MIRA INFORM REPORT

 

 

Report No. :

325799

Report Date :

03.06.2015

 

IDENTIFICATION DETAILS

 

Name :

LASER CABLES PRIVATE LIMITED

 

 

Registered Office :

4A, Pollock Street, 3rd Floor, Kolkata – 700001, West Bengal

Tel. No.:

91-33-22829201

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

07.01.1988

 

 

Com. Reg. No.:

21-043591

 

 

Capital Investment / Paid-up Capital :

Rs.52.373 Million

 

 

CIN No.:

[Company Identification No.]

U14220WB1988PTC043591

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALL01275B

 

 

PAN No.:

[Permanent Account No.]

AAACL4776D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of LT Power Cable and Conductors.

 

 

No. of Employees :

800 (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 sound and healthy. Profitability of the company is fair.

 

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 – 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=BBB

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

09.12.2014

 

 

Rating Agency Name

CRISIL

Rating

Short term rating=A3+

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

09.12.2014

 

 

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 PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Devendra Goel

Designation :

Director

Contact No.:

91-9830057505

Date :

03.06.2015

 

 

LOCATIONS

 

Registered Office :

4A, Pollock Street, 3rd Floor, Kolkata – 700001, West Bengal, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

devendra@lasercables.com

 

 

Corporate Office :

Room No. 5A, 5th Floor, Kolkata – 700017, West Bengal, India

Tel. No.:

91-33-22829201

Fax No.:

91-33-22829206

 

 

Factory :

P.S. Domjur, Howrah-711411, West Bengal, India

Tel No.:

91-33-22829201/65290333

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Deepak Goel

Designation :

Director

Address :

4, Alipore Park Palace, Kolkata-700027, West Bengal, India

Date of Birth/Age :

20.02.1969

Date of Appointment :

17.01.1988

Din No.:

00673430

 

 

Name :

Mr. Devendra Goel

Designation :

Director

Address :

4, Alipore Park Palace, Kolkata-700027, West Bengal, India

Date of Birth/Age :

21.10.1972

Date of Appointment :

01.06.1993

Din No.:

00673447

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

 

SHAREHOLDER DETAILS FILE ATTACHED

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

Bodies corporate

82.65

Directors or relatives of Directors

15.67

Others

1.68

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of LT Power Cable and Conductors.

 

 

Products :

·         LT Cable

·         Conductors

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         Kenia

·         South Africa

·         Tokyo

 

 

Imports :

 

Products :

Raw Material

Countries :

·         Dubai

·         Singapore

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Trafigura India Private Limited

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

 

  • Hula Wires Private Limited, Nepal

 

 

Customers :

Company Name :

Powergrid Corporation India Limited

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

 

·         Tata Steel Limited, Kalinganagar

·         West Bengal State Electricity Board

 

 

No. of Employees :

800 (Approximately)

 

 

Bankers :

Banker Name :

Canara Bank (Lead Bank)

Branch :

Prime Corporate Branch, Bells House, 21, Camac Street, Ground Floor, Kolkata 700016, West Bengal, 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 :

Not Divulged

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

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

  • Bank of Baroda, Alipore Branch, 38/1E, Gopal Nagar Road, Kolkata-700027, West Bengal, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Rupee term loans from banks

21.640

0.000

 

 

 

Short Term Borrowings

 

 

Loans repayable on demand from banks

214.521

289.585

 

 

 

Total

236.161

289.585

 

 

Auditors :

 

Name :

SDP and Associates

Chartered Accountants 

Address :

46C, Chowringhee Road, Everest House, Flat No. 14 G, Kolkata-700071, West Bengal, India

PAN No.:

AARFS4093A

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Associate :

Jalsagar Sales Agency Private Limited

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

Lumino Industries Limited

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8500000

Equity Shares

Rs.100/- each

Rs.85.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

523731

Equity Shares

Rs.100/- each

Rs.52.373 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

52.373

49.013

49.013

(b) Reserves & Surplus

476.008

424.099

404.367

(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)

528.381

473.112

453.380

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

33.663

16.632

54.998

(b) Deferred tax liabilities (Net)

9.658

7.235

5.428

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.651

0.525

0.469

Total Non-current Liabilities (3)

43.972

24.392

60.895

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

230.038

292.435

37.773

(b) Trade payables

569.920

152.546

254.481

(c) Other current liabilities

240.220

63.579

18.095

(d) Short-term provisions

5.185

3.298

9.929

Total Current Liabilities (4)

1045.363

511.858

320.278

 

 

 

 

TOTAL

1617.716

1009.362

834.553

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

197.807

167.570

142.560

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

4.457

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

72.110

72.110

71.610

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

4.531

9.985

4.238

(e) Other Non-current assets

1.360

19.513

0.000

Total Non-Current Assets

280.265

269.178

218.408

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

100.734

0.000

0.000

(b) Inventories

406.955

114.160

82.542

(c) Trade receivables

686.994

311.518

343.875

(d) Cash and cash equivalents

62.627

33.074

133.597

(e) Short-term loans and advances

80.141

244.326

56.131

(f) Other current assets

0.000

37.106

0.000

Total Current Assets

1337.451

740.184

616.145

 

 

 

 

TOTAL

1617.716

1009.362

834.553

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income From Operations [Gross]

1437.671

1168.967

1916.881

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                     (A)

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

NA

NA

NA

 

 

 

 

 

Less

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

108.072

81.348

98.765

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

47.281

33.050

44.949

 

 

 

 

 

 

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

60.791

48.298

53.816

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

24.074

18.361

17.158

 

 

 

 

 

 

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

36.717

29.937

36.658

 

 

 

 

 

Less

TAX                                                                  (H)

12.528

10.205

12.863

 

 

 

 

 

 

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

24.189

19.732

23.795

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

46.19

40.25

48.55

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

1750.000

 

The above information has been parted by  Mr. Varun Mundra (Finance Head)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

10.000

0.000

0.000

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets)

(%)

2.38

3.19

4.80

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.06

0.08

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.52

0.65

0.20

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.28

1.45

1.92

 

 

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

49.013

49.013

52.373

Reserves & Surplus

404.367

424.099

476.008

Net worth

453.380

473.112

528.381

 

 

 

 

long-term borrowings

54.998

16.632

33.663

Short term borrowings

37.773

292.435

230.038

Current Maturities of Long term debt

0.000

0.000

10.000

Total borrowings

92.771

309.067

273.701

Debt/Equity ratio

0.205

0.653

0.518

 

 

 

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

Income From Operations [Gross]

1916.881

1168.967

1437.671

 

 

(39.017)

22.986

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Income From Operations [Gross]

1916.881

1168.967

1437.671

Profit

23.795

19.732

24.189

 

1.24%

1.69%

1.68%

 

 

 

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

Yes

18

Major suppliers

Yes

19

Major customers

Yes

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Other loans and advances

12.023

16.632

 

 

 

Short Term Borrowings

 

 

Loans and advances from related parties

15.517

2.430

Other loans and advances

0.000

0.420

 

 

 

Total

27.540

19.482

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10248131

23/10/2010

529,500,000.00

ANDHRA BANK

KOLKATA MAIN BRANCH, 14/1B, EZRA STREET, KOLKATA, WEST BENGAL - 700001, INDIA

A98186810

2

10225331

15/01/2011 *

3,530,000,000.00

CANARA BANK(LEAD BANK)

PRIME CORPORATE BRANCH, BELLS HOUSE,, 21 CAMAC STREET, GROUND FLOOR, KOLKATA, WEST BENGAL - 700016, INDIA

B05444336

3

10161560

23/10/2010 *

529,500,000.00

ANDHRA BANK

KOLKATA MAIN BRANCH, 14/1B, EZRA STREET, KOLKATA, WEST BENGAL - 700001, INDIA

A98185408

4

10109820

15/01/2011 *

3,530,000,000.00

CANARA BANK(LEAD BANK)

PRIME CORPORATE BRANCH, BELLS HOUSE,, 21 CAMAC STREET, GROUND FLOOR, KOLKATA, WEST BENGAL - 700016, INDIA

B05443205

5

10038861

04/06/2013 *

249,500,000.00

BANK OF BARODA

ALIPORE BRANCH, 38/1E GOPAL NAGAR ROAD, KOLKATA, WEST BENGAL - 700027, INDIA

B80605074

6

90254070

11/11/2003 *

10,000,000.00

CANARA BANK

SSI BRANCH 5/1; A.J.C. BOSE RD., KOLKATA, WEST BENGAL - 700020, INDIA

-

7

90255069

15/06/2005 *

10,000,000.00

CANARA BANK

SSI BRANCH 5/1; A.J.C. BOSE RD., KOLKATA, WEST BENGAL - 700020, INDIA

-

8

80018605

03/06/2013 *

687,000,000.00

CANARA BANK (LEAD BANK)

PRIME CORPORATE BRANCH, BELLS HOUSE, GROUND FLOOR, 21 CAMAC STREET, KOLKATA, WEST BENGAL - 700016, INDIA

B77411189

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Computer and Printer

·         Eclectic Installation

·         Factory Shed

·         Furniture and Fixture

·         Office Equipments

·         Motor Car and Bike

·         Plant and Machinery

·         Land

·         Building

 

 


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.63.83

UK Pound

1

Rs.97.10

Euro

1

Rs.69.74

 

 

INFORMATION DETAILS

 

Information Gathered by :

MNJ

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--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

YES

--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.