MIRA INFORM REPORT

 

 

Report No. :

325546

Report Date :

04.06.2015

 

IDENTIFICATION DETAILS

 

Name :

SUSHILA PRECICAST PRIVATE LIMITED

 

 

Registered Office :

Plot No K-6 MIDC Kupwadblock, Sangli – 416436, Maharashtra

Tel. No.:

91-233-2644659

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

23.03.2005

 

 

Com. Reg. No.:

11- 020456

 

 

Capital Investment / Paid-up Capital :

Rs. 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U29299PN2005PTC020456

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and suppliers of Alloys Steel, Steel Casting.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is established company and it is having moderate track record.

 

Company have reported decline in its sale turnover during the year 2014, but it has able to maintain profitability margin at 7.48%.

 

Rating is constrained on company’s low net worth position marked by is leverage balance sheet profile.

 

However, trade relations are fair. Business is active. Payments 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

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 PARTED BY

 

Name :

Mr. Nandkumar Appasaheb Mahajan

Designation :

Director

Contact No.:

91-9372115887

Date :

03.06.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

Plot No K-6 MIDC Kupwadblock, Sangli – 416436, Maharashtra, India

Tel. No.:

91-233-2644659

Mobile No.:

91-9372115887 (Mr. Mahajan)

Fax No.:

Not Available

E-Mail :

amrutparakh@rediffmail.com

sushila_precicast@rediffmail.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Nandkumar Appasaheb Mahajan

Designation :

Managing Director

Address :

A/P: Walwa, Tal: Walwa, Dist: Sangli, Sangli-416416, Maharashtra, India

Date of Appointment :

17.12.2009

DIN No.:

00220755

 

 

Name :

Mrs. Sarika Nandkumar Mahajan

Designation :

Director

Address :

A/P: Walwa, Tal: Walwa, Dist: Sangli, Sangli, 416416, Maharashtra, India

Date of Appointment :

30.09.2011

DIN No.:

02875586

 

 

Name :

Mr. Rajmati Appasaheb Mahajan

Designation :

Director

Address :

A/P: Walwa, Tal: Walwa, Dist: Sangli, Sangli, 416416, Maharashtra, India

Date of Appointment :

30.09.2011

DIN No.:

02933895

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage

Nandkumar Mahajan

2000

40.00

Rajmati Mahajan

1000

20.00

Sarika Mahajan

2000

40.00

Total

5000

100.00

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and suppliers of Alloys Steel, Steel Casting.

 

 

Products :

  • Alloys Steel
  • Steel Casting

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

L/C / Credit

 

 

Purchasing :

L/C / Credit

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Technotech Technologies 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

 

 

Customers :

Reference :

Dalsons Valves, Sangli

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

 

Reference :

Bimla Valves

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 :

50 (Approximately) 

 

 

Bankers :

Bank Name

Shree Warana Sahakari Bank Limited

Branch

Sangali Branch, Market Yard, Sangali - 416416, 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

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loans from Banks

 

 

Shyamrao Vitthal Co-operative Bank A/c 294

1.167

1.221

Shyamrao Vitthal Co-operative Bank A/c 187

1.181

1.589

Shyamrao Vitthal Co-operative Bank A/c 188

1.623

2.185

 

 

 

Short-term borrowings

 

 

Shyamrao Vitthal Co-operative Bank A/c 61

9.988

6.914

Total

13.959

11.909

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Tejpal Chandrakant Shah

Chartered Accountant

Address :

C. S. No. 127/2, Rockel Line, Vakharbhag, Sangli – 416416, Maharashtra, India

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

AKJPS4349B

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000

Equity Shares

Rs.100/- each

Rs.0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000

Equity Shares

Rs.100/- each

Rs.0.500 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

0.500

0.500

0.500

(b) Reserves & Surplus

1.713

1.545

0.903

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

3.377

3.377

3.227

Total Shareholders’ Funds (1) + (2)

5.590

5.422

4.630

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

6.908

5.494

4.602

(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)

6.908

5.494

4.602

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

9.988

6.914

4.787

(b) Trade payables

19.229

14.632

16.579

(c) Other current liabilities

1.262

0.173

0.943

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

30.479

21.719

22.309

 

 

 

 

TOTAL

42.977

32.635

31.541

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

7.725

8.500

5.557

(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

0.109

0.109

0.109

(c) Deferred tax assets (net)

0.220

0.247

0.247

(d)  Long-term Loan and Advances

0.879

0.591

0.449

(e) Other Non-current assets

0.292

0.343

0.198

Total Non-Current Assets

9.225

9.790

6.560

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

6.668

2.810

3.047

(c) Trade receivables

25.407

17.669

21.199

(d) Cash and cash equivalents

0.680

0.926

0.282

(e) Short-term loans and advances

0.897

1.340

0.353

(f) Other current assets

0.100

0.100

0.100

Total Current Assets

33.752

22.845

24.981

 

 

 

 

TOTAL

42.977

32.635

31.541

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

51.991

57.010

60.663

 

 

Other Income

0.157

0.162

0.489

 

 

TOTAL                                     (A)

52.148

57.172

61.152

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

35.258

36.702

 

 

 

Manufacturing Expenses

10.835

12.443

 

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(1.926)

0.110

 

 

 

Employees benefits expense

2.891

2.821

 

 

 

Other expenses

1.250

1.958

 

 

 

TOTAL                                     (B)

48.308

54.034

58.911

 

 

 

 

 

Less

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

3.840

3.138

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

2.134

1.558

 NA

 

 

 

 

 

 

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

1.706

1.580

2.241

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.052

0.938

1.553

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

0.654

0.642

0.688

 

 

 

 

 

Less

TAX                                                                  (H)

0.174

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.480

0.642

0.688

 

 

 

 

 

 

Earnings Per Share (Rs.)

9.61

12.84

 --

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

68.000

 

 

The above information has been parted by Mr. Nandkumar Appasaheb Mahajan (Director)

 

 

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

(PAT / Sales)

(%)

0.92

1.13

1.13

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

7.39

5.50

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.53

1.99

2.21

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.12

0.12

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.02

2.29

2.03

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.11

1.05

1.12

 

 

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

0.500

0.500

0.500

Reserves & Surplus

0.903

1.545

1.713

 Share Application money pending allotment

3.227

3.377

3.377

Net worth

4.630

5.422

5.590

 

 

 

 

long-term borrowings

4.602

5.494

6.908

Short term borrowings

4.787

6.914

9.988

Total borrowings

9.389

12.408

16.896

Debt/Equity ratio

2.028

2.288

3.023

 

 

 

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

60.663

57.010

51.991

 

 

(6.022)

(8.804_

 

 

 

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

60.663

57.010

51.991

Profit

0.688

0.642

0.480

 

1.13%

1.13%

0.92%

 

 

 

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

No

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

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 four 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

Yes

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 unsecured loans

2.937

0.499

Total

2.937

0.499

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10306890

30/01/2014 *

16,550,000.00

THE SHAMRAO VITHAL CO-OPERATIVE BANK LIMITED

G-3,BALAJI CELEBRATIONS,NEMINATH NAGAR,, VISHRAM 
BAG, SANGLI, Maharashtra - 416415, INDIA

C17964685

 

 

 

FIXED ASSETS

 

  • Land
  • Building
  • Vehicle
  • Plant and machinery
  • Computer
  • Compressor
  • Lab equipment
  • Furniture and fixture

 

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 :

SUP

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

JYTK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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.