|
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 : |
|
|
Website : |
|
|
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 : |
|
|
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 :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
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 :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
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 :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
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 :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 : |
|
||||||
|
|
|
||||||
|
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 : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Customers : |
Wholesalers and Retailers
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
No. of Employees : |
150 (Approximately) |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Bankers : |
· 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 : |
|
|
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, |
B65587248 |
|
5 |
10366588 |
18/07/2012 |
1,115,000,000.00 |
STATE BANK OF
MYSORE |
3,4,5 DDA
BUILDING, NEHRU PLACE, NEW DELHI |
B44198117 |
|
6 |
10320639 |
02/01/2012 * |
80,000,000.00 |
STATE BANK OF BIKANER
AND JAIPUR |
DEVIKA TOWER, 6,
NEHRU PLACE, NEW DELHI - |
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,
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 |
|
|
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.