MIRA INFORM REPORT

 

 

Report No. :

325217

Report Date :

02.06.2015

 

IDENTIFICATION DETAILS

 

Name :

VIKRAM CERAMICS PRIVATE LIMITED

 

 

Registered Office :

21.3 K.M. Stone, Jaipur Road, Village Norandesar, Bikaner – 334001, Rajasthan

Mobile No.:

91-9783814160 [Mr. C. P. Kalla]

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.01.1996

 

 

Com. Reg. No.:

17-011368

 

 

Capital Investment / Paid-up Capital :

Rs. 5.540 Million

 

 

CIN No.:

[Company Identification No.]

U26933RJ1996PTC011368

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

JDHV00918B

 

 

PAN No.:

[Permanent Account No.]

AAACV6270A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of H.T. and L.T. Insulators.

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

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 fair.

 

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

 

Subject can be considered 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 – 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

 

NOT AVAILABLE

 

 

RBI DEFAILTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAILTERS’ 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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. C. P. Kalla

Designation :

Marketing Manager

Contact No.:

91-9783814160

Date :

30.05.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

21.3 K.M. Stone, Jaipur Road, Village Norandesar, Bikaner – 334001, Rajasthan, India

Tel. No.:

Not Available

Mobile No.:

91-9783814160 [Mr. C. P. Kalla]

Fax No.:

91-151-2547670/ 2260382

E-Mail :

cav.daman@gmail.com

v.ceramic@gmail.com

v.ceramics@rediffmail.com

Website :

http://www.vikramceramics.com

Location :

Owned

Locality :

Industrial

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Sohan Lal Gattani

Designation :

Director

Address :

4-D, Gattani Niwas, JNV Nagar, Bikaner – 334001, Rajasthan, India

Date of Birth/Age :

01.09.1953

Date of Appointment :

07.10.2013

DIN No.:

01291869

 

 

Name :

Mrs. Ratna Devi Gattani

Designation :

Director

Address :

4-D, Gattani Niwas, JNV Nagar, Bikaner – 334001, Rajasthan, India

Date of Birth/Age :

09.08.1958

Date of Appointment :

18.08.2006

DIN No.:

02612056

 

 

Name :

Mr. Mahendra Kumar Gattani

Designation :

Director

Address :

4-D, Gattani Niwas, JNV Nagar, Bikaner – 334001, Rajasthan, India

Date of Birth/Age :

25.04.1979

Date of Appointment :

07.10.2013

DIN No.:

02749769

 

 

KEY EXECUTIVES

 

Name :

Mr. C. P. Kalla

Designation :

Marketing Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

 

Mahendra Kumar Gattani

 

28500

Kishan Gopal Karnani

 

37000

Bhagwati Devi Karnani

 

14500

S R Karnani and Sons

 

10000

Om Prakash Karnani

 

61000

Shiv Ratan Karnani

 

75000

Hanuman Prasad Karnani

 

19000

Sohan Lal Gattani

 

75500

Sarita Devi Karnani

 

9200

Ratna Devi Gattani

 

119500

Tirupati Enterprises

 

26000

Marudhar Calcium Private Limited, India 

 

14000

Marudhar Ceramics Private Limited, India 

 

64000

Mamta Karnani

 

100

Sarswati Devi Jhanwar

 

100

Seema Devi Gattani

 

100

Suresh Kumar Gattani

 

100

Kamla Devi Gattani

 

100

Rajesh Kumar Gattani

 

100

Neelam Devi Lakhotia

 

100

Harshit Karnani

 

100

 

 

 

Total

 

 

554000

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Bodies corporate

19.00

Directors or relatives of directors

40.00

Other top fifty shareholders

41.00

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of H.T. and L.T. Insulators.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

--

Countries :

--

 

 

Imports :

 

Products :

--

Countries :

--

 

 

Terms :

 

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Wholesalers and Retailers

 

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

·         PSPCL

PGVCL

NHPC

North Delhi Power Limited

Eastern Power

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

Bank Name:

State Bank of Bikaner and Jaipur

Branch:

Jainarayan Vyas Colony Branch, Bikaner - 334003, Rajasthan, India

Person Name (with Designation):

Mr. Thomas (Branch Manager)

Contact Number:

91-151-2223062

Name of Account Holder:

Not Divulged

Account Number:

Not Divulged

Account Since (Date/ Year of A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Cash Credit = Rs. 15.000 Million

Account Operation:

Not Divulged

Remarks:

Continuously Ringing 

 

·         Bank of Baroda

Station Road Branch, Bikaner - 334001, Rajasthan, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

 

 

 

Loan Repayable on demand

From Bank

12.357

8.419

 

 

 

Total

 

12.357

8.419

 

SHORT TERM BORROWINGS

(Loan From BOB is secured against equitable mortgage of Factory Land and Building, Hypothecation of Plant and Machinery, Misc. Fixed Assets, Current Assets including Book Debts, Stock-in-trade, Money receivable etc. and personal guarantee of directors.)

 

Auditors :

 

Name :

V. Damani and Company

Chartered Accountants

Address :

C-3, Khajanchi Market, K.E.M Road, Bikaner – 334001, Rajasthan, India

Tel. No.:

91-151-2525016

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

AFAPD1514K

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Related Party :

Tirupati Enterprises

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

650,000

Equity Shares

Rs. 10/- each

Rs. 6.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

554,000

Equity Shares

Rs. 10/- each

Rs. 5.540 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

5.540

5.540

5.540

(b) Reserves & Surplus

14.162

13.652

13.185

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.237

0.237

Total Shareholders’ Funds (1) + (2)

19.702

19.429

18.962

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

20.620

18.055

16.437

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

20.620

18.055

16.437

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

12.357

8.419

4.464

(b) Trade payables

16.635

13.785

12.140

(c) Other current liabilities

0.141

0.118

0.174

(d) Short-term provisions

0.607

0.706

2.710

Total Current Liabilities (4)

29.740

23.028

19.488

 

 

 

 

TOTAL

70.062

60.512

54.887

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

7.560

6.854

7.644

(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)

1.507

1.499

1.419

(d)  Long-term Loan and Advances

3.372

3.008

1.768

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

12.439

11.361

10.831

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.757

11.113

6.279

(c) Trade receivables

24.615

29.451

30.495

(d) Cash and cash equivalents

2.970

2.569

3.022

(e) Short-term loans and advances

6.495

5.492

3.927

(f) Other current assets

0.786

0.526

0.333

Total Current Assets

57.623

49.151

44.056

 

 

 

 

TOTAL

70.062

60.512

54.887

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

54.485

78.440

85.760

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                     (A)

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

NA

NA

NA

 

 

 

 

 

 

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

2.577

3.091

3.482

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1.027

1.615

1.205

 

 

 

 

 

 

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

1.550

1.476

2.277

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.926

0.999

1.111

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

0.624

0.477

1.166

 

 

 

 

 

Less

TAX                                                                  (H)

0.113

0.010

0.122

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.511

0.467

1.044

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.92

0.84

1.88

 

Expected Sales (2014-2015): Rs. 110.000 Million

 

The above information has been parted by Mr. C. P. Kalla (Marketing Manager)

 

 

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

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Net Profit Margin

(PBDIT/Sales)

(%)

4.73

3.94

4.06

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.91

0.81

2.18

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.02

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.67

1.36

1.10

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.94

2.13

2.26

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

5.540

5.540

5.540

Reserves & Surplus

13.185

13.652

14.162

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.237

0.237

Net worth

18.725

19.429

19.939

 

 

 

 

Long-term borrowings

16.437

18.055

20.620

Short term borrowings

4.464

8.419

12.357

Total borrowings

20.901

26.474

32.977

Debt/Equity ratio

1.116

1.363

1.654

 

 

 

 

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

85.760

78.440

54.485

 

 

(8.535)

(30.539)

 

 

 

 

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

85.760

78.440

54.485

Profit

1.044

0.467

0.511

 

1.22%

0.60%

0.94%

 

 


 

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

Yes

17

Details of sister concerns

No

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

Yes

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10214226

27/11/2013 *

27,500,000.00

STATE BANK OF BIKANER AND JAIPUR

JAI NARAYAN VYAS COLONY BRANCH, BIKANER, RAJASTHAN 
- 334001, INDIA

B92349455

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Loans from Directors

5.056

3.400

Loans from Others

15.564

14.655

 

 

 

Total

 

20.620

18.055

 

 

CHANGE OF ADDRESS:

 

The Registered Office of the company has been shifted from Lakhotia Niwas, New Lineganga Shahar, Bikaner Ganga Shahar, Bikaner Rajasthan India to the present address w.e.f.30.03.2009.

 

 

FIXED ASSETS:

 

·         Land

Building

Furniture & Fixtures

Plant and Machinery

Transformers

Motor Cycle

Refrigerator

Computer

 

 

 


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. 63.61

UK Pound

1

Rs. 97.27

Euro

1

Rs. 69.63

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

SAN

 

 

Report Prepared by :

BVA

 


 

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

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

48

 

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.