MIRA INFORM REPORT

 

 

Report No. :

324484

Report Date :

04.06.2015

 

IDENTIFICATION DETAILS

 

Name :

BOTHARA AGRO EQUIPMENTS PRIVATE LIMITED

 

 

Registered Office :

B-16, M.I.D.C., Ahmednagar – 414 111, Maharashtra

Tel. No.:

91-241-2778125

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

24.08.1994

 

 

Com. Reg. No.:

11-080577

 

 

Capital Investment / Paid-up Capital :

Rs.2.518 million

 

 

CIN No.:

[Company Identification No.]

U29219PN1994PTC080577

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEB03511E

 

 

PAN No.:

[Permanent Account No.]

AABCB2652D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in manufacturing and selling of Agro Equipments like PVC Pipes and Fittings.

 

 

No. of Employees :

Information declined by the Management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 394000 

 

 

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 – 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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 31-03-2013.

 

INFORMATION DECLINED

 

Management non-cooperative

 

(Tel. No.: 91-241-2551932)

 

LOCATIONS

 

Registered Office/ Factory 1 :

B-16, M.I.D.C., Ahmednagar – 414 111, Maharashtra, India

Tel. No.:

91-241-2778125

Fax No.:

91-241-2778125

E-Mail :

bothara@bothara.com

Website :

http://www.bothara.com

 

Factory 2 :

A-13/1/1, M.I.D.C., Ahmednagar – 414 111, Maharashtra, India

Tel. No.:

91-241-2551932

Fax No.:

91-241-2551624

 

Correspondence Address :

Bothara Compound, Industrial Estate, Nagar Pune Road, Ahmednagar – 414 005, Maharashtra, India

Tel. No.:

91-241-2551932/ 2551140/ 2551466 

Fax No.:

91-241-2551624

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Manakchand Ghewarchand Bothara

Designation :

Director

Address :

Manisha, Opposite Poonam Moti Nagar, Behind Market Yard, Ahmednagar – 414 001, Maharashtra, India

Date of Birth/Age :

01.06.1942

Date of Appointment :

24.08.1994

DIN No.:

00111326

PAN No.:

AAUPB8111H

 

Name :

Mr. Santosh Manakchand Bothara

Designation :

Director

Address :

Manisha, Opposite Poonam Moti Nagar, Behind Market Yard, Ahmednagar – 414 001, Maharashtra, India

Date of Birth/Age :

16.10.1967

Qualification :

B.Com, D.T.L.

Date of Appointment :

24.08.1994

DIN No.:

00111023

PAN No.:

AEHPB8566K

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

 

No. of Shares

Manakchand Bothara jointly with Santosh Bothara

 

3350

Santosh Bothara jointly with Sangita Bothara

 

4750

Leena Bothara jointly with Premraj Bothara

 

100

Pratibha Bothara jointly with Satish Bothara

 

100

Preksha Pemraj Bothara

 

1000

Pemraj Bothara jointly with Leena Bothara

 

4150

Satish Bothara jointly with Pemraj Bothara

 

3750

Pranesh Pemraj Bothara (Through Guardian)

 

1000

Satish Bothara (HUF) jointly with Pratibha S. Bothara

 

150

Santosh Bothara (HUF) jointly with Sangita Bothara

 

150

Pemraj Bothara (HUF) jointly with Leena P. Bothara

 

180

Pemraj Manakchand Bothara

 

750

Manakchand Ghewarchand Bothara

 

3450

Santosh Manakchand Bothara

 

1550

Satish Manakchand Bothara

 

750

Total

 

25180

 

AS ON 30.09.2014

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in manufacturing and selling of Agro Equipments like PVC Pipes and Fittings.

 

 

Products :

Item Code No.

 

Product Description

Agro Equipments

84248100

 

  • Sprinkler Irrigation System Set
  • Rigid PVC Pipe
  • HDPE Pipe
  • Column Pipe
  • Plumbing System

 

 

Brand Names :

PARAS

 

 

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

Maximum Limit Dealt :

Not Divulged

Experience :

Payment Behaviour

Market Goodwill

Overall

Not Divulged

Not Divulged

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 :

Product Quality

Delivery Behaviour

Overall

Not Divulged

Not Divulged

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Information declined by the Management.

 

 

Bankers :

Banker Name

HDFC Bank Limited

Branch Address

HDFC Bank House, Senapati Bapat Marg, Lower Parel (West), Mumbai – 400 013, Maharashtra, 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

 

  • The Ahmednagar Merchants Co-operative Bank Limited, Market Yard, Ahmednagar – 414 001, Maharashtra, India
  • Citicorp Finance India  Limited, Citicorp Centre, 5th Floor, G Block, Bandra Kurla Complex, Mumbai – 400 051, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Rupee term loans from banks

(Loan from HDFC Bank – Secured against hypothecation of Wind Mill and

personal guarantees of the directors)

32.459

2.812

SHORT TERM BORROWINGS

 

 

Rupee term loans from banks

(Loan from HDFC Bank – Secured against hypothecation of Wind Mill and

personal guarantees of the directors)

5.617

22.755

Total

38.076

25.567

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M.S. Barmecha and Company

Chartered Accountants

Address :

201/B, Mutha Chambers Market Yard Road, Ahmednagar, Pune – 414 001, Maharashtra, India

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

AEHPB8677D

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

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

·         Paras Miracle Poly Products Private Limited, India (CIN No.: U33112PN1996PTC096773)

·         Paras PVC Pipes and Fittings Private Limited, India (CIN No.: U25209PN1997PTC112094)

·         Gaurav Agro Pipes, India

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

50000

Equity Shares

Rs.100/- each

Rs.5.000 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

25180

Equity Shares

Rs.100/- each

Rs.2.518 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

2.518

2.518

2.518

(b) Reserves & Surplus

135.337

114.448

88.083

(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)

137.855

116.966

90.601

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

398.530

323.424

265.646

(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)

398.530

323.424

265.646

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

5.617

22.755

25.946

(b) Trade payables

86.031

128.567

192.976

(c) Other current liabilities

55.574

28.635

33.267

(d) Short-term provisions

2.788

3.635

2.650

Total Current Liabilities (4)

150.010

183.592

254.839

 

 

 

 

TOTAL

686.395

623.982

611.086

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

200.722

125.398

121.293

(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

0.250

0.250

0.250

(c) Deferred tax assets (net)

14.939

0.040

0.607

(d)  Long-term Loan and Advances

4.152

3.712

3.712

(e) Other Non-current assets

0.000

1.662

0.000

Total Non-Current Assets

220.063

131.062

125.862

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

134.790

127.186

112.435

(c) Trade receivables

292.822

316.364

333.737

(d) Cash and cash equivalents

22.828

18.595

18.700

(e) Short-term loans and advances

1.931

3.940

3.862

(f) Other current assets

13.961

26.835

16.490

Total Current Assets

466.332

492.920

485.224

 

 

 

 

TOTAL

686.395

623.982

611.086

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1264.052

1243.077

853.443

 

 

Other Income

 

 

 

 

 

TOTAL                                    

1264.052

1243.077

853.443

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

1221.304

1179.467

806.868

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

42.748

63.610

46.575

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

35.302

23.527

23.447

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

7.446

40.083

23.128

 

 

 

 

 

Less

TAX                                                                 

(13.479)

13.614

6.859

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

20.925

26.469

16.269

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

831.02

1051.19

646.11

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

13.992

1.800

10.800

Cash generated from operations

NA

NA

NA

 


 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Total Income)

(%)

1.66

2.13

1.91

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.11

6.43

3.79

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

0.34

0.26

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.03

2.98

3.34

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.11

2.68

1.90

 

 

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

2.518

2.518

2.518

Reserves & Surplus

88.083

114.448

135.337

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

90.601

116.966

137.855

 

 

 

 

Long-term borrowings

265.646

323.424

398.530

Short term borrowings

25.946

22.755

5.617

Current maturities of long-term debts

10.800

1.800

13.992

Total Borrowings

302.392

347.979

418.139

Debt/Equity ratio

3.338

2.975

3.033

 

 

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)

Total Income

853.443

1243.077

1264.052

 

 

45.654

1.687

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

853.443

1243.077

1264.052

Profit

16.269

26.469

20.925

 

1.91%

2.13%

1.66%

 

 

 

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

Yes

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

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

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG-TERM BORROWINGS

 

 

Loans and advances from directors

204.566

178.948

Loans and advances from others

161.505

141.664

Total

366.071

320.612

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10512543

01/08/2014

150,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSE, SENAPATI BAPAT MARG, LOWER PAREL (WEST), MUMBAI, MAHARASHTRA - 400013, INDIA

C14811590

2

10230904

12/03/2015 *

209,600,000.00

HDFC BANK LIMITED

HDFC BANK HOUSE, SENAPATI BAPAT MARG, LOWER PAREL (WEST), MUMBAI, MAHARASHTRA - 400013, INDIA

C46649620

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Land

·         Buildings

·         Plant and Equipments

·         Furniture and Fixtures

·         Vehicles

·         Computer Equipments

·         Office Equipments

 

 

 


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.63.85

UK Pound

1

Rs.98.12

Euro

1

Rs.71.28  

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SMN

 


 

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

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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.