MIRA INFORM REPORT

 

 

Report No. :

326318

Report Date :

10.06.2015

 

IDENTIFICATION DETAILS

 

Name :

INDO ALUSYS INDUSTRIES LIMITED

 

 

Formerly Known As :

MAHAVIR ALUMINIUM LIMITED

 

 

Registered Office :

606, Tolstoy House, 15 Tolstoy Marg, Delhi – 110001

Tel. No.:

91-

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

17.10.1979

 

 

Com. Reg. No.:

55-009937

 

 

Capital Investment / Paid-up Capital :

Rs. 85.079 Million

 

 

CIN No.:

[Company Identification No.]

L74999DL1979PLC009937

 

 

IEC No.:

0592055621

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELM08506B

 

 

PAN No.:

[Permanent Account No.]

AAACM5489L

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Manufacturer, Exporter and Importer of Sophisticated Quality Aluminium Extrusions.

 

 

No. of Employees :

150 (Approximately)

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Profitability of the company is low during 2014. However, general financial position of the company seems to be decent.

 

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

 

The company 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

 

Rating Agency Name

CARE

Rating

Long Term Bank Facilities = BBB (Suspended)

Rating Explanation

Have moderate degree of safety and carry moderate credit risk.

Date

December  11, 2013

 

Rating Agency Name

CARE

Rating

Short Term Bank Facilities = A3 (Suspended)

Rating Explanation

Have moderate degree of safety and carry higher credit risk.

Date

December 11, 2013

 

Reasons for suspension: The Rating have been  suspended as the company has not furnished  the information required by CARE for monitoring of the ratings.

 

 

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. Deepak

Designation :

Accounts Department

Contact No.:

91-9650595900

Date :

05.06.2015

 

 

LOCATIONS

 

Registered/ Corporate Office :

606, Tolstoy House, 15, Tolstoy Marg, Delhi – 110001, India

Tel. No.:

91-11-43564200

Mobile No.:

91-9650595900 (Mr. Deepak)

Fax No.:

91-11-23312677

E-Mail :

info@indoalusys.com 

Website :

http://www.indoalusys.com

Location :

Owned

Locality :

Commercial

 

 

Factory :

SP – 2/333 Industrial Area, Bhiwandi, District Alwar, Rajasthan, India

Tel. No.:

91-1493-220764/ 220868/ 220924

Fax No.:

91-1493-220786

E-Mail :

mahalm@datainfosys.net

works@indoalusys.com

Location :

Owned

 

 

DIRECTORS

 

Name :

Mr. Pradeep Kumar Jain

Designation :

Managing Director

Address :

14 Alipur Road, Civil Lines, Delhi – 110054, India

Date of Birth/Age :

28.12.1956

Date of Appointment :

29.05.2014

PAN No.:

ACTPJ9187A

Voter ID No.:

FSH0939132

DIN No.:

00225927

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

L74999DL1979PLC009937

INDO ALUSYS INDUSTRIES LIMITED

Managing director

29-05-2014

17-10-1979

-

Active

NO

2

U74899DL1983PLC015996

SHRILON INDIA LIMITED

Director

07-03-1990

07-03-1990

-

Active

NO

3

U74899DL1980PTC010502

PSJ CONSTRUCTIONS PRIVATE LIMITED

Director

29-09-1998

29-09-1998

-

Active

NO

4

U74899DL1977PTC008632

ASEEM CHITS PRIVATE LIMITED

Director

29-09-1998

29-09-1998

-

Active

NO

5

U63040DL1999PLC098125

MAXIM RADIO CABS LIMITED

Director

28-01-1999

28-01-1999

01-12-2006

Active

NO

6

U74899DL1963PTC003875

SUPER TUBES PRIVATE LIMITED

Director

31-07-2009

31-07-2009

-

Active

NO

7

U74900DL2008PTC175104

PRIDE ENERGY SERVICES PRIVATE LIMITED

Director

28-09-2010

18-08-2009

07-07-2011

Active

NO

8

L25111DL1964PLC004235

JAIN TUBE COMPANY LIMITED

Director

11-05-2011

30-01-2010

-

Active

NO

 

 

Name :

Mr. Mahendra Dooger Kumar

Designation :

Director

Address :

B – 515, Sarita Vihar, Delhi – 110044, India

Date of Birth/Age :

01.07.1951

Date of Appointment :

25.09.2006

DIN No.:

00319034

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U74899DL1982PTC014854

IMAGE INSURANCE BROKERS PRIVATE LIMITED

Director

18-12-1982

18-12-1982

-

Active

NO

2

L70109DL1986PLC025841

MORGAN VENTURES LIMITED

Director

23-10-1986

23-10-1986

-

Active

NO

3

U74899DL1981PTC012709

D AND A FINANCIAL SERVICES PRIVATE LIMITED

Director

20-03-1989

20-03-1989

-

Active

NO

4

U67190DL1993PLC053234

DOOGAR AND ASSOCIATES SECURITIES LIMITED

Director

23-04-1993

23-04-1993

-

Active

NO

5

U17118RJ1975PLC002275

BHILWARA PROCESSORS LTD.

Director

30-04-2001

30-04-2001

-

Amalgamated

NO

6

U74899DL1951GAP001947

PHD CHAMBER OF COMMERCE AND INDUSTRY

Director

08-12-2001

08-12-2001

-

Active

NO

7

L45201GJ1986PLC008577

CHARTERED CAPITAL AND INVESTMENT LIMITED

Director

15-09-2003

15-09-2003

26-02-2009

Active

NO

8

L74999DL1979PLC009937

INDO ALUSYS INDUSTRIES LIMITED

Director

25-09-2006

31-05-2006

-

Active

NO

9

U31101DL2006PLC148862

BHILWARA ENERGY LIMITED

Director

20-07-2006

20-07-2006

15-03-2012

Active

NO

10

L27101DL1994PLC134282

KAMDHENU ISPAT LIMITED

Director

29-09-2014

22-09-2006

-

Active

NO

11

L26941UP1983PLC027278

RADICO KHAITAN LIMITED

Director

09-09-2010

15-12-2009

30-05-2014

Active

NO

12

L24297TN1973PLC006372

DALMIA REFRACTORIES LIMITED

Director

12-08-2014

29-09-2010

-

Active

NO

13

L24302RJ1970PLC002266

BSL LIMITED

Director

18-09-2012

04-05-2012

06-02-2014

Active

NO

14

L74899HR1962PLC002618

FRICK INDIA LIMITED

Director

29-12-2012

20-08-2012

-

Active

NO

15

L36911RJ1989PLC004945

VAIBHAV GLOBAL LIMITED

Director

25-07-2014

23-01-2014

-

Active

NO

 

 

Name :

Mr. Avinash Prakash Gandhi

Designation :

Director

Address :

C2/14, Safdarjung Development Area, Delhi – 110014, India

Date of Birth/Age :

01.10.1938

Date of Appointment :

25.09.2006

DIN No.:

00161107

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

L74899DL1981PLC012804

LUMAX INDUSTRIES LIMITED

Director

31-07-2002

31-07-2002

-

Active

NO

2

U45201HR1982PLC014785

UNIPRODUCTS (INDIA) LIMITED

Director

30-10-2003

30-10-2003

-

Active

NO

3

U34300MH1990PLC055300

FAIRFIELD ATLAS LIMITED

Director

31-10-2003

31-10-2003

14-03-2014

Active

NO

4

U74140DL2004PTC127802

AVINAR CONSULTING PRIVATE LIMITED

Director

22-07-2004

22-07-2004

-

Active

NO

5

U74899DL1994PTC060689

PANALFA AUTOMOTIVE PRIVATE LIMITED

Director

21-10-2004

21-10-2004

05-10-2012

Active

NO

6

L31900DL1983PLC016304

HAVELLS INDIA LIMITED

Director

09-07-2014

12-05-2005

-

Active

NO

7

U34300DL1996PLC081210

CONTINENTAL ENGINES LIMITED

Director

06-10-2005

06-10-2005

22-12-2011

Active

NO

8

L74899DL1985PLC020401

MINDA CORPORATION LIMITED

Director

10-09-2014

28-01-2006

-

Active

NO

9

L29130MH1962PLC012340

FAG BEARINGS INDIA LIMITED

Director

21-04-2011

20-04-2006

-

Active

NO

10

L74999DL1979PLC009937

INDO ALUSYS INDUSTRIES LIMITED

Director

25-09-2006

31-07-2006

-

Active

NO

11

U28920KA1995PLC017793

ALUCAST AUTO PARTS LIMITED

Director

23-01-2007

23-01-2007

01-09-2008

Active

NO

12

U29221DL2007PLC160549

PANALFA AUTOELEKTRIK LIMITED

Director

19-03-2007

19-03-2007

05-10-2012

Active

NO

13

U34300DL2007PTC157344

MINDA VAST ACCESS SYSTEMS PRIVATE LIMITED

Director

23-09-2008

31-05-2007

-

Active

NO

14

U28910PB2001PLC024790

R.N.GUPTA AND COMPANY LIMITED

Director

30-09-2011

03-05-2008

18-03-2014

Active

NO

15

U34102TG1998PLC029977

M.L.R.MOTORS LIMITED

Director

30-09-2009

20-02-2009

10-11-2012

Active

NO

16

U29253DL2006PTC155275

MINDA FURUKAWA ELECTRIC PRIVATE LIMITED

Director

30-09-2009

03-03-2009

-

Active

NO

17

L34300DL1971PLC005634

CLUTCH AUTO LIMITED

Director

29-09-2009

18-04-2009

15-03-2013

Active

NO

18

U34300DL1988PTC030280

TECH AUTO PRIVATE LIMITED

Director

06-03-2010

06-03-2010

07-03-2014

Active

NO

19

U31905DL1981PLC127345

MINDA SAI LIMITED

Director

05-09-2014

09-04-2011

-

Active

NO

20

U50103TG2006PTC073037

HYUNDAI MOTOR INDIA ENGINEERING PRIVATE LIMITED

Additional director

31-03-2015

31-03-2015

-

Active

NO

21

U29309TN1996PLC035377

HYUNDAI MOTOR INDIA LIMITED

Additional director

31-03-2015

31-03-2015

-

Active

NO

 

 

Name :

Suman Lata Saraswat

Designation :

Additional director

Address :

195 H Pocket IV, Mayur Vihar I, Delhi - 110091, India

Date of Birth/Age :

01.10.1984

Date of Appointment :

28.03.2015

DIN No.:

06932165

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

L31300DL1959PLC003141

HINDUSTHAN URBAN INFRASTRUCTURE LIMITED

Director

02-09-2014

01-08-2014

Active

NO

2

L74999DL1979PLC009937

INDO ALUSYS INDUSTRIES LIMITED

Additional director

28-03-2015

28-03-2015

Active

NO

3

L25111DL1964PLC004235

JAIN TUBE COMPANY LIMITED

Additional director

28-03-2015

28-03-2015

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Ravinder Wadhawan

Designation :

CFO

Address :

E-48, Greater Kailash-II, New Delhi - 110048, India

Date of Appointment :

29.05.2014

PAN No. :

AAGPW0721L

 

 

Name :

Janmejay Singh Rajput

Designation :

Secretary

Address :

130, UGF, Sant Nagar, East of Kailash, New Delhi - 110065, India

Date of Appointment :

20.12.2011

PAN No. :

AZTPR2601J

 

 

Name :

Mr. Deepak

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.03.2013

 

Names of Shareholders

No. of Shares

 

Aseem Chits Private Limited, India

1190000

PSJ Construction Private Limited, India

1190000

Pradeep Jain (HUF)

1189100

Triumph International Trading, India

1070731

Pradeep Jain

873050

Ishaan Jain

872975

Shriya Jain

457050

 

 

AS ON 23.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Public financial companies

3.92

Foreign holdings (Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

12.59

Bodies corporate

28.79

Directors or relatives of Directors

50.68

Others

4.02

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Sophisticated Quality Aluminium Extrusions.

 

 

Products :

ITC Code No.

 

Product Descriptions

76042990

Aluminium Extrusion

80030040

Cables

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

--

Countries :

Canada

 

 

Imports :

 

Products :

--

Countries :

Dubai

 

 

Terms :

 

Selling :

Cash, Advance Payment and Cheque

 

 

Purchasing :

Cash, Advance Payment 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

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

Bank Name:

Axis Bank Limited

Branch:

2nd Floor, Statesman House, 148, Barakhamba Road, New Delhi, Delhi - 110001, 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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

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

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         IDBI Bank Limited, Indian Red Cross Society  Building, 1 Red Cross Road, New Delhi – 110001, India

 

·         State Bank of Mysore, Nehru Place, New Delhi – 110019, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Rupee term loan from banks

25.000

91.400

Term loan from others

53.794

50.000

Other loan and advances

50.479

45.009

 

 

 

SHORT TERM BORROWINGS

 

 

Loans repayable on demand from banks

434.155

295.087

Other loans and advances, others

99.144

152.557

Total

662.572

634.053

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B. K. Shroff and Company

Chartered Accountants

Address :

3/7B, Asaf Ali Road, New Delhi-110002, India

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

AACFK6448G

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates :

Aseem Chits Private Limited

CIN No.: U74899DL1977PTC008632

 

 

Other Related Party :

Indo Alusys Industries Limited (Employees Group Gratuity Fund)

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15000000

Equity Shares

Rs. 10/- each

Rs. 150.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8507866

Equity Shares

Rs. 10/- each

Rs. 85.079 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

85.079

85.079

85.079

(b) Reserves & Surplus

1872.666

1313.313

1317.457

(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)

1957.745

1398.392

1402.536

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

262.191

311.282

313.835

(b) Deferred tax liabilities (Net)

76.441

69.264

56.427

(c) Other long term liabilities

173.429

160.800

96.575

(d) long-term provisions

19.904

16.570

15.028

Total Non-current Liabilities (3)

531.965

557.916

481.865

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

533.299

447.644

407.280

(b) Trade payables

834.007

602.317

613.602

(c) Other current liabilities

134.500

147.460

98.808

(d) Short-term provisions

0.601

5.850

7.964

Total Current Liabilities (4)

1502.407

1203.271

1127.654

 

 

 

 

TOTAL

3992.117

3159.579

3012.055

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2133.341

1584.302

1581.670

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

9.746

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

2.001

2.001

2.001

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

8.380

4.461

5.789

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

2143.722

1590.764

1599.206

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1230.132

1026.127

818.456

(c) Trade receivables

414.187

375.292

312.203

(d) Cash and cash equivalents

54.704

48.034

146.414

(e) Short-term loans and advances

108.692

85.407

109.723

(f) Other current assets

40.680

33.955

26.053

Total Current Assets

1848.395

1568.815

1412.849

 

 

 

 

TOTAL

3992.117

3159.579

3012.055

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

2960.371

3057.552

2539.702

 

 

Other Income

22.867

33.185

16.287

 

 

TOTAL                                     (A)

2983.238

3090.737

2555.989

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

2315.636

2418.187

1994.472

 

 

Purchases of Stock-in-Trade

29.228

169.706

20.377

 

 

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

(79.781)

(194.638)

(20.275)

 

 

Expenditure on production, transportation and other expenditure pertaining to E&P activities

18.072

14.627

17.077

 

 

Employees benefits expense

129.650

119.413

101.719

 

 

Other expenses

303.814

287.146

227.730

 

 

TOTAL                                     (B)

2716.619

2814.441

2341.100

 

 

 

 

 

 

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

266.619

276.296

214.889

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

196.166

188.143

122.781

 

 

 

 

 

 

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

70.453

88.153

92.108

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

47.401

45.317

31.222

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

23.052

42.836

60.886

 

 

 

 

 

Less

TAX                                                                  (H)

6.463

14.214

24.208

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

16.589

28.622

36.678

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Exports

43.411

10.751

6.381

 

TOTAL EARNINGS

43.411

10.751

6.381

 

 

 

 

 

 

IMPORTS

222.707

196.099

486.892

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.72

3.08

4.31

 

PARTICULARS

 

31.03.2015

 

 

Sales Turnover (Approximately)

3500.000

 

Expected Sales (2015-2016): Rs. 4500.000 Million

 

The above information has been parted by Mr. Deepak (Accounts Department).

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

Current Maturities of Long term debt

61.872

78.807

55.358

 

 

 

 

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.56

0.94

1.44

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

9.01

9.04

8.46

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.58

1.36

2.03

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.03

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.44

0.60

0.55

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.23

1.30

1.25

 

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

 

 

STOCK PRICES

 

Face Value

--

 

 

Market Value

--

 

Note: Listed on Delhi Stock Exchange.


 

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

85.079

85.079

85.079

Reserves & Surplus

1317.457

1313.313

1872.666

Money received against Share Warrants

0.000

0.000

0.000

Share Application Money Pending Allotment

0.000

0.000

0.000

Net Worth

1402.536

1398.392

1957.745

 

 

 

 

Long-term Borrowings

313.835

311.282

262.191

Short-term Borrowings

407.280

447.644

533.299

CURRENT MATURITIES OF LONG-TERM DEBTS

55.358

78.807

61.872

Total Borrowings

776.473

837.733

857.362

Debt/Equity Ratio

0.554

0.599

0.438

 

 

 

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

2539.702

3057.552

2960.371

 

 

20.390

(3.178)

 

 

 

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

2539.702

3057.552

2960.371

Profit

36.678

28.622

16.589

 

1.44%

0.94%

0.56%

 

 

 

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

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)

Yes

16

No. of employees

Yes

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 four 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

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10552583

14/02/2015

20,000,000.00

AXIS BANK LIMITED

2ND FLOOR, STATESMAN HOUSE, 148, BARAKHAMBA ROAD,  NEW DELHI - 110001, INDIA

C45318409

2

10493721

10/05/2014

15,000,000.00

MAHINDRA AND MAHINDRA FINANCIAL SERVICES LIMITED

GATEWAY BUILDING, APOLLO BUNDER, MUMBAI, MAHARASHTRA - 400001, INDIA

C04362406

3

10463705

26/11/2013 *

1,475,000,000.00

STATE BANK OF MYSORE

3,4,5 DDA BUILDING, NEW DELHI, DELHI - 110019, INDIA

C16027674

4

10367665

02/01/2013 *

100,000,000.00

TATA CAPITAL FINANCIAL SERVICES LIMITED

ONE FORBES,, DR. V. B. GANDHI MARG, FORT, MUMBAI, 
MAHARASHTRA - 400001, INDIA

B65587248

5

10366588

18/07/2012

1,115,000,000.00

STATE BANK OF MYSORE

3,4,5 DDA BUILDING, NEHRU PLACE, NEW DELHI
- 110019, INDIA

B44198117

6

10320639

02/01/2012 *

80,000,000.00

STATE BANK OF BIKANER AND JAIPUR

DEVIKA TOWER, 6, NEHRU PLACE, NEW DELHI - 
110019, INDIA

B32705600

7

10243127

25/11/2011 *

81,000,000.00

AXIS BANK LIMITED

4/10, OPG HOUSE, ASAF ALI ROAD, NEW DELHI - 110002, INDIA

B26373837

8

10143090

25/10/2010 *

75,000,000.00

AXIS BANK LIMITED

4/10, OPG HOUSE, ASAF ALI ROAD, NEW DELHI - 110002, INDIA

B00196006

9

80025372

10/09/2012 *

40,000,000.00

STATE BANK OF MYSORE

3,4 & 5 DDA BUILDING, NEHRU PLACE, NEW DELHI - 110019, INDIA

B57768244

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Loans and advances from  others

20.658

12.613

Other loans and advances

112.260

112.260

Total

132.918

124.873

 

 

RESULTS OF OPERATIONS

 

Due to slow down of the economy has severely impacted the turnover and profits during the current year. The increase in the cost of the fuel, power and other consumables had adversely impacted the profitability and impacted on the margins. The Company has been able to maintain gross profit margins but due to increase in the interest cost and depreciation, profits are decreased as compared to last year.

 

 

EXPORTS

 

The Company has increased its efforts on Export to cater the demand in U.S., Canada, Australia and Countries in

Europe etc. They are likely to increase their Exports in the coming year. The Exports during the current year has been Rs. 43.411 Million s as against Rs. 10.751 Million during the previous year 2012-13.

 

 

MODERNISATION

 

The company is continuously focusing on improvement in the core business activities and absorbing new technologies and the present facilities are upgraded in line with the International Standards.


FIXED ASSETS

 

Tangible assets

·         Land

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Other equipments

 

 (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. 63.94

UK Pound

1

Rs. 98.27

Euro

1

Rs. 72.37

 

 

INFORMATION DETAILS

 

Information Gathered by :

MNJ

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

MRI

 


 

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

3

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

YES

--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.