Date

August, 2014

 

Rating Agency Name

ICRA

Rating

Letter of Credit = A4+

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

August, 2014

 

 

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 31-03-2013.

 

 

INFORMATION DENIED BY

 

Name :

Mr. Rajesh Kumar Rana

Designation :

General Manager

Contact No.:

91-9560691677

Date :

07.07.2015

 

 

LOCATIONS

 

Registered Office :

A- 44 , Basement , Amar Colony,  Lajpat Nagar - IV , New Delhi -  110024

Tel. No.:

91-120-2560586

Mobile No.:

91-9560691677 (Mr. Rajesh Kumar Rana)

Fax No.:

91-120-2569889

E-Mail :

accounts@jpantubular.com

naveennarang2001@rediffmail.com

Website :

www.jpantubular.com

 

 

Plant :

Located At

 

  • Pune
  • Bangalore

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Jignesh Panchal

Designation :

Director

Address :

T-3/302, Spa Tower, Jaypee Greens, Greater Noida, Noida - 201306, Uttar Pradesh, India

Date of Birth/Age :

28.10.1971

Date of Appointment :

29.05.2007

DIN No.:

02085715

 

 

Name :

Manoj Kumar Verma

Designation :

Director

Address :

Near Kartr Enclave, Daulat Ram Colony, Railway Road, District - Gautam Budha Nagar, Dadri - 203207, Uttar Pradesh, India

Date of Birth/Age :

28.05.1980

Date of Appointment :

20.05.2010

DIN No.:

03025718


 

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

U29253DL2007PTC164115

J PAN TUBULAR COMPONENTS PRIVATE LIMITED

Director

20/05/2010

02/04/2010

-

Active

NO

2

U74140DL2011PTC213756

MNT CONSULTANTS PRIVATE LIMITED

Director

30/05/2013

22/05/2013

-

Active

NO

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders (Equity Shares)

 

No. of Shares

Jignesh Panchal

 

3019600

Manoj Kumar Verma

 

400

Total

 

3020000

 

As on 30.09.2014

 

Names of Shareholders (Preference Shares)

 

No. of Shares

Shoveller Infacon Limited, India

 

25000

ST Trance Sounds Private Limited, India

 

40000

Symbolic Finance and Investment Private Limited, India

 

104000

Raipur-Durg Project Limited, India

 

95000

Freesia Construction Private Limited, India

 

18000

Opal Buildwell Private Limited, India

 

23500

Sharan Exports (India) Limited, India

 

67000

Shine Gold Builders Limited, India

 

30000

Total

 

402500

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Copper tubular components.

 

 

Products :

  • Copper U-Bends and C Bends
  • Copper Couplings and Distributors
  • Copper Tube Headers
  • Copper Tube Components For Air conditioner and Refrigerator
  • Installation kit Connecting pipes for air conditioner part
  • Refrigerator evaporator assembly

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

PRODUCTION STATUS = 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 :

Information declined by the management.

 

 

Bankers :

Banker Name

Canara Bank

Branch Address

IF Noida Branch, NSEZ, Phase-II, Noida – 201301, Uttar Pradesh, 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 Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term Loans from banks

114.362

121.857

Total

114.362

121.857

 

Auditors :

 

Name :

Gulati Sanjay and Company

Chartered Accountants

Address :

Railway Road,Opposite Post Office,Ujhani,Budaun – 243639, Uttar Pradesh, India

PAN No.:

ACLPG0943K

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Others :

Sai Ganesh Exports Private Limited, India

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

4250000

Equity Shares

Rs.10/- each

Rs.42.500 Million

500000

Preference Shares

Rs.10/- each

Rs.5.000 Million

 

Total

 

Rs.47.500 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

3020000

Equity Shares

Rs.10/- each

Rs.30.200 Million

402500

Preference Shares

Rs.10/- each

Rs.4.025 Million

 

Total

 

Rs.34.225 Million

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

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

34.225

34.225

34.225

(b) Reserves & Surplus

148.999

117.547

97.962

(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)

183.224

151.772

132.187

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

134.257

141.751

124.906

(b) Deferred tax liabilities (Net)

11.706

10.185

8.257

(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)

145.963

151.936

133.163

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.361

(b) Trade payables

58.532

55.621

27.972

(c) Other current liabilities

15.932

8.637

4.083

(d) Short-term provisions

14.132

9.640

2.309

Total Current Liabilities (4)

88.596

73.898

34.725

 

 

 

 

TOTAL

417.783

377.606

300.075

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

140.815

134.200

122.315

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

4.726

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

0.991

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

140.815

139.917

122.315

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

28.210

0.000

0.000

(b) Inventories

85.207

90.559

77.740

(c) Trade receivables

100.780

78.277

36.385

(d) Cash and cash equivalents

29.705

25.198

4.067

(e) Short-term loans and advances

30.356

40.428

59.531

(f) Other current assets

2.710

3.227

0.037

Total Current Assets

276.968

237.689

177.760

 

 

 

 

TOTAL

417.783

377.606

300.075

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

702.238

706.331

 

Other Income

 

1.112

0.339

 

TOTAL

858.267

703.350

706.670

 

 

 

 

 

Less

EXPENSES

809.809

649.914

669.274

 

 

 

 

 

Less

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

(Including depreciation and Finance Expenses)

53.436

37.396

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

17.626

16.919

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

35.810

20.477

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

6.977

5.937

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

48.458

28.833

14.540

 

 

 

 

 

Less

TAX

16.413

9.259

4.493

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

32.045

19.574

10.047

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

10.61

6.48

3.32

 

 

 

 

 

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flows from

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

3.73

2.79

1.42

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

NA

7.61

5.29

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.60

7.73

4.85

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.26

0.19

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.73

0.93

0.95

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.13

3.22

5.12

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

34.225

34.225

34.225

Reserves & Surplus

97.962

117.547

148.999

Net worth

132.187

151.772

183.224

 

 

 

 

long-term borrowings

124.906

141.751

134.257

Short term borrowings

0.361

0.000

0.000

Total borrowings

125.267

141.751

134.257

Debt/Equity ratio

0.948

0.934

0.733

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

706.670

703.350

858.267

 

 

(0.470)

22.026

 

 

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

706.670

703.350

858.267

Profit

10.047

19.574

32.045

 

1.42%

2.78%

3.73%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

----------------------

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

----------------------

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

----------------------

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

32

Litigations that the firm/promoter involved in

----------------------

33

Market information

----------------------

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans and Advances from related parties

19.895

19.894

Total

19.895

19.894

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10572170

11/05/2015

30,000,000.00

The Hong Kong and Shanghai Banking Corporation Limited

25, Barakhamba Road, New Delhi, Delhi - 110001, INDIA

C55049480

2

10572168

11/05/2015

125,000,000.00

The Hong Kong and Shanghai Banking Corporation Limited

Birla Towers, 25, Barakhamba Road, New Delhi, Delhi - 110001, INDIA

C55048995

3

10450090

19/08/2013

600,000.00

Canara Bank

IF Noida Branch,, NSEZ Phase-II,, Noida, Uttar Pradesh - 201305, INDIA

B85397321

4

10376876

28/08/2012

700,000.00

Canara Bank

IF Branch,, NSEZ, Phase-II, Noida, Uttar Pradesh - 201305, INDIA

B58255894

5

10294819

24/05/2011

500,000.00

CANARA BANK

INDL. FINANCE BRANCH,, NSEZ, NOIDA, Uttar Pradesh 
- 201305, INDIA

B16048241

6

10157669

25/02/2015 *

250,000,000.00

Canara Bank

IF Noida Branch, NSEZ, Phase-II, Noida, Uttar Pradesh - 201301, INDIA

C55074611

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipment’s

 

 


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.63.57

UK Pound

1

Rs.99.10

Euro

1

Rs.70.29

 

 

INFORMATION DETAILS

 

Information Gathered by :

SPY

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

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

4

--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

YES

--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.