|
Report No. : |
327468 |
|
Report Date : |
18.06.2015 |
IDENTIFICATION DETAILS
|
Name : |
G.R. ENGINEERING PRIVATE LIMITED (W. E. F. 05.05.2008) |
|
|
|
|
Formerly Known
As : |
HARIANI HOLDINGS PRIVATE LIMITED |
|
|
|
|
Registered Office
: |
Poonam Chambers, A-Wing, 2nd Floor, Dr. AB Road, Worli,
Mumbai-400 018, Maharashtra |
|
Tel. No.: |
91-22-2496 0551 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
17.10.1990 |
|
|
|
|
Com. Reg. No.: |
11-058602 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 54.396
Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U65990MH1990PTC058602 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
MUMG13231B |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACH8828G |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Importer of Process Equipment – Coded Vessels, Reactors,
Columns, Pressure Vessels, Shell and Tube Exchangers, Horton Spheres, Mounded
Bullets / Tanks, and Piping works. |
|
|
|
|
No. of Employees
: |
Information declined by the management
|
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (46) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 5400000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well-established private limited company incorporated in
the year 1990 having satisfactory track. As per Director’s report, Company has reported increase in sales turnover
by 5.42% however, the net profit has reduced due to increase in the finance
cost, the pressure in margins in the new orders and delay in completion of
some of the projects. However, the net profit margin is satisfactory. Net worth of the
company is strong. Trade relations are fair. Business is active. Payments are reported to
be slow but correct. The company can be considered for business dealings with 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: |
ICRA |
|
Rating: |
A- [Fund Based Cash Credit] |
|
Rating Explanation: |
Having adequate degree of safety regarding
timely servicing of financial obligations. It carry low credit risk. |
|
Date: |
28.11.2014 |
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2013.
INFORMATION DENIED BY
|
Name : |
Mr. Rajesh |
|
Designation : |
Assistant Manager |
|
Contact No.: |
91-22-24960551 |
|
Date : |
16.06.2015 |
LOCATIONS
|
Registered / Head Office : |
Poonam Chambers, A-Wing, 2nd Floor, Dr. AB Road, Worli,
Mumbai-400 018, Maharashtra, India |
|
Tel. No.: |
91-22-2496 0551/52/53/54/55 |
|
Fax No.: |
91-22-24964532 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Workshop : |
G-14, MIDC Industrial Area, Tarapur – 401506, |
|
Tel. No.: |
91-2525-272870 / 272970 |
|
Fax No.: |
91-2525-273287 |
|
E-Mail : |
|
|
|
|
|
Shipping Division: |
5A/5B, Sapana Terraces, 1st Floor, Swatantra Path,
Vasco-Da-Gama, Goa – 403802, India |
|
Tel. No.: |
91-834-2512972 / 2512973 |
|
Fax No.: |
91-834-2510415 |
|
E-Mail : |
|
|
|
|
|
Regional Office : |
529, Som Dut Chambers – II, 9, Bhikaji Cama Place, New Delhi – 110
066, India |
|
Tel. No.: |
91-11-2617 0252 / 2618 6779 |
|
Fax No.: |
91-11-2619 2884 |
|
E-Mail : |
DIRECTORS
AS ON: 27.09.2014
|
Name : |
Mr. Daulatram Pribhdas Hariani |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole Time Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
401 Prabhu Kutir, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
27.10.1926 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.05.2008 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience: |
62 Years in Engineering Industry |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Election Commission Identity Card No : |
MT / 04 / 024 / 3542566 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Din No.: |
00131120 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ramesh Daulatram Hariani |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Bungalow No. 3, Ground Floor, Grant Paradi Apartment, Dady Seth Road,
Mumbai-400036, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
11.10.1949 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.05.2008 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification: |
B. Sc. Mech. Engineering (London), Diploma in Business Admn.
(Bradford, U.K) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience: |
42 Years in Engineering Industry |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Election Commission Identity Card No : |
MT / 040 / 024 / 009562 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Din No.: |
00131240 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Parmeshwari Daulatram Hariani |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole time Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
401, Pabhu Kutir, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
21.08.1929 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.05.2008 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Election Commission Identity Card No : |
MT / 04 / 024 / 354255 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Din No.: |
00131387 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Shankar Shripad Shirolkar |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
1st Floor, ALPS Plaza, 15 Second, Bhatwadi Girgaum, Mumbai –
400 004, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
26.12.1938 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.05.2008 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Din No.: |
01891727 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Chilamiliika Lalini Hariani |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole Time Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Row House No. 3, Grand Paradi Apartment, August Kranti Marg, Mumbai –
400 036, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
06.08.1948 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.05.2008 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Din No.: |
01844372 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Milind Nirkhe |
|
Designation : |
Company secretary |
|
|
|
|
Name : |
Mr. Suhas Sadanand Ganpule |
|
Designation : |
Company secretary |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 27.09.2014
|
Names of Shareholders |
|
No. of Shares |
|
Daulatram Pribhdas Hariani |
|
358900 |
|
Parmeshwari Daulatram Hariani |
|
446940 |
|
Daulatram Pribhdas Hariani-HUF |
|
96000 |
|
Ramesh Daulatram Hariani |
|
2894840 |
|
Chilamiliika Lalini Hariani |
|
72000 |
|
Gope Hariani - NRE |
|
30720 |
|
Gope Hariani - NRO |
|
136800 |
|
Jay Hariani - NRE |
|
221440 |
|
Jay Hariani - NRO |
|
44544 |
|
Neil Hariani - NRE |
|
221440 |
|
Neil Hariani - NRO |
|
24000 |
|
Gita Ziegelbaur - NRE |
|
413856 |
|
Gita H Zeigelbaur - NRO |
|
153320 |
|
Shaun Ziegelbaur - NRE |
|
160000 |
|
Ziegelbaur – NRE (Minor) |
|
160000 |
|
Chander Hariani |
|
4800 |
|
|
|
|
|
Total |
|
5439600 |
Equity Share Break up (Percentage of Total Equity)
AS ON: 27.09.2014
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Importer of Process Equipment – Coded Vessels,
Reactors, Columns, Pressure Vessels, Shell and Tube Exchangers, Horton Spheres,
Mounded Bullets / Tanks, Piping works. |
||||||||||
|
|
|
||||||||||
|
Products : |
|
||||||||||
|
|
|
||||||||||
|
Brand Names : |
Not Available |
||||||||||
|
|
|
||||||||||
|
Agencies Held : |
Not Available |
||||||||||
|
|
|
||||||||||
|
Exports : |
Not Divulged |
||||||||||
|
|
|
||||||||||
|
Imports : |
Not Divulged |
||||||||||
|
|
|
||||||||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||
|
|
· Yes Bank Limited, 9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai - 400018, Maharashtra, India |
|||||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Million)
|
|
Financial Institutions: |
Tata Capital Financial Services Limited, One Forbes, Dr. V. B. Gandhi Marg, Fort, Mumbai - 400001, Maharashtra, India |
|
|
|
|
Auditors : |
|
|
Name : |
Sharp and Tannan Chartered Accountants |
|
Address : |
Ravindra Annexe, 194 Churchgate Reclamation ,Dinshaw Vachha Road, Mumbai, Maharashtra, India |
|
Tel. No.: |
91-22-22625000 |
|
Fax No.: |
91-22-22625010 |
|
E-Mail : |
|
|
PAN No.: |
AAAFS2967E |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary company: |
Grew Industries Private Limited, (AAACG0529M) |
|
|
|
|
Fellow Subsidiary
Company: |
G.R. Infrastructure Private Limited, (U45200MH2005PTC152633) |
CAPITAL STRUCTURE
AS ON: 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000000 |
Equity Shares |
Rs.10/- each |
Rs. 100.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5439600 |
Equity Shares |
Rs.10/- each |
Rs. 54.396
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 |
54.396 |
54.396 |
54.396 |
|
(b) Reserves & Surplus |
1836.667 |
1779.834 |
1671.260 |
|
(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) |
1891.063 |
1834.230 |
1725.656 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
886.494 |
656.564 |
22.522 |
|
(b) Deferred tax
liabilities (Net) |
17.708 |
25.432 |
30.625 |
|
(c) Other long term
liabilities |
64.387 |
68.925 |
3.690 |
|
(d) long-term provisions |
4.497 |
6.351 |
5.269 |
|
Total Non-current
Liabilities (3) |
973.086 |
757.272 |
62.106 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
1340.342 |
839.247 |
962.238 |
|
(b) Trade payables |
496.687 |
452.803 |
373.514 |
|
(c) Other current
liabilities |
572.698 |
258.644 |
944.984 |
|
(d) Short-term provisions |
8.578 |
6.320 |
427.628 |
|
Total Current Liabilities
(4) |
2418.305 |
1557.014 |
2708.364 |
|
|
|
|
|
|
TOTAL |
5282.454 |
4148.516 |
4496.126 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
835.037 |
834.829 |
659.599 |
|
(ii) Intangible Assets |
4.849 |
0.304 |
0.714 |
|
(iii) Capital
work-in-progress |
9.606 |
85.841 |
144.863 |
|
(iv) Intangible assets
under development |
0.000 |
15.157 |
11.465 |
|
(b) Non-current
Investments |
458.541 |
458.541 |
467.188 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
6.551 |
7.464 |
254.736 |
|
(e) Other Non-current
assets |
38.686 |
38.192 |
0.329 |
|
Total Non-Current Assets |
1353.270 |
1440.328 |
1538.894 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
817.894 |
616.317 |
621.223 |
|
(c) Trade receivables |
1185.069 |
694.652 |
905.805 |
|
(d) Cash and cash
equivalents |
14.276 |
3.884 |
3.471 |
|
(e) Short-term loans and
advances |
348.826 |
463.718 |
606.931 |
|
(f) Other current assets |
1563.119 |
929.617 |
819.802 |
|
Total Current Assets |
3929.184 |
2708.188 |
2957.232 |
|
|
|
|
|
|
TOTAL |
5282.454 |
4148.516 |
4496.126 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
2746.945 |
2605.718 |
2427.030 |
|
|
Other Income |
17.781 |
155.609 |
68.986 |
|
|
TOTAL
(A) |
2764.726 |
2761.327 |
2496.016 |
|
|
|
|
|
|
|
Less: |
EXPENSES (B) |
2376.535 |
2350.105 |
2012.887 |
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION (A-B) (C) |
388.191 |
411.222 |
483.129 |
|
|
|
|
|
|
|
|
Less: |
FINANCIAL EXPENSES (D) |
175.093 |
134.553 |
98.194 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
213.098 |
276.669 |
384.935 |
|
|
|
|
|
|
|
Less: |
DEPRECIATION/
AMORTISATION (F) |
120.819 |
112.631 |
100.383 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX
(E-F) (G) |
92.279 |
164.038 |
284.552 |
|
|
|
|
|
|
|
Less: |
TAX (H) |
35.445 |
55.465 |
78.462 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX (G-H) (I) |
56.834 |
108.573 |
206.090 |
|
|
|
|
|
|
|
Add: |
PREVIOUS YEARS’ BALANCE
BROUGHT FORWARD (J) |
791.207 |
682.634 |
529.154 |
|
|
|
|
|
|
|
|
Balance Carried to the
B/S (I+J) (K) |
848.041 |
791.207 |
735.244 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
NA |
0.881 |
NA |
|
|
TOTAL EARNINGS |
NA |
0.881 |
NA |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
|
201.346 |
|
|
|
Capital Goods |
64.251 |
||
|
|
TOTAL IMPORTS |
NA |
265.597 |
NA |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (Rs.) |
10.45 |
19.96 |
37.89 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Current Maturities of Long term debt |
NA |
36.359 |
30.604 |
|
Cash generated from operations |
NA |
NA |
NA |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT / Sales) |
(%) |
2.07 |
4.17 |
8.49 |
|
|
|
|
|
|
|
Operating Profit Margin (PBIDT/Sales) |
(%) |
14.13 |
15.78 |
19.91 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.92 |
4.57 |
7.35 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.05 |
0.09 |
0.16 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.18 |
0.82 |
0.57 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.62 |
1.74 |
1.09 |
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 |
54.396 |
54.396 |
54.396 |
|
Reserves & Surplus |
1671.260 |
1779.834 |
1836.667 |
|
Net worth |
1725.656 |
1834.230 |
1891.063 |
|
|
|
|
|
|
long-term borrowings |
22.522 |
656.564 |
886.494 |
|
Short term borrowings |
962.238 |
839.247 |
1340.342 |
|
Total borrowings |
984.760 |
1495.811 |
2226.836 |
|
Debt/Equity ratio |
0.571 |
0.815 |
1.178 |

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 |
2427.030 |
2605.718 |
2746.945 |
|
|
|
7.362 |
5.420 |

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 |
2427.030 |
2605.718 |
2746.945 |
|
Profit |
206.090 |
108.573 |
56.834 |
|
|
8.49% |
4.17% |
2.07% |

LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by
info agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
No |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
Yes |
|
8 |
Designation of contact person |
Yes |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
Yes |
|
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 |
No |
|
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 |
Yes |
|
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: |
|
|
|
Deferred Sales Tax Loan |
3.288 |
4.752 |
|
Other Loans and Advances, Others |
493.500 |
350.000 |
|
|
|
|
|
Short Term
Borrowings: |
|
|
|
Rupee Term Loan from Others |
379.363 |
324.708 |
|
|
|
|
|
Total |
876.151 |
679.460 |
|
S. No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10567695 |
15/04/2015 |
42,500,000.00 |
ICICI BANK LIMITED |
LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA |
C52797784 |
|
2 |
10535433 |
17/10/2014 |
24,800,000.00 |
TATA CAPITAL FINANCIAL SERVICES LIMITED |
ONE FORBES, DR. V. B.
GANDHI MARG, FORT, MUMBAI, |
C36259570 |
|
3 |
10526420 |
30/09/2014 |
2,380,268.00 |
SUNDARAM FINANCE LIMITED |
21 PATULLOS ROAD, CHENNAI, TAMILNADU - 600002, INDIA |
C30122881 |
|
4 |
10526418 |
27/09/2014 |
2,380,268.00 |
SUNDARAM FINANCE LIMITED |
21 PATULLOS ROAD, CHENNAI, TAMILNADU - 600002, INDIA |
C30122212 |
|
5 |
10526421 |
27/09/2014 |
2,975,335.00 |
SUNDARAM FINANCE LIMITED |
21 PATULLOS ROAD,
CHENNAI, TAMIL NADU - 600002, IN |
C30123251 |
|
6 |
10526416 |
27/09/2014 |
39,869,489.00 |
SUNDARAM FINANCE LIMITED |
21 PATULLOS ROAD, CHENNAI, TAMILNADU - 600002, INDIA |
C30121990 |
|
7 |
10526465 |
27/09/2014 |
70,000,000.00 |
TATA CAPITAL FINANCIAL SERVICES LIMITED |
ONE FORBES, DR.
V.B. GANDHI MARG, FORT, MUMBAI, |
C30139083 |
|
8 |
10455833 |
25/09/2013 |
34,650,000.00 |
TATA CAPITAL FINANCIAL SERVICES LIMITED |
ONE FORBES, DR. V.B. GANDHI MARG, FORT, MUMBAI, MAHARASTRA - 400001, INDIA |
FIXED ASSETS:
Tangible assets
Intangible Assets:
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 records 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. 64.11 |
|
UK Pound |
1 |
Rs. 100.32 |
|
Euro |
1 |
Rs. 72.17 |
INFORMATION DETAILS
|
Information
Gathered by : |
DPA |
|
|
|
|
Analysis Done by
: |
KIN |
|
|
|
|
Report Prepared
by : |
THR |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILITY |
1~10 |
4 |
|
--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 |
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 |
|
46 |
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.