MIRA INFORM REPORT

 

 

Report No. :

331213

Report Date :

13.07.2015

 

IDENTIFICATION DETAILS

 

Name :

PUSHPIT STEEL PRIVATE LIMITED

 

 

Registered Office :

No. 94/2, Erripaakkam Village, Nettapakkam Commune, Pondicherry – 605107, Tamilnadu

Tel. No.:

91-44-44012345

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.04.1997

 

 

Com. Reg. No.:

59-001320

 

 

Capital Investment / Paid-up Capital :

Rs. 70.677 Million

 

 

CIN No.:

[Company Identification No.]

U27101PY1997PTC001320

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHEP02430B

 

 

PAN No.:

[Permanent Account No.]

AABCP0515H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Iron and Steel and Distribution of Power

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 2000000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

There seems dip in the turnover of the company as compared to previous year. The company has achieved minimal turnover and external borrowings of the company also seems to be huge during 2014.

 

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

 

The company can be considered for 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 – 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

CRISIL

Rating

Long term rating = BB

Rating Explanation

Have inadequate credit quality and carry high credit risk

Date

27.01.2015

 

 

Rating Agency Name

CRISIL

Rating

Short term rating = A4+

Rating Explanation

Have minimal degree of safety and carry high credit risk

Date

27.01.2015

 

 

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 31-03-2013.

 

LOCATIONS

 

Registered Office/ Factory :

No. 94/2, Erripakkam Village, Nettapakkam Commune, Pondicherry – 605 107, India

Tel. No.:

91-44-44012345

Fax No.:

91-44-25249500

91-413-2698992 (Factory)

E-Mail :

pushpit@eth.net

 

 

Administrative Office :

163/ 1, K Sons Complex, 1st Floor, Broadway, Chennai – 600108, Tamilnadu, India

E-Mail :

pushpit@eth.net

 

 

DIRECTORS

 

As on 29.09.2014

 

Name :

Mr. Vinod Kumar Garg

Designation :

Director

Address :

13/A, Letangs Road, Vepery, Chennai – 600007, Tamilnadu, India

Date of Birth/Age :

18.08.1961

Date of Appointment :

29.04.1997

DIN No.:

00326640

 

 

Name :

Mr. Anand Kumar Garg

Designation :

Director

Address :

13/A, Letangs Road, Vepery, Chennai – 600007, Tamilnadu, India

Date of Birth/Age :

23.07.1965

Date of Appointment :

29.04.1997

DIN No.:

00326642

 

 

Name :

Mr. Sanjay Kumar Gupta

Designation :

Director

Address :

F – 201, Sonex Serene, I Floor, Anna Nagar (East), Chennai – 600 102, Tamilnadu, India

Date of Birth/Age :

14.11.1963

Date of Appointment :

07.11.2005

DIN No.:

01737030

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2014

 

Names of Shareholders

 

No. of Shares

Vinod Kumar Garg

 

4829380

Sangeeta Garg

 

313900

Vinod Kumar Garg [HUF]

 

390000

Pulkit Metals Private Limited, India

 

100

Shoka Tradelink Private Limited, India

 

534240

 

 

1300000

Total

 

7367620

 

 

As on 11.09.2014

 

Names of Allotee

 

No. of Shares

Vinod Kumar Garg

 

121000

Sangeeta Garg

 

178900

 

 

 

Total

 

299900

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2014

 

Category

Percentage

Bodies corporate

26.00

Directors or relatives of Directors

74.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Iron and Steel and Distribution of Power

 

 

Products :

Iron and Steel

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

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

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

 Information declined by the management

 

 

Bankers :

  • Jammu and Kashmir Bank Limited, No. 787, Anna Salai, Chennai – 600 002, Tamilnadu, India
  • Indian Overseas Bank, Purasawalkkam Branch, 15, Hunters Road, Chennai – 600 112, Tamilnadu, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term Loans

 

 

From Bank

574.717

9.540

From Bank

3.589

2.321

SHORT TERM BORROWING

 

 

Working Capital Facility

 

 

From Bank

659.502

605.589

Total

1237.808

617.450

 

Auditors :

 

Name :

R. Krishna Kumar and Associates

Chartered Accountants

Address :

No. 1/2, Sadayappa Street, Saidapet, Chennai – 600 015, Tamilnadu, India

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

AHKPK4391K

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates:

  • Garg Iron & Energyy Private Limited,India

CIN No.: U27102TN2004PTC054466

 

  • Pulkit Metals Private Limited

CIN No.: U27320TN2010PTC075829

  • V.K. Steel Enterprises
  • Pulkit Iron and Steel

 

 

CAPITAL STRUCTURE

 

As on 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10980000

Equity Shares

Rs.10/- each

Rs. 109.800 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7367620

Equity Shares

Rs.10/- each

Rs. 73.616 Million

 

 

 

 

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10980000

Equity Shares

Rs.10/- each

Rs. 109.800 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7067720

Equity Shares

Rs.10/- each

Rs. 70.677 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

70.677

57.677

57.677

(b) Reserves & Surplus

636.672

450.874

439.070

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

260.000

0.000

Total Shareholders’ Funds (1) + (2)

707.349

768.551

496.747

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2349.399

1434.481

824.611

(b) Deferred tax liabilities (Net)

16.888

16.888

16.888

(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)

2366.287

1451.369

841.499

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

659.502

605.589

740.657

(b) Trade payables

76.753

479.104

216.109

(c) Other current liabilities

29.202

2.231

17.463

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

765.457

1086.924

974.229

 

 

 

 

TOTAL

3839.093

3306.844

2312.475

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1234.427

389.375

386.040

(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

0.308

0.308

38.472

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

151.442

275.511

250.204

(e) Other Non-current assets

 

 

 

Total Non-Current Assets

1386.177

665.194

674.716

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

524.070

662.796

459.512

(c) Trade receivables

1701.905

1442.646

975.438

(d) Cash and cash equivalents

10.139

372.023

5.503

(e) Short-term loans and advances

191.970

159.110

70.486

(f) Other current assets

24.832

5.075

126.820

Total Current Assets

2452.916

2641.650

1637.759

 

 

 

 

TOTAL

3839.093

3306.844

2312.475

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

 

TOTAL SALES TURNOVER

21.208

22.901

N.A

 

 

 

 

 

Less

TOTAL EXPENSES

N.A

N.A

N.A

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

48.233

38.994

180.461

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

31.088

24.238

21.251

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

17.145

14.756

159.210

 

 

 

 

 

Less

TAX

 0.000

2.953

2.933

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

17.145

11.803

156.277

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

171.019

159.216

148.188

 

 

 

 

 

Less

Loss on Sales of Windmill

78.347

 N.A

 N.A

 

 

 

 

 

 

Balance Carried to the B/S

109.817

171.019

304.465

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 14.90

 23.21

41.32 

 

 

 

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

14.872

N.A

N.A

Cash generated from operations

N.A

N.A

N.A

Net cash flow from operating activity

17.145

14.756

13.961

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

80.84

51.54

N.A

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

43.96

58.72

N.A

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.45

0.45

7.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.02

0.32

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

4.27

2.65

3.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.20

2.43

1.68

 

 

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

57.677

57.677

70.677

Reserves & Surplus

439.070

450.874

636.672

Share Application money pending allotment

0.000

260.000

0.000

Net worth

496.747

768.551

707.349

 

 

 

 

long-term borrowings

824.611

1434.481

2349.399

Short term borrowings

740.657

605.589

659.502

CURRENT MATURITIES OF LONG-TERM DEBTS

0.000

0.000

0.000

Total borrowings

1565.268

2040.070

3008.901

Debt/Equity ratio

3.151

2.654

4.254

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Sales

22.901

21.208

 

(7.393)

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Sales

22.901

21.208

Profit

11.803

17.145

 

51.54%

80.84%

 

 

 

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

No

8

Designation of contact person

No

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

No

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

 

 

From Related Parties

1443.101

1088.580

From Others

327.992

334.040

 

 

 

Total

1771.093

1422.620

 

 

INDEX OF CHARGES:

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10421371

18/06/2014 *

900,000,000.00

Indian Overseas Bank

MID CORPORATE BRANCH, 581,NAVEEN PLAZA, 1st Floor, 
ANNASALAI,TEYNAMPET, CHENNAI - 600006, TAMIL NADU , INDIA

C10494490

2

10279561

13/12/2011 *

600,000,000.00

STATE BANK OF INDIA

MID CORPORATE GROUP, INDUSTRIAL FINANCE BRANCH, 1 
55, ANNA SALAI, CHENNAI - 600002, TAMIL NADU -, INDIA

B29516937

3

10142215

20/10/2010 *

525,000,000.00

INDIAN OVERSEAS BANK

PURASAWALKKAM BRANCH, 15 HUNTERS ROAD, CHENNAI - 600112, TAMIL NADU, INDIA

A97051759

4

90005885

12/01/2006 *

228,700,000.00

THE SOUTH INDIAN BANK LIMITED

MISSION STREET, PONDICHERRY, PONDICHERRY - 605107, TAMIL NADU,
INDIA

A00043182

5

90259051

10/06/2010 *

376,390,000.00

THE SOUTH INDIAN BANK LIMITED

GEORGE TOWN BRANCH, 64, ARMENIAN STREET, CHENNAI, 
TAMIL NADU - 600001, INDIA

A90775081

 

 

FIXED ASSETS

  • Land
  • Factory Shed and Building
  • Plant and Machinery
  • Electrical Installations
  • Water Supply System
  • Two Wheeler
  • Car
  • Furniture
  • Weighing Scale
  • Lab Items
  • Cellular Phone
  • Computer
  • Tractor
  • Bunde Machine
  • Jeep
  • Lorry – Tipper
  • Wind Mill
  • Office Equipment

 

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.63.37

UK Pound

1

Rs.97.65

Euro

1

Rs.70.43

 

 

INFORMATION DETAILS

 

Analysis Done by :

RSH

 

 

Report Prepared by :

RKI


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

2

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--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

 

30

 

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.