MIRA INFORM REPORT

 

 

Report No. :

311665

Report Date :

13.03.2015

 

IDENTIFICATION DETAILS

 

Name :

TRATEC ENGINEERS PRIVATE LIMITED

 

 

Registered Office :

18/2, Punjabi Bagh  Extention, Delhi – 110026

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

21.03.1995

 

 

Com. Reg. No.:

55-066563

 

 

Capital Investment / Paid-up Capital :

Rs.8.761 Million

 

 

CIN No.:

[Company Identification No.]

U74899DL1995PTC066563

 

 

IEC No.:

DELT02026D

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged primarily in the manufacturing of Trailers for Domestic

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (19)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow and delayed

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company with moderate track record.

 

The company has incurred consecutive losses.

 

The rating gets constrained due to delays in debt-servicing.

 

However, business is active. Payment terms are slow and delayed.

 

The company can be considered for business dealings on safe and secured 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.

 

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term Rating = “D”

Rating Explanation

In default or expected to be in default on maturity

Date

October 2013

 

Rating Agency Name

CRISIL

Rating

Short Term rating = “D”

Rating Explanation

Lowest-credit quality very low prospects of recovery.

Date

October 2013

 

 

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 31-03-2014.

 

 

LOCATIONS

 

Registered Office :

18/2, Punjabi Bagh Extention, Delhi – 110026, India

Tel. No.:

91-11-25223427

Fax No.:

91-11-25223427

E-Mail :

khosla.dhruv@gmail.com

vaishali@tratec.in

finance@tratec.in

Website :

http://www.tratec.in

 

 

Factory

Damdama Lake Road Village and  Po Bhondsi, Gurgaon, Haryana, India

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Kamal Khosla

Designation :

Director

Address :

V-10/6, DLF City, Phase – III, Gurgaon – 122002, Haryana, India

Date of Birth/Age :

20.01.1953

Date of Appointment :

21.03.1995

DIN No.:

00837228

 

 

Name :

Mr. Anil Narendra

Designation :

Director

Address :

18/2, Punjabi Bagh Extention New Delhi – 110026, India

Date of Birth/Age :

21.11.1959

Date of Appointment :

18.04.2012

DIN No.:

00295891

 

 

Name :

Mr. Krishnaswamy Rangaswamy

Designation :

Director

Address :

422, Commons Circle, Clarendon Hills Chicago 60514

Date of Birth/Age :

22.11.1939

Date of Appointment :

01.03.2011

DIN No.:

03480421

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age

Vandana Khosla JT. Vandana Khosala

65481

7.47

Kamal Khosla

103160

11.78

Shweta Khosla

9525

1.09

Krishnaswamy Rangaswamy JT. Padma Rangaswami

85700

9.78

AVS Technologies Private Limited, India

343600

39.22

Khosla Kamal JT. Vandana Khosala

217014

24.77

Anil Narendra

25790

2.94

Vimal Narendra

25790

2.94

 

 

 

Total

876060

100.00

 

 

 

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

39.22

Directors or relatives of Directors

60.78

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged primarily in the manufacturing of Trailers for Domestic

 

 

Products :

  • Side Joining Hydraulic Trailers
  • Hydraulic Modular Trailers
  • Hydraulic Trailer Accessories
  • Axli

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

Customers :

 

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

  • Indian Overseas Bank, Parliament Street Branch, 10,Jeevan Deep Building, Parliament Street, New Delhi - 110001, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term Loan

 

 

From Bank

86.307

133.961

Deferred Payment Liability

 

 

HSIDC

0.877

3.736

Vehicle Loan

 

 

From Banks

0.026

0.314

 

 

 

SHORT TERM BORROWING

 

 

Working capital Loan

 

 

From Banks

151.715

143.273

 

 

 

Total

238.925

281.284

 

Note :

LONG TERM BORROWING

 

Security :

Term Loans from Indian Overseas Bank are secured against Building and Plant and Machinery situated at Bawal Plant.

 

Deferred Payment liability payable to HSlDC Is secured against the land situated at Bawal.

 

Vehicle Loans taken from Kotak Mahindra Bank and lC1Cl are secured against respective Vehicles.

 

Unsecured Term Loans from Kotak Mahlndra Bank and Tata Capital Finance Service are secured against Personal Guarantee of Directors.

 

Repayment :

Term Loan from Indian Overseas Bank amounting to Rs. 126.300 Millions Is repayable In 60 equal monthly installments commencing from May, 2012.

 

Term Loan from lnilan Overseas Bank amounting to Rs. 63.800 Millions is repayable In 60 monthly installments commencing from September, 2013.

 

Loan from Kotak Mahindra Bank Limited amounting to Rs. 5.000 Million is payable In 36 installments commencing from August 2012.

 

Deferred Payment Liabilities amounting to Rs.9.594 Million is payable In 8 semi annual installments commencing from 19th March, 2012.

 

- Loan From Tata Capital Financial Services Limited amounting to Rs 40 Lakhs Is repayable In 24 Installments Startling From September 2012

 

Default In repayment of Principal and Interest :

HSlDC :The company has Defaulted In repayment of Principle amount Of Rs 5.857 Million and interest of Rs 1.152 Million (Previous Year – Principle amount of Rs 3.79 Million and interest of Rs 1.437 Million)

 

Indian Overseas Bank: The Company has defaulted In Repayment of Principle of Rs 3.255 and interest of Rs 1.592 (Previous Year  Rs. 4.210 Million)

 

 

SHORT TERM BORROWING

 

Working Capital Loan Facilities horn Indian Overseas Bank are secured by hypothecation of Stocks and Book Debts with Collateral Security of

Plant and Machinery and Land and Building situated at Bawal and Bhondsl.

 

 

 

 

Auditors :

 

Name :

Khiwani and Company

Chartered Accountants

Address :

23/26, II Floor, East Patel Nagar, New Delhi – 110008, India

Tel. No.:

91-11-25714542/ 2575838

Fax No.:

91-11-42481491

E-Mail :

khiwani@khiwaniandco.com

PAN No.:

AAAFK7995E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises over which key managerial personnel have significant influence :

  • AV Industries
  • Unison Engineers
  • Trident Precision International
  • Engineering Consultants

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

876,060

Equity Shares

Rs.10/- each

Rs. 8.761 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

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

8.761

8.761

8.761

(b) Reserves & Surplus

263.384

307.531

323.591

(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)

272.145

316.292

332.352

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

87.570

140.132

98.310

(b) Deferred tax liabilities (Net)

0.000

14.919

10.548

(c) Other long term liabilities

23.078

0.578

0.578

(d) long-term provisions

6.094

5.836

0.000

Total Non-current Liabilities (3)

116.742

161.465

109.436

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

151.715

143.273

78.117

(b) Trade payables

86.682

140.655

107.782

(c) Other current liabilities

220.370

118.448

164.969

(d) Short-term provisions

1.051

0.808

39.414

Total Current Liabilities (4)

459.818

403.184

390.282

 

 

 

 

TOTAL

848.705

880.941

832.070

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

399.739

305.405

95.140

(ii) Intangible Assets

0.278

0.465

0.637

(iii) Capital work-in-progress

0.000

102.878

268.667

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

17.291

0.000

0.000

(d)  Long-term Loan and Advances

1.825

2.874

1.803

(e) Other Non-current assets

0.000

6.979

6.333

Total Non-Current Assets

419.133

418.601

372.580

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

306.775

296.445

260.571

(c) Trade receivables

68.373

109.584

99.353

(d) Cash and cash equivalents

19.936

17.310

31.084

(e) Short-term loans and advances

34.361

38.921

68.482

(f) Other current assets

0.127

0.080

0.000

Total Current Assets

429.572

462.340

459.490

 

 

 

 

TOTAL

848.705

880.941

832.070

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

281.439

635.003

910.533

 

Other Income

2.351

4.290

6.122

 

TOTAL (A)

283.790

639.293

916.655

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL (B)

NA

602.702

801.774

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (C)

NA

36.591

114.881

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

 NA

35.172

5.792

 

 

 

 

 

 

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

NA

1.419

109.089

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

 NA

13.096

5.871

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

NA

(11.677)

103.218

 

 

 

 

 

Less

TAX (I)

 NA

4.383

33.777

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-I)   (J)

(44.147)

(16.060)

69.441

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

26.890

41.092

43.982

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

22.945

45.162

70.581

 

TOTAL IMPORTS

22.945

45.162

70.581

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(50.39)

(18.33)

79.26

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT/Sales)

(%)

(15.69)

(2.53)

7.63

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

NA

5.76

12.62

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

(1.50)

18.32

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

(0.04)

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.88

0.90

0.53

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.93

1.15

1.18

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

8.761

8.761

8.761

Reserves & Surplus

323.591

307.531

263.384

Net worth

332.352

316.292

272.145

 

 

 

 

long-term borrowings

98.310

140.132

87.570

Short term borrowings

78.117

143.273

151.715

Total borrowings

176.427

283.405

239.285

Debt/Equity ratio

0.531

0.896

0.879

 

 

 

 

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

910.533

635.003

281.439

 

 

(30.260)

(55.679)

 

 

 

 

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

910.533

635.003

281.439

Profit

69.441

(16.060)

(44.147)

 

7.63%

(2.53%)

(15.69%)

 

 


 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT

Rs. In Million

Particular

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

Current maturities of long-term debt

63.285

53.619

27.872

 

 

 

 

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

----------------------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------------------

22]

Litigations that the firm / promoter involved in

----------------------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------------------

26]

Buyer visit details

----------------------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

UNSECURED LOAN

(Rs. In Million)

 

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

From Banks

0.360

1.714

From Financial Institution

0.000

0.407

 

 

 

Total

0.360

2.121

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90060856

15/09/2012 *

632,000,000.00

INDIAN OVERSEAS BANK

PARLIAMENT STREET BRANCH, 10,JEEVAN DEEP BUILDING,PARLIAMENT STREET, NEW DELHI, Delhi - 110001, INDIA

B59661405

 

* Date of charge modification

 

 

FIXED ASSETS

  • Land
  • Building
  • Plant and Machinery
  • Furniture and Fixture
  • Generator
  • Measuring Instruments
  • Office Equipments
  • Computers
  • Vehicles and Cars 

 

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 62.75

UK Pound

1

Rs. 94.60

Euro

1

Rs.67.10

 

 

INFORMATION DETAILS

 

Analysis Done by :

SUC

 

 

Report Prepared by :

ART


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILITY 

1~10

-

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

1

--RESERVES

1~10

2

--CREDIT LINES

1~10

1

--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

NO

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

19

 

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.